timber sale appraisal sassy sally sale at-341 …...district: astoria date: december 28, 2018 timber...
TRANSCRIPT
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
District: Astoria Date: December 28, 2018
Timber Sale AppraisalSassy Sally
Sale AT-341-None-W00361-01
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
District: Astoria Date: December 28, 2018
Timber Sale AppraisalSassy Sally
Sale AT-341-None-W00361-01
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
loads / day: 11 bd. ft / load: 4200
cost / mbf: $132.03
machines: Log Loader (A)Tower Yarder (Medium)
Combination#: 3 Douglas - Fir 34.00%Western Hemlock / Fir 34.00%Sitka Spruce 34.00%Alder (Red) 34.00%
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
loads / day: 8 bd. ft / load: 4600
cost / mbf: $121.07
machines: Log Loader (B)Track Skidder
Combination#: 4 Douglas - Fir 11.00%Western Hemlock / Fir 11.00%Sitka Spruce 11.00%Alder (Red) 11.00%
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
loads / day: 9 bd. ft / load: 4400
cost / mbf: $166.67
1/18/19 4
machines: Log Loader (A)Tower Yarder (Medium)
1/18/19 5
District: Astoria Date: December 28, 2018
Timber Sale AppraisalSassy Sally
Sale AT-341-None-W00361-01
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
District: Astoria Date: December 28, 2018
Timber Sale AppraisalSassy Sally
Sale AT-341-None-W00361-01
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
District: Astoria Date: December 28, 2018
Timber Sale AppraisalSassy Sally
Sale AT-341-None-W00361-01
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