District: Astoria Date: December 07, 2018

Timber Sale AppraisalFoster

Sale AT-341-2019-W00593-01

Cost Summary

Conifer Hardwood Total

Gross TimberSale Value $430,956.45 $120,639.60 $551,596.05

Project Work: $0.00

Advertised Value: $551,596.05

1/04/19 1

District: Astoria Date: December 07, 2018

Timber Sale AppraisalFoster

Sale AT-341-2019-W00593-01

Timber Description

Location: Section 6 T6N, R6W, and Sections 31 & 32 T7N, R6W, W.M., Clatsop County, Oregon

Stand Stocking: 80%

Specie Name AvgDBH Amortization (%) Recovery (%)

Douglas - Fir 23 0 96

Alder (Red) 15 0 95

Volume by Grade 2S3S & 4S 6"-11"

8" - 9" 10" - 11" 12"+ 6" - 7" Total

Douglas - Fir 895 202 0 0 0 0 1,097

Alder (Red) 0 0 68 137 87 84 376

Total 895 202 68 137 87 84 1,473

Comments: Pond Values: Local Pond Values, August 2018.

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

Western redcedar and Other Cedars Stumpage Price = Pond Value minus Logging Cost:$992.85/MBF = $1,200/MBF-$207.15/MBF

Other Conifers Stumpage Price = Pond Value minus Logging Cost:$292.85/MBF = $500/MBF-$207.15/MBF

Other Conifers Stumpage Price = Pond Value minus Logging Cost:$69.89/MBF = $500/MBF-$430.11/MBF

Other Costs (With Profit and Risk to be added):

Machine Washing for Invasive Weed Compliance = $2,000

Ditch Filters:20 bales of straw @ $10/bale = $2008 hours of labor @ $40/hour = $320

TOTAL Other Costs (with Profit and Risk to be added): $2,520

Other Costs (No Profit and Risk added):None

ROAD MAINTENANCE(See attached Road Maintenacnce Cost Summary Sheet)TOTAL Road Maintenance: $14,580/1,473 MBF = $9.90/MBF

1/04/19 2

District: Astoria Date: December 07, 2018

Timber Sale AppraisalFoster

Sale AT-341-2019-W00593-01

Logging ConditionsCombination#: 1 Douglas - Fir 92.00%

Alder (Red) 92.00%

Logging System: Cable: Medium Tower >40 - <70 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: 12 bd. ft / load: 4600

cost / mbf: $119.57

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

Combination#: 2 Douglas - Fir 8.00%Alder (Red) 8.00%

Logging System: Shovel Process: Harvester Head Delimbing

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

loads / day: 18 bd. ft / load: 4100

cost / mbf: $72.41

machines: ForwarderHarvester

1/04/19 3

District: Astoria Date: December 07, 2018

Timber Sale AppraisalFoster

Sale AT-341-2019-W00593-01

Logging Costs

Operating Seasons: 1.00 Profit Risk: 12%

Project Costs: $0.00 Other Costs (P/R): $2,520.00

Slash Disposal: $3,258.00 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 4.0 4.9

Alder (Red) $0.00 1.0 4.0

$9.90

1/04/19 4

District: Astoria Date: December 07, 2018

Timber Sale AppraisalFoster

Sale AT-341-2019-W00593-01

Logging Costs Breakdown

LoggingRoadMaint

FireProtect

HaulingOther

P/R applProfit &

RiskSlash

DisposalBrand & Paint Other Total

Douglas - Fir

$115.80 $10.30 $2.98 $50.41 $1.71 $21.74 $2.21 $2.00 $0.00 $207.15

Alder (Red)

$115.80 $10.40 $2.98 $249.38 $1.71 $45.63 $2.21 $2.00 $0.00 $430.11

Specie Amortization Pond Value Stumpage Amortized

Douglas - Fir $0.00 $600.00 $392.85 $0.00

Alder (Red) $0.00 $750.96 $320.85 $0.00

1/04/19 5

District: Astoria Date: December 07, 2018

Timber Sale AppraisalFoster

Sale AT-341-2019-W00593-01

Summary

Specie MBF Value Total

Douglas - Fir 0 $0.00 $0.00

Alder (Red) 0 $0.00 $0.00

Specie MBF Value Total

Douglas - Fir 1,097 $392.85 $430,956.45

Alder (Red) 376 $320.85 $120,639.60

Amortized

Unamortized

Gross Timber Sale Value

Recovery: $551,596.05

Prepared By: Cody Valencia Phone: 503-325-5451

1/04/19 6

Sale: MBF: 1,473.00Date: September 4, 2018 $$/MBF: $9.90By: Cody Valencia

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

Grader 14G $778 1 43 $100 $5,078Dump Truck 12CY $163 1 12 $79 $1,111

Final FE Loader C966 $778 1 12 $83 $1,774Road Vibratory Roller $778 1 43 $77 $4,089

Maintenance Water Truck 2,500 gallon $190 1 12 $89 $1,258Rubber Tired Backhoe-small $321 1 4 $77 $629Labor 8 $40 $641

Total $14,580

Production Rates Miles/day Days HoursGrader 1.5 5.4 43Vibratory Roller 1.5 5.4 43

Unnamed spurs 1.1 miles

Foster Mainline 5.3 miles

Road Maintenance Cost Summary (Post Harvest)

8.1

Distance (miles)Final Road Maintenance

Foster

8.1

Northrup Creek 1.7 miles

Process and compact: All crushed rock roads

Grade & Process Total = 8.1 Miles

Vegetation Type/Zone

Vegetation Type/Zone

Code

Production Rate (hr/ac)

Estimated Piles/Acre

Sale Number: At-341-2019-W00593-01 Doug-fir A 0.5 2.0Sale Name: Foster Hemlock/Fir B 1.5 4.5

Date: 09/04/2018 Hemlock/Spruce C 2.0 6.0Hemlock D 2.0 6.0Conifer/Hardwood E 1.5 4.5Whole Tree Yarding F 0.25 0.5

Sale Area Harvest TypeVeg

Type/ZoneGround Based Yarding Acres

Estimated Piling

Hours/AreaCost/Hour

C325Total

Cost/Area1 MC E 3 5 $129.00 $580.50

In-unit Piling Sub Total = $580.50

Sale Area

Number of Landings to be

PiledCost/Landing

Pile Total Cost/AreaNumber of In-

Unit PilesMaterial Cost/Pile

Total Cost/Area

1 4 $330.00 $1,320.00 13.5 $5.00 $67.50Materials Sub Total = $67.50

Landing Piling Sub Total = $1,320.00Move-In

AllowanceNumber of Move-In's

Total Move-In Allowance

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

Grand Total = $3,258.00

Site Prep Appraisal

)))))))))))

)))

))))))

))))))))

)))))))))

)

)))

))))))

))))

)))

))))))))

)))))))

))))

)))))

)))

âÑ âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑâÑâÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑ

âÑ

âÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑ

âÑ

âÑ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â ÑâÑ

â Ñâ Ñ

âÑâÑ

âÑâ Ñ

â ÑâÑ

âÑâ Ñ

âÑâÑ

âÑ

âÑâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â ÑâÑ

â Ñâ Ñ

â ÑâÑ

âÑ

âÑ

âÑ

âÑâÑ

âÑ

âÑâÑ

â ÑâÑ

âÑ

âÑâÑ

âÑâÑ

â Ñâ Ñ

âÑâÑ

âÑ âÑ âÑ âÑ âÑ âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ âÑ

"J "J

;

;

;;

!R

T7N R6WT6N R6W

3231

Area 1

Foste

r

Mainline

LegendOwnership Boundary

â Ñâ Ñ

â Ñ

âÑ âÑ âÑ âÑ âÑ âÑ âÑâÑ

âÑ

âÑâÑâÑâÑâÑâÑ

Timber Sale BoundaryReforestation Area

)))))

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

)))))))))) Posted Stream BufferNonposted Stream BufferType "F" StreamType "N" StreamSeasonal Type "N" StreamSurfaced RoadCable Based Yarding

; Ground Based Yarding!R Landing"J Survey Monument

0 750 1,500375Feet

Approximate Scale 1"=500'

³LOGGING PLAN

OF TIMBER SALE FOSTERPORTIONS OF SECTION 6 OF T6N, R6W

AND SECTIONS 31 & 32, T7N, R6W, W.M,. CLATSOP COUNTY, OREGON

Approximate Net Acerage MC AcresArea 1 (MC) - 36Total Sale Acreage = 36

Logging Breakdown Tractor CableArea 1 (MC) - 8%, 3 acres 92%, 33 acresTotal = 8%, 3 acres 92%, 33 acres