District: Astoria Date: November 14, 2019

Timber Sale AppraisalForgotten Shorts

Sale AT-341-2020-W00401-01

Cost Summary

Conifer Hardwood TotalGross TimberSale Value $412,841.96 $155,003.62 $567,845.58

Project Work: $0.00

Advertised Value: $567,845.58

1/10/20 1

District: Astoria Date: November 14, 2019

Timber Sale AppraisalForgotten Shorts

Sale AT-341-2020-W00401-01

Timber Description

Location: Area 1 is located in portions of Section 18, T4N, R7W, W.M., Clatsop County, OR.

Stand Stocking: 80%

Specie Name AvgDBH Amortization (%) Recovery (%)

Douglas - Fir 20 0 97

Western Hemlock / Fir 14 0 97

Alder (Red) 16 0 97

Maple 15 0 97

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

Douglas - Fir 1,012 147 0 0 0 0 0 0 1,159

Western Hemlock / Fir 19 2 0 0 0 0 0 0 21

Alder (Red) 0 0 73 93 261 181 0 0 608

Maple 119 0 0 0 0 0 17 46 182

Total 1,150 149 73 93 261 181 17 46 1,970

1/10/20 2

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

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

1. PULP PRICEPulp (Conifer and Hardwood) Price = $3.00/Ton

2. CEDAR PRICEWestern Red Cedar and other Cedars stumpage = pond value - (Douglas-fir) logging cost. $796.93/MBF = $1,100/mbf - $303.07/MBF

3. SPRUCE PRICEWestern Red Cedar and other Cedars stumpage = pond value - (Douglas-fir) logging cost. $144.93/MBF = $448/mbf - $303.07/MBF

4. PROFIT & RISK COSTSMachine Washing for Invasive Weed Compliance = $2,000Flaggers on County road:40 Hours Laborer x2 @ $45/Hour = $3,600Controlled Felling along County road:Move in excavator @ $1,581/excavator = $1,58116 Hours excavator @ $175/Hour = $2,800Total controlled felling cost = $4,381

5. SLASH DISPOSALSlash and Landing Piling (See attatched appraisal)= $4,632.67

6. ROAD MAINTENANCE COST$4.06/MBF (See attatched appraisal)

1/10/20 3

District: Astoria Date: November 14, 2019

Timber Sale AppraisalForgotten Shorts

Sale AT-341-2020-W00401-01

Logging ConditionsCombination#: 1 Douglas - Fir 89.00%

Western Hemlock / Fir 89.00%Alder (Red) 89.00%Maple 89.00%

Logging System: Cable: Large Tower >=70 Process: Manual Falling/Delimbing

yarding distance: Long (1,500 ft) downhill yarding: Notree size: Mature / Partial Cut (900 Bft/tree), 3-5 logs/MBF

loads / day: 8.5 bd. ft / load: 4100

cost / mbf: $195.12

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

Combination#: 2 Douglas - Fir 11.00%Western Hemlock / Fir 11.00%Alder (Red) 11.00%Maple 11.00%

Logging System: Shovel Process: Feller Buncher

yarding distance: Short (400 ft) downhill yarding: Notree size: Mature / Partial Cut (900 Bft/tree), 3-5 logs/MBF

loads / day: 10 bd. ft / load: 4100

cost / mbf: $86.29

machines: Feller Buncher w/ Delimber

1/10/20 4

District: Astoria Date: November 14, 2019

Timber Sale AppraisalForgotten Shorts

Sale AT-341-2020-W00401-01

Logging CostsOperating Seasons: 3.00 Profit Risk: 10%

Project Costs: $0.00 Other Costs (P/R): $9,981.00

Slash Disposal: $4,632.67 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 3.0 4.5

Western Hemlock / Fir $0.00 3.0 3.5

Alder (Red) $0.00 3.0 3.5

Maple $0.00 3.0 3.5

$4.06

1/10/20 5

District: Astoria Date: November 14, 2019

Timber Sale AppraisalForgotten Shorts

Sale AT-341-2020-W00401-01

Logging Costs Breakdown

Logging RoadMaint

FireProtect Hauling Other

P/R applProfit &

RiskSlash

Disposal Brand & Paint Other Total

Douglas - Fir

$183.15 $4.18 $6.68 $72.48 $5.07 $27.16 $2.35 $2.00 $0.00 $303.07

Western Hemlock / Fir

$183.15 $4.18 $6.68 $93.19 $5.07 $29.23 $2.35 $2.00 $0.00 $325.85

Alder (Red)

$183.15 $4.18 $6.68 $93.19 $5.07 $29.23 $2.35 $2.00 $0.00 $325.85

Maple

$183.15 $4.18 $6.68 $93.19 $5.07 $29.23 $2.35 $2.00 $0.00 $325.85

Specie Amortization Pond Value Stumpage Amortized

Douglas - Fir $0.00 $654.93 $351.86 $0.00

Western Hemlock / Fir $0.00 $565.67 $239.82 $0.00

Alder (Red) $0.00 $560.39 $234.54 $0.00

Maple $0.00 $394.00 $68.15 $0.00

1/10/20 6

District: Astoria Date: November 14, 2019

Timber Sale AppraisalForgotten Shorts

Sale AT-341-2020-W00401-01

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

Maple 0 $0.00 $0.00

Specie MBF Value Total

Douglas - Fir 1,159 $351.86 $407,805.74

Western Hemlock / Fir 21 $239.82 $5,036.22

Alder (Red) 608 $234.54 $142,600.32

Maple 182 $68.15 $12,403.30

Amortized

Unamortized

Gross Timber Sale Value

Recovery: $567,845.58

Prepared By: Avery Petersen Phone: 503-338-1363

1/10/20 7

))))

)))

)))))

))))

))))))

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

))

)))))

))

))))))))

)

)))))))))

)))

))

))

))

)))))

)))))))

)))))))

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑâÑ

âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑ

âÑâÑ

âÑâÑ

âÑâÑ

âÑ

âÑâÑâÑâÑâÑ

âÑâÑâÑâÑâÑâÑ

âÑ

â Ñ

âÑ

âÑâÑ

âÑ

âÑâÑâÑ

âÑâÑ

âÑâÑâÑ

âÑâÑâÑ

âÑâÑ

âÑâÑâ Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñ

âÑ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñâ Ñ

â Ñ âÑ âÑ âÑ âÑ âÑ âÑ âÑ

âÑâÑ

âÑâÑ

âÑ

"J"J

"J

"J

"J

"J"J

"J

!(

!(

!(

;;;

;;

;

ÑÜ

Unit 1

1819

1324

STATEPRIVATE

LowerNehalemCounty Road

Neha le mRiver

Lost

Lake

Road

STATEPRIVATE

STATE

PRIVATE

1720

1819

LOGGING PLANOF TIMBER SALE CONTRACT NO. 341-2020-W00404-01

FORGOTTEN SHORTSPORTIONS OF SECTION 18, T4N, R7W,

W.M., CLATSOP COUNTY, OREGONArea 1 (MC) = 65 Acres

0 1,000 2,000500Feet

³

LegendâÑ âÑ âÑ âÑ âÑ Timber Sale Boundary

Paved RoadSurfaced RoadOwnership BoundarySeasonally Restricted Road40' ContourType F StreamType N StreamGreen Tree Retention AreaControlled Felling AreaNonPosted Stream Buffer

))))

))))))))

))))

)))))))) Posted Stream Buffer"J Survey Monument!( Existing Landing; Yarding Area - Tractor

Yarding Area - CableB QuarryÑÜ Stockpile

Tractor - 7 Acres (11%)Cable - 58 Acres (89%)

Logging Breakdown

1 inch = 1,000 feet

Page 1 of 1