District: Forest Grove Date: December 18, 2019

Timber Sale AppraisalHindsight

Sale FG-341-2020-W00231-01

Cost Summary

Conifer Hardwood TotalGross TimberSale Value $1,413,636.13 $2,617.70 $1,416,253.83

Project Work: ($103,400.00)

Advertised Value: $1,312,853.83

12/18/19 1

District: Forest Grove Date: December 18, 2019

Timber Sale AppraisalHindsight

Sale FG-341-2020-W00231-01

Timber Description

Location: Portions of Sections 16 and 17, T3N, R5W, W.M., Washington County, Oregon

Stand Stocking: 20%

Specie Name AvgDBH Amortization (%) Recovery (%)

Douglas - Fir 23 0 98

Western Hemlock / Fir 18 0 98

Alder (Red) 13 0 95

Volume by Grade 2S 3S & 4S 6"-11" Camprun Total

Douglas - Fir 2,405 491 0 2,896

Western Hemlock / Fir 267 106 0 373

Alder (Red) 0 0 10 10

Total 2,672 597 10 3,279

12/18/19 2

Comments: Pond Values Used: Local Pond Values, August 2019.

Western redcedar and Other Cedars Stumpage Price = Pond Value minus Logging Cost: $869.76/MBF = $1,086.00/MBF - $216.24/MBF

Bigleaf maple and Other Hardwood Stumpage Price = Pond Value minus Logging Cost: $135.77/MBF = $390/MBF - $254.23/MBF

BRANDING AND PAINTING COST ALLOWANCE = $2.00/MBF

FUEL COST ALLOWANCE = $3.00/Gallon

HAULING COST ALLOWANCEHauling costs equivalent to $950 daily truck cost.

Other Costs (with Profit & Risk to be added): None

Other Costs (No Profit & Risk added):Machine Time to Block/Waterbar Roads,and Skid Trails:20 hours x $150/hour = $3,000Machine Time to Pile Landing Slash:10 hours x $150/hour = $1,500Equipment Cleaning: 3 pieces x $1,000/Piece = $3,000Slash Treatment: 41 acres x $200/acre = $8,200TOTAL Other Costs (No Profit & Risk added) = $15,700

ROAD MAINTENANCEMove-in: $4,000General Road Maintenance: 2.9 miles x $1,200/mile = $3,480TOTAL Road Maintenance: $7,480/3,279 MBF = $2.28/MBF

12/18/19 3

District: Forest Grove Date: December 18, 2019

Timber Sale AppraisalHindsight

Sale FG-341-2020-W00231-01

Logging ConditionsCombination#: 1 Douglas - Fir 20.00%

Western Hemlock / Fir 20.00%Alder (Red) 20.00%

Logging System: Cable: Medium Tower >40 - <70 Process: Stroke Delimber

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: 4000

cost / mbf: $125.00

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

Combination#: 2 Douglas - Fir 80.00%Western Hemlock / Fir 80.00%Alder (Red) 80.00%

Logging System: Shovel Process: Feller Buncher

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

loads / day: 13 bd. ft / load: 3793

cost / mbf: $71.75

machines: Feller Buncher w/ Delimber

12/18/19 4

District: Forest Grove Date: December 18, 2019

Timber Sale AppraisalHindsight

Sale FG-341-2020-W00231-01

Logging CostsOperating Seasons: 1.00 Profit Risk: 12%

Project Costs: $103,400.00 Other Costs (P/R): $0.00

Slash Disposal: $0.00 Other Costs: $15,700.00

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 4.8

Western Hemlock / Fir $0.00 2.0 4.6

Grand Fir $0.00 2.0 4.8

Alder (Red) $0.00 2.0 3.7

$2.28

12/18/19 5

District: Forest Grove Date: December 18, 2019

Timber Sale AppraisalHindsight

Sale FG-341-2020-W00231-01

Logging Costs Breakdown

Logging RoadMaint

FireProtect Hauling Other

P/R applProfit &

RiskSlash

Disposal Brand & Paint Other Total

Douglas - Fir

$82.40 $2.33 $1.34 $100.94 $0.00 $22.44 $0.00 $2.00 $4.79 $216.24

Western Hemlock / Fir

$82.40 $2.33 $1.34 $105.33 $0.00 $22.97 $0.00 $2.00 $4.79 $221.16

Alder (Red)

$82.40 $2.39 $1.34 $134.80 $0.00 $26.51 $0.00 $2.00 $4.79 $254.23

Specie Amortization Pond Value Stumpage Amortized

Douglas - Fir $0.00 $663.25 $447.01 $0.00

Western Hemlock / Fir $0.00 $540.45 $319.29 $0.00

Alder (Red) $0.00 $516.00 $261.77 $0.00

12/18/19 6

District: Forest Grove Date: December 18, 2019

Timber Sale AppraisalHindsight

Sale FG-341-2020-W00231-01

Summary

Specie MBF Value Total

Douglas - Fir 0 $0.00 $0.00

Western Hemlock / Fir 0 $0.00 $0.00

Alder (Red) 0 $0.00 $0.00

Specie MBF Value Total

Douglas - Fir 2,896 $447.01 $1,294,540.96

Western Hemlock / Fir 373 $319.29 $119,095.17

Alder (Red) 10 $261.77 $2,617.70

Amortized

Unamortized

Gross Timber Sale Value

Recovery: $1,416,253.83

Prepared By: Adrian Torres Phone: 503-359-2191

12/18/19 7

Timber Sale:

Sale Number:

Project Point Description Cost

A Install Gate $994.00

C Install Gate $1,064.00

D Block Road $550.40

E Block Road $550.40

F Install Gate $1,269.20

Total Rock =

40 cy Boulders

Move-in & Within Area Move= $149.54

$4,577.54

Project Point Cost

B $95,594.09

Total Rock =

120 cy 1½" - 0

8 cy Boulders

Move-in = $3,228.37

$98,822.46

$103,400.00TOTAL CREDITS =

PROJECT COST SUMMARY SHEET

Hindsight

FG-341-2020-W00231-01

PROJECT NO. 1: CONSTRUCT AND INSTALL 3 GATES, BLOCK ROAD

TOTAL PROJECT COST =

PROJECT NO. 2: INSTALL TEMPORARY BRIDGE

TOTAL PROJECT COST =

Timber Sale:

Install gate at Point A

Construction of posts 1 ea @ $500.00 per ea = $500.00

Gate 1 ea @ $220.00 per ea = $220.00

Post and gate install 1 ea @ $274.00 per ea = $274.00

Install gate at Point C

Construction of posts 1 ea @ $500.00 per ea = $500.00

Gate 1 ea @ $290.00 per ea = $290.00

Post and gate install 1 ea @ $274.00 per ea = $274.00

Install gate at Point F

Construction of posts 1 ea @ $500.00 per ea = $500.00

Gate 1 ea @ $220.00 per ea = $220.00

Post and gate install 1 ea @ $274.00 per ea = $274.00

$3,052.00

ROCK

Subgrade rock

Road Blocking Boulders $13.41 $19.39 $1.60 32 $1,100.80

Gate Reinforcement Boulders $13.41 $19.39 $1.60 8 $275.20

Subtotal = 40 $1,376.00

Totals All Rock = 40

Boulders = 40

$1,376.00

$4,428.00TOTAL PROJECT COST =

PROJECT NO. 1 GATE INSTALLATION

Sale Number:

SUMMARY OF CONSTRUCTION COST

Hindsight FG-341-2020-W00231-01

Rock SizeBase Cost

$/cy

Haul Cost

$/cy

Placement/

Processing

Cost $/cy

Total EA Rock Cost

TOTAL ROCK COSTS =

TOTAL GATE COSTS =

Timber Sale:

14' x 40' Bridge 1 ea @ $85,750.00 per ea = $85,750.00

Delivery 1 ea @ $4,950.00 per ea = $4,950.00

Sill Preparation 2.00 hr @ $175.00 per sta = $350.00

Sill 2 ea @ $150.00 per ea = $300.00

Removal of existing bump rails 2.00 hr @ $40.00 per sta = $80.00

Bridge Installation 2.00 hr @ $350.00 per sta = $700.00

$92,130.00

ROCK

Rock

Sill, Abutment and Surfacing rock 1½" - 0 $13.41 $11.62 $1.22 120 $3,150.00

Boulders 36" $13.41 $17.42 $1.60 8 $259.09

Subtotal = 128 $3,409.09

Totals All Rock = 128

1½" - 0 = 120

Boulders = 8

$3,409.09

EROSION CONTROL

Grass seed & fertilizer 0.05 ac @ $500.00 per ac = $25.00

Straw mulch (acre) 0.05 ac @ $600.00 per ac = $30.00

$55.00

$95,594.09

Total CY

Placement/

Processing

Cost $/cy

Haul Cost

$/cy

Base

Cost $/cy

TOTAL ROCK COSTS =

TOTAL EROSION CONTROL COSTS =

TOTAL PROJECT COST =

SUMMARY OF CONSTRUCTION COST

BRIDGE

Hindsight Sale Number: FG-341-2020-W00231-01

PROJECT NO. 2

TOTAL CONSTRUCTION COSTS =

Rock

SizeRock Cost

Timber Sale: Hindsight Sale Number:

PROJECT No. 1 & 2 MOVE-IN, WITHIN AREA MOVE, & CLEANING COSTS

Equipment Total

Grader $655.57

Roller & Compactor $418.51

2 Excavators- With Equipment Cleaning $2,303.83

$3,377.91

SUMMARY OF CONSTRUCTION COST

FG-341-2020-W00231-01

TOTAL MOVE-IN COSTS =

1 1/2" - 0: 120 cy (truck measure)

Riprap: 48 cy (truck measure)

Total truck yardage: 168 cy

Load dump truck $1.60 / cy x 168 cy = $268.80

Subtotal: $268.80

Move in Excavator $1,884.31

Move in Dump Truck $100.24

Subtotal: $1,984.55

$2,253.35

$13.41/cy

STOCKPILE COST SUMMARY

Timber Sale: Hindsight

Sale Number: FG-341-2020-W00231-01

Stockpile Name: Wildcat Mountian

TOTAL PRODUCTION COST =

ROCK DEVELOPMENT COST =

Timber Sale:

Sale Number:

Project Point Description Cost

A Install Gate $994.00

C Install Gate $1,064.00

D Block Road $550.40

E Block Road $550.40

F Install Gate $1,269.20

Total Rock =

40 cy Boulders

Move-in & Within Area Move= $149.54

$4,577.54

Project Point Cost

B $95,594.09

Total Rock =

120 cy 1½" - 0

8 cy Boulders

Move-in = $3,228.37

$98,822.46

$103,400.00

PROJECT COST SUMMARY SHEET

Hindsight

FG-341-2020-W00231-01

PROJECT NO. 1: CONSTRUCT AND INSTALL 3 GATES, BLOCK ROAD

TOTAL PROJECT COST =

PROJECT NO. 2: INSTALL TEMPORARY BRIDGE

TOTAL PROJECT COST =

TOTAL CREDITS =

Hindsight

Page 1 of 1

TIMBER SALE SUMMARY

Hindsight Contract No. FG-341-2020-W00231-01

1. Location: Portions of Sections 16 and 17, T3N, R5W, W.M., Washington County, Oregon.

2. Type of Sale: This Timber Sale is 104 net acres of Modified Clearcut. The timber will be sold on a recovery basis at a sealed bid auction.

3. Revenue Distribution: 100% BOF; 100% Washington County.

4. Sale Acreage: Acres are net of stream buffers and road prisms. Acreage was

determined using ESRI ArcMap GIS software.

5. Cruise: The Timber Sale was cruised by ODF Cruisers in September of 2019. For more information, see Cruise Report.

6. Timber Description: The Timber Sale Area consists of a thinned 80-year old Douglas-fir stand with minor amounts of western hemlock, grand fir, western red cedar, red alder and big leaf maple. The stand has an average of 163 ft2 of basal area (all species), an average Douglas-fir DBH of 23 inches, and an estimated average net Douglas-fir volume of approximately 27.8 MBF per acre.

7. Topography and Logging Method: Slopes within the Timber Sale Area ranges from 2% to 80% and variable in northern aspect. The Timber Sale is 80% ground-based yarding. The maximum cable corridor length is approximately 700 feet and the average length is 400 feet. The average horizontal skid trail length is approximately 450 feet and the maximum is approximately 600 feet.

8. Access: All access to the Timber Sale Area is on surfaced all-weather roads. From

Forest Grove, travel north on Highway 47 through Banks then merge onto Highway 26 westbound and continue for approximately 11.5 miles to Timber Road. Turn left and proceed south on Timber Road 0.7 miles to Lousignont Road. Turn right and continue approximately 0.6 miles to the South Lousignont Road. Turn left and continue on South Lousignont Road for approximately 300 feet to the northeast portion of the timber sale.

9. Projects:

Project No. 1: Construct and Install 3 Gates, Block Road $4,577.54 Project No. 2: Road Improvement $98,822.46

Total Credit for all Projects $103,400.00

SPECIES 2 SAW 3 SAW 4 SAW CR TOTAL

Cruise Volume 2,454 404 97 0 2,955

Hidden D&B (2%) (49) (8) (2) (0) (59)

NET TOTAL 2,405 396 95 0 2,896

% of Total 83 14 3 0

Cruise Volume 187 87 15 0 289

Hidden D&B (2%) (4) (2) (0) (0) (6)

NET TOTAL 183 85 15 0 283

% of Total 65 30 5 0

Cruise Volume 86 6 0 0 92

Hidden D&B (2%) (2) (0) (0) (0) (2)

NET TOTAL 84 6 0 0 90

% of Total 93 7 0 0

Cruise Volume 0 0 0 11 11

Hidden D&B (5%) (0) (0) (0) (1) (1)

NET TOTAL 0 0 0 10 10

% of Total 0 0 0 100

2 SAW 3 SAW 4 SAW CR TOTAL

2,405 396 95 0 2,896

183 85 15 0 283

84 6 0 0 90

0 0 0 10 10

2,672 487 110 10 3,279Total

Douglas-fir

Western

hemlock

Douglas-fir

Red alder

SPECIES

SALE TOTAL

Grand fir

Western hemlock

Grand fir

Red alder

AREA 1: MC (104 ACRES)

Volume Summary

(Shown in MBF)

Hindsight

FG-341-2020-W00231-01

September 2019

!!

!

!!

!!! ! !

! !!

!!

!! ! !

!! !

! !!

!!!!!!

!!

!!

!!

!

!!

!!

!!

!!

!!

!

!!

!!!

!!

!!

!!

!

!!!

!!

!!

!!!

!!!!!!!!!!!!!

!!

!!

!!

!

!!

!!

! !

!

!!

!

!!

!

!

! !!!

!!

! ! !!

!!

!!

!!

!!

""""

""

""

""

""

""

M organ Creek

Sout h

Lo

usignont Rd.

PRIVATE

STATE

STAT

EPR

IV ATE

Lousignont Rd.

Morgan Cre ek R d.

A

E

2G F

3

1

C

B

D4

1200

1200

800

1200

1000

9

16

8

17

20

17 16

21

LOGGING PLANFOR TIMBER SALE CONTRACT # FG-341-2020-W00231-01

HINDSIGHTPORTIONS OF SECTIONS 16 & 17, T3N, R5W, W.M.,

WASHINGTON COUNTY, OREGON

Forest Grove District GISSeptember, 2019

This product is for informational use and may not besuitable for legal, engineering, or surveying purposes.

1 inch = 1,000 feet1:12,000

0 1,000 2,000500Feet

¹APPROXIMATE NET ACRES

TRACTOR CABLETOTAL 2183

Legend! ! ! Timber Sale Boundary

ODF Ownership BoundarySurfaced RoadsUnsurfaced RoadsType-F StreamType-N StreamStream BufferCable Yarding AreaTractor Yarding Area

!! Cable Landing"" Tractor Landing

Reforested AreaSection Lines40 Foot Contour Band200 Foot Contour Band