timber sale appraisal sassy sally sale at-341 …...district: astoria date: december 28, 2018 timber...

District: Astoria Date: December 28, 2018

Timber Sale AppraisalSassy Sally

Sale AT-341-None-W00361-01

Cost Summary

Conifer Hardwood TotalGross TimberSale Value $1,387,798.98 $149,357.16 $1,537,156.14

Project Work: ($312,913.00)

Advertised Value: $1,224,243.14

1/18/19 1




Timber Description

Location: Portion of Sections 13, 23, and 24 of T4N, R9W, W.M., Clatsop County, Oregon and portions of Sections 7 and 9 of T4N, R8W, W.M., Clatsop County, Oregon.

Stand Stocking: 60%

Specie Name AvgDBH Amortization (%) Recovery (%)

Douglas - Fir 23 0 98

Western Hemlock / Fir 16 0 95

Sitka Spruce 17 0 87

Alder (Red) 14 0 96

Volume by Grade 2S 3S & 4S 6"-11" Other 8" - 9" 10" - 11" 12"+ 6" - 7" Total

Douglas - Fir 2,815 564 0 0 0 0 0 3,379

Western Hemlock / Fir 92 79 0 0 0 0 0 171

Sitka Spruce 275 301 244 0 0 0 0 820

Alder (Red) 0 0 0 96 189 22 137 444

Total 3,182 944 244 96 189 22 137 4,814

1/18/19 2

Comments: Pond Values Used: Local Pond Values, December 2018.

Expected Log Markets: Mist, Willamina, Banks, Clatskanie, Tillamook, Forest Grove, Warrenton, Elma, WA, Longview, WA, Vancouver, WA and Chehalis, WA.

Western redcedar and Other Cedars Stumpage Price = Pond Value minus Logging Cost:$855.31/MBF = $1,100/MBF-$244.69/MBF

Other Conifers Stumpage Price = Pond Value minus Logging Cost:$255.31/MBF = $500/MBF-$341.39/MBF

Other Hardwoods Stumpage Price = Pond Value minus Logging Cost:$180.69/MBF = $500/MBF-$283.88/MBFOther Costs (with Profit & Risk to be added):

Machine Washing for Invasive Weed Compliance = $2,000Ditch Filters:20 bales of straw @ $12.06/bale = $241.208 hours of labor @ $45/hr = $360TOTAL Other Costs (with Profit & Risk to be added): $2,601.20

Other Costs (No Profit & Risk added):None.

ROAD MAINTENANCESee attached Road Maintenance Cost Summary SheetTOTAL Road Maintenance: = $3.67/MBF

SLASH PILINGSee attached slash piling cost summary sheet.TOTAL slash piling: = $7,602.00

1/18/19 3




Logging ConditionsCombination#: 1 Douglas - Fir 36.00%

Western Hemlock / Fir 36.00%Sitka Spruce 36.00%Alder (Red) 36.00%

Logging System: Shovel Process: Manual Falling/Delimbing

yarding distance: Medium (800 ft) downhill yarding: Notree size: Mature / Regen Cut (900 Bft/tree), 3-5 logs/MBF

loads / day: 11 bd. ft / load: 4200

cost / mbf: $85.23

machines: Shovel Logger

Combination#: 2 Douglas - Fir 19.00%Western Hemlock / Fir 19.00%Sitka Spruce 19.00%Alder (Red) 19.00%

Logging System: Cable: Medium Tower >40 - <70 Process: Manual Delimbing

yarding distance: Medium (800 ft) downhill yarding: Notree size: Mature / Regen Cut (900 Bft/tree), 3-5 logs/MBF


cost / mbf: $132.03

machines: Log Loader (A)Tower Yarder (Medium)


Logging System: Track Skidder Process: Manual Falling/Delimbing

yarding distance: Medium (800 ft) downhill yarding: Notree size: Mature / Partial Cut (900 Bft/tree), 3-5 logs/MBF


cost / mbf: $121.07

machines: Log Loader (B)Track Skidder


Logging System: Cable: Medium Tower >40 - <70 Process: Manual Falling/Delimbing

yarding distance: Medium (800 ft) downhill yarding: Notree size: Mature / Partial Cut (900 Bft/tree), 3-5 logs/MBF


cost / mbf: $166.67

1/18/19 4

machines: Log Loader (A)Tower Yarder (Medium)

1/18/19 5




Logging CostsOperating Seasons: 3.00 Profit Risk: 10%

Project Costs: $312,913.00 Other Costs (P/R): $2,601.20

Slash Disposal: $7,602.00 Other Costs: $0.00

Miles of Road

DirtRock

(Contractor)Rock

(State) Paved

0.0 0.0 0.0 0.0

Road Maintenance:

Hauling Costs

Species $ / MBF Trips/Day MBF / Load

Douglas - Fir $0.00 2.0 5.0

Western Hemlock / Fir $0.00 2.0 4.3

Sitka Spruce $0.00 2.0 4.4

Alder (Red) $0.00 2.0 3.0

$3.67

1/18/19 6




Logging Costs Breakdown

Logging RoadMaint

FireProtect Hauling Other

P/R applProfit &

RiskSlash

Disposal Brand & Paint Other Total

Douglas - Fir

$115.27 $3.74 $2.74 $96.90 $0.54 $21.92 $1.58 $2.00 $0.00 $244.69

Western Hemlock / Fir

$115.27 $3.85 $2.74 $115.99 $0.54 $23.84 $1.58 $2.00 $0.00 $265.81

Sitka Spruce

$115.27 $4.15 $2.74 $121.98 $0.54 $24.47 $1.58 $2.00 $0.00 $272.73

Alder (Red)

$115.27 $3.82 $2.74 $164.66 $0.54 $28.70 $1.58 $2.00 $0.00 $319.31

Specie Amortization Pond Value Stumpage Amortized

Douglas - Fir $0.00 $600.00 $355.31 $0.00

Western Hemlock / Fir $0.00 $525.00 $259.19 $0.00

Sitka Spruce $0.00 $446.98 $174.25 $0.00

Alder (Red) $0.00 $655.70 $336.39 $0.00

1/18/19 7




Summary

Specie MBF Value Total

Douglas - Fir 0 $0.00 $0.00

Western Hemlock / Fir 0 $0.00 $0.00

Sitka Spruce 0 $0.00 $0.00

Alder (Red) 0 $0.00 $0.00

Specie MBF Value Total

Douglas - Fir 3,379 $355.31 $1,200,592.49

Western Hemlock / Fir 171 $259.19 $44,321.49

Sitka Spruce 820 $174.25 $142,885.00

Alder (Red) 444 $336.39 $149,357.16

Amortized

Unamortized

Gross Timber Sale Value

Recovery: $1,537,156.14

Prepared By: John Tillotson Phone: 503-325-5451

1/18/19 8

Vegetation

Type/Zone

Vegetation

Type/Zone

Code

Production

Rate (hr/ac)

Estimated

Piles/Acre

Doug-fir A 1.0 3.0

Sale Name: Sassy Sally Hemlock/Fir B 1.5 4.5

Date: 01/26/2018 Hemlock/Spruce C 2.0 6.0

Updated 8/20/2018 JT Hemlock D 2.0 6.0

Conifer/Hardwood E 1.5 4.5

Whole Tree Yarding F 0.5 0.5

Sale Area Harvest Type

Veg

Type/Zone

Ground Based

Yarding Acres

Estimated

Piling

Hours/Area Cost/Hour

Total

Cost/Area

1 MC F 48.0 24 $129.00 $3,096.00

In-unit Piling Sub Total = $3,096.00

Sale Area

Number of

Landings to be

Piled

Cost/Landing

Pile Total Cost/Area

Number of In-

Unit Piles

Material

Cost/Pile

Total

Cost/Area

1 6 $516.00 $3,096.00 24 $5.00 $120.00

*Cost includes separating firewood Materials Sub Total = $120.00

Landing Piling Sub Total = $3,096.00Move-In

Allowance

Number of

Move-In's

Total Move-In

Allowance

$1,290.00 1 $1,290.00 Move-In Sub Total = $1,290.00

Grand Total = $7,602.00

Site Prep Appraisal

Sale: MBF: 4,814Date: 01/26/18, updated 8/20/18 by JT $$/MBF: $3.67By: Bryce Rodgers

Move-in Type Equipment/Rationale Rate Times Hours Rate Cost

Grader 14G $875 1 10 $113 $2,005Interim Dump Truck 12CY $184 1 5 $89 $629

Operations FE Loader $875 1 2 $94 $1,063

Grader 14G $875 1 35 $113 $4,830Dump Truck 12CY $184 2 15 $89 $1,703

Final FE Loader C966 $875 1 6 $94 $1,439Road Vibratory Roller $875 1 35 $87 $3,920

Maintenance Water Truck 2,500 gallon $214 1 15 $101 $1,729Labor 8 $45 $360

Total $17,678

Interim Operations Road MaintenanceProduction Rates Miles/day Days Hours

Grader 3.0 1.0 10

Production Rates Miles/day Days Hours

Grader 1.5 4.3 35Vibratory Roller 1.5 4.3 35

Progeny Ridge .9

Road Maintenance Cost Summary (Interim and Post Harvest)

Distance (miles)

Final Road Maintenance

3.00

Sassy Sally

Suess Alley 1.4

Distance (miles)

Sassy Sally

Process and compact: All crushed rock roads

Unnamed spurs 1

6.56.5

Grade & Process Total = 6.5 miles

Cole Mountain Ridge/ Cole Mountain 2.6Sally Ridge .6

)))

) )))))

))

))))

))))

))

))))

))

))))

)

)))))

)

))

)))))))

))))))

))))

))))

))))

))

)

)))

))))) )

)))

))))))))))

)))

))))

))

)

)))))))

))))

))))))))))

)

))))))

)))))))

))))

)))))))))))

))))

))))))

)

))))))

)))

))))))))

)))))))))))))))

)

)))))))))))

)))

)))

)

)))

))))))

)

))))

)

)

)))

)))

)))

)))

)

))))

)

)))

âÑ

â Ñ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑ

âÑ

âÑâÑâÑâÑ

âÑâÑ

âÑ

âÑ

âÑâÑ

âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑâÑâÑâÑâÑâÑâÑâÑâÑâÑâÑ

âÑâÑ

âÑâ Ñ

â Ñâ Ñ

âÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâ Ñ

âÑ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

âÑ

âÑâÑ

âÑ

âÑâ Ñ

â Ñâ Ñ

âÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑâ Ñ

â Ñ

âÑâÑ

âÑ

âÑ

âÑ

âÑâÑ

â ÑâÑ

âÑâÑâÑâÑâÑâÑ

âÑâÑ

âÑâ Ñ

â Ñ

âÑâÑ

âÑ âÑ âÑ âÑ âÑâÑ

âÑ

âÑâÑ

âÑâÑ

âÑ âÑâÑ

âÑâÑ

âÑ

âÑâÑ

âÑ

âÑ âÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑâÑ âÑ

âÑ

âÑ âÑ âÑ

âÑ

âÑâÑ âÑ âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑ

âÑ

âÑâÑ âÑ

âÑ âÑ âÑ

âÑâÑ

âÑ âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑâÑ

âÑâÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑ

âÑ

âÑâÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑ

âÑ

âÑ

âÑâÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑ

âÑâÑâÑâÑ

âÑ

â ÑâÑ

âÑ

âÑ

âÑ

âÑâÑ

â Ñâ Ñ

âÑâÑ

â Ñ

âÑ

âÑâ Ñ

âÑâ Ñ

â Ñ

âÑ

â Ñâ Ñ

â Ñâ Ñ

â ÑâÑ

âÑâÑ âÑ

âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑâÑ

âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑâÑ

âÑ

âÑâÑ

âÑâ Ñ

âÑ âÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑ

âÑ

âÑâÑ

âÑ

âÑâÑâÑâÑ

âÑ

âÑâÑ

âÑâÑâÑ

âÑ

"J

"J "J

"J

"J

"J

"J

"J"J

"J"J "J

"J "J

"J

"J

"J

XY XYXY XY XYXY XY

XY

XYXY

XYXY

!R

!R

!R

!R!R

!R

Pt."A"

!$!

;

;

;;

;;

;;;

;;;

;

;;

;;

; ;; ;

;

; ;

;

;;

;

;

Area 1

Area 2

Area 4

T4N

R8W

T4N

R9W

14

23

13

24

STATE

PRIVATE

BOF

CSL

1819

Sally Cree

k Road

Sally Ridg e Road

Cole M ountain RoadHaku

raCre

ek

Progeny Ridge Road

24

STATEPRIVATE

SASSY SALLY

LOGGING PLAN

PORTIONS OF SECTIONS 13 AND 24, OF T4N, R9W, W.M., AND

PORTIONS OF SECTIONS 7 AND 18OF T4N, R8W, W.M.

CLATSOP COUNTY, OREGON

OF TIMBER SALE CONTRACT

Approximate Net Acreage Acres Area 1 (MC) - 76 Area 2 (PC) - 19 Area 3 (R/W) 5Area 4 (PC) 46Total Sale Acreage = 146

LegendOwnership Boundary

â Ñâ Ñ

â Ñ

âÑ âÑ âÑ âÑ âÑ

âÑâÑ

âÑâÑâÑâÑâÑ

Timber Sale BoundaryXY XY XY Area Boundary

Existing Surfaced Road!R Landing To Be Constructed

New Construction - SurfacedNew Construction - UnsurfacedType "N" StreamType "F" Stream

Nonposted Stream Buffer

))))

))))))))

))))

)))))))) Posted Stream BufferOperationally Restricted AreaReforestation AreaControlled Felling Area

"J Survey MonumentCable Yarading Area

; Ground Yarding Area

Logging Breakdown Tractor CableArea 1 (MC) - 63% 37%Area 2 (PC) - 16% 84%Area 4 (PC) - 100% 0%Total= 70% 30%

³Page 1 of 1

AT-341-2019-W00361-01

timber sale appraisal sassy sally sale at-341 …...district: astoria date: december 28, 2018 timber...

Documents