Appraisal Summary.pdf

PDF 149 KB Posted Apr 23, 2020

Attached to: McKinley Stewardship IRSC Federal contract opportunity
Solicitation number: 129JGP20R4010
Issued by: Department of Agriculture Forest Service R5-Pacific Southwest Region

View the file

Other files for this federal contract opportunity

Other files attached to McKinley Stewardship IRSC, newest first.
File	Type	Posted
McKinley IRSC Site Visit Docs.zip	ZIP file	May 29, 2020
129JGP20R4010 - Amendment 1.pdf	PDF	Apr 23, 2020
McKinley Stewardship IRSC Cruise.pdf	PDF	Apr 23, 2020
McKinleyStewardship_ServiceWork22720.pdf	PDF	Apr 23, 2020
Experience Questionnaire.docx	DOCX document	Apr 23, 2020
Appendix A.pdf	PDF	Apr 23, 2020
Appendix B.pdf	PDF	Apr 23, 2020
Fire Plan.pdf	PDF	Apr 23, 2020
129JGP20R4010.pdf	PDF	Apr 23, 2020
Appendix C.pdf	PDF	Apr 23, 2020
McKinleyStewardship_ContractMap022820.pdf	PDF	Apr 23, 2020
Wage Determination 1977-0727.pdf	PDF	Apr 23, 2020

Show all 12

On GovTribe

Work with this file on GovTribe

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

printed on: 4/23/2020 R5-Ton Rate Calcs (2/2008) R5_TEA_V1_1_01162020

R5 TRANSACTION EVIDENCE APPRAISAL (TEA) & ATEAM

TON RATE CALCULATIONS - DUAL RATE PRICING

Version 5.1 08/29/2019 - Use for sales sold by the ton, especially multiproduct sales.

Sale name: McKinley IRSC Volume and Weight Inputs Inputs From Appraisal

ATEAM

Sawtimber volume (prod 01)… Product weights… Sawtimber rates, $/ccf…

Species CCF MBF Product Tons Species Ind ad rate Base rate Ad rate

PP/JP 7,836.3 3,910.6 01 P 40,908.5 PP/JP -63.88 5.00 5.00

SP/WWP 288.3 139.5 20 P SP/WWP -67.56 5.00 5.00

WF/RF 641.0 347.2 20 S WF/RF -25.64 1.00 1.00

DF 3,421.8 1,889.8 (from WT1 cruise report) DF 23.17 3.00 3.00

IC 107.5 43.9 IC -63.44 1.00 1.00

LP 0.0 0.0 LP 0.00 0.00 0.00

Total Saw 12,294.9 6,331.0 Total Value -464,030.32 51,636.71 51,636.71 (sawtimber volumes from Data Input screen) (rate data from either TEA or ATEAM 2400-17 screen)

Nonsaw rates, $/ccf… Species Ind ad rate Base rate Base rate

CS 0.00 0.00 0.00

Total Value 0.00 0.00 0.00

(rate data from either TEA or ATEAM 2400-17 screen) Per Ton Information for TIM and Contract - Manual Entry

Species Product UOM Vol-tons Ind ad rate Base rate Ad rate Conv MBF Conv CCF Rollback adj.

CS 01 Ton 40,908 -11.34 1.26 0.10 0.1548 0.3005 0.0000 CS 20 Ton 0 0.00 0.00 0.00 0.0000 0.0000 0.0000 appraisal type:

Estimated biomass chip volume, CCF

For Data Input screen, CS volume, CCF printed on: 4/23/2020 R5-2400-17 (2/2008, ATEAM) R5_TEA_V1_1_01162020

USDA FOREST SERVICE REPORT OF TIMBER SALE APPRAISAL SUMMARY

Region: 5 Forest: Appr To: 3-Feb-20

Reviewed by: District: Appraisal Type: Rollback Factor: 0% Sale #: 12001 Sale Name: 0.00

1 2 3 4 5 6 7 Average

PP/JP SP/WWP WF/RF DF IC

122 117 025 205 081

01-03 01-03 01-03 01-03 01-03 63.7% 2.3% 5.2% 27.8% 0.9% 0.0% 0.0% 7,836.28 288.27 641.01 3,421.81 107.52 0.00 0.00 3,910.56 139.52 347.25 1,889.84 43.89 0.00 0.00

26,622.24 982.53 2,220.77 10,773.15 309.77 0.00 0.00

160.93 157.25 199.17 247.98 161.37 152.00 187.07

Average Miles Total Cost

6.39 0.00 0.00

189.81 0.00 0.00

9.69 15,765.00

24.66 14.20

0.34 0.00 1.25 1.08 0.00 0.00 0.00 0.00 0.00 0.00 1.28

224.81 224.81 1 2 3 4 5 6 7 Average Total -63.88 -67.56 -25.64 23.17 -63.44 0.00 0.00 -37.74 -464,030.32

0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -63.88 -67.56 -25.64 23.17 -63.44 0.00 0.00 -37.74 -464,030.32

5.00 5.00 1.00 3.00 1.00 0.00 0.00 4.20 51,636.71

68.88 72.56 26.64 -20.17 64.44 0.00 0.00 41.94 515,667.03

5.00 5.00 1.00 3.00 1.00 0.00 0.00 4.20 51,636.71

51,636.71 1 2 3 4 5 6 7 Average

237.41 248.25 213.52 271.29 NA 0.00 0.00

WWPAB WWPAB WWPAC WWPAD NA 0.0000 0.0000

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.4990 0.4840 0.5417 0.5523 0.4082 0.5000 0.5149

0.00 0.00 0.00 0.00 0.00 0.00

14.10 14.30 13.90 15.70 11.90 0.00 0

Species Net MBF 6"-12"

Net MBF 13"-15"

Net MBF 16"-24"

Net MBF 25"-32"

Net MBF 33" +

Net MBF 6"-11"

Net MBF 12"-19"

Net MBF 20"-23"

Net MBF 24" +

Net MBF 6"-15"

Net MBF* 16" +

Net MBF camp run

PP/JP 0.00 0.00 0.00 0.00 0.00 2,389.67 1,462.80 58.09 0.00 0.00 0.00

SP/WWP 0.00 0.00 0.00 0.00 0.00 76.48 58.33 4.71 0.00 0.00 0.00

WF/RF 347.25

DF 1,889.84

IC 43.89

LP 0.00

35. Quadradic Mean Diameter

39b.Total Sale Value

21.

34. Timber Property Value

32. Rollback Adjustment Amount

33. Conversion Factor (mbf/ccf) saw timber

30. Base Indices

25. Indicated Advertised Rate

31. Index Name Code

27. Base Rates

26. Regional Minimum Rates

28. Adjustment to Base Rate

Appraisal Factors Total

29a.Advertised Rates

24. Rollback Adjustment

18. Road Maintenance Deposit

Advertised Rates - $/CCF

23. Conversion Return

15. Road Maintenance

22. Total Cost

20. Temporary Road Cost

Haul Miles (sawlogs) Haul Miles (biomass)

19. Engineering Deposit

16. Brush Disposal Deposit

17. Surface Replacement Deposit

14. Specified Road Cost

11. Sale Specific

13. Erosion Control

12. Slash Work

10. Hauling

5. Volume - CCF Total Conv. 12,294.89 5a. Volume - MBF Sawtimber 6,331.05

Specified Road Reconstruction

5b. Volume - Green Tons Tot C

6. Quality Value - $/CCF

8. Stump-to-Truck

Temp Road Construction

Specified Road Constuction Sale Costs - $/CCF

7. PAL Fire Protection

1. Species

McKinley IRSC Required KV Cost:

Species and Volumes Total

4/26/19-4/20/20

Road & Haul Information

Base Period:

40,908.46

2. Species Code

3. Product-Unit of Measure

4. % by Species 100.0%

Klamath-05 Appraisal Date:

Oak Knoll-51 ATEAM

Yreka, CA (saw)

Tons Conv

ATEAM 2400-17

File details come from the government source that posted it. Updated Apr 23, 2020.