SouthTownStew_TE_Appr_1_25_2012.doc

ATTACHMENT #6, SOLICITATION AG-02RC-S-11-9030

SOUTH TOWNSHIP INTEGRATED RESOURCE STEWARDSHIP PROJECT

SALE : 22086 SOUTH TOWN STEW ADV. NO. : 3

BID APP TERM CONTRACT TOTAL PAVED UNPAVED

FOR DIST DATE DATE DATE LENGTH HAUL HAUL HAUL

17 8 06-2012 01-2012 00- 0-24150. 53.0 50.0 3.0

SEED TREE SHELTERWOOD

CUT SAWTIMBER VOLUME ------- CLEARCUT ------- FINAL CUT FINAL CUT

ACRES VOLUME /ACRE ACRES %AC VOL %VOL VOL %VOL VOL %VOL

169 1617. 9.6 0 0.0 0 0.0 0. 0.0 0. 0.0

----- TRACTOR ----- ---- GROUND LEAD ---- ----- SKYLINE -----

ACRES %AC VOL %VOL EYD ACRES %AC VOL %VOL EYD ACRES %AC VOL %VOL EYD

169 100.0 1617 100.0 675 0 0.0 0 0.0 0 0 0.0 0 0.0 0

STUMP TO LOADED TRUCK COST EQUATIONS ($ / CCF)

TRACTOR = 62.64 + 0.0181*(YARDING DIST - 635.8) +

2.6723*(LOGS/CCF - 20.94)

JAMMER = 62.64 + 0.0354*(YARDING DIST - 562.9) +

3.9716*(LOGS/CCF - 6.95)

SKYLINE = 137.42 + 0.0173*(YARDING DIST - 910.0) +

6.67 *(LOGS/CCF - 14.26)

HELICOPTER = 254.17 + 0.0123*(YARDING DIST - 3000 ) +

6.2389*(LOGS/CCF - 20.00)

FORWARDER = 62.64 + 0.0181*(YARDING DIST - 635.8) +

2.6723*(LOGS/CCF - 20.94)

HORSE = 62.64 + 0.0181*(YARDING DIST - 635.8) +

2.6723*(LOGS/CCF - 20.94)

HAUL COST EQUATION ($ / CCF)

HAUL COST = 35.88 + 0.3506*(PAVED MILES - 23.03) +

0.6086*(UNPAVED MILES - 10.80)

SPECIES TIM BASE WWPA AVG AVG AVG LOGS

GROUP SPECIES PROD UNIT VOLUME RATE VALUE DEF DBH /UNIT

GF GF 1 3 821. 3.00 287.72 33.0 9. 22

S S 1 3 85. 3.00 279.80 10.0 15. 10

LP LP 1 3 430. 3.00 279.80 15.0 12. 16

DF DF 1 3 281. 3.00 298.54 17.0 12. 15

CS CS 8 3 2580. 1.00 279.80 6.0 11. 19

SAWLOG TOTALS 1617. 3.00 287.08 25.3 11. 19.

TOTALS FOR U/M 3 4197. 1.77 282.60 14.5 11. 19.

#### END OF EDIT CHECK FOR SALE SOUTH TOWN STEW ####

TE APPRAISAL SUMMARY DATE APP: 01/25/2012

SALE NAME:SOUTH TOWN STEW CHECKED BY: DATE:

SPEC RD CONST (MI): 0.0 RECONSTRUCTION (MI): 0.0 TOTAL SPEC ROADS $: 0 TIMBER PROP. VALUE/CCF 0.00

APPRAISED TO :GRANGEVI ID HAUL MI : 53 TEMP ROAD CONST(MI) : 1.2 TEMP ROAD COST : 15160 CONTRIB. FUNDS $ 0.

-ID- -QUANTITY- -AVERAGE- -DIFF- -COEFF- -DOLLARS

1. ACTUAL PAST AVERAGE VALUE 76.57

2. WWPA LUMBER PRICE,L.T.($ / MBF) WWPA 287.078 - 299.670 = -12.592 X 0.2230 = -2.81

3. STUMP TO LOADED TRUCK ($ / CCF) STPTR 79.183 - 91.889 = -12.706 X -0.1920 = 2.44

4. HAUL COST ($ / CCF) HAUL 26.548 - 25.767 = 0.781 X -0.9260 = -0.72

5. AVERAGE TOTAL DEFECT PERCENT ADEF 25.286 - 14.239 = 11.047 X -1.7610 = -19.45

6. MARKET AREA SUBGRCLEARNEZ FORSUB 1.000 - 0.000 = 1.000 X 1.7400 = 1.74

7.

8.

9.

10.

11.

12.

13. PREDICTED GROSS VALUE 57.76

14. NONSAWTIMBER ADJUSTMENT -50.56

15. ROAD MAINTENANCE COSTS 0.00

16. ENVIR PROTECT COSTS -2.84

17. TEMPORARY DEV COSTS -3.61

18. SPECIFIED ROAD COSTS 0.00

19. UNUSUAL CONDITION ADJUSTMENT 0.00

20. PREDICTED HIGH BID (CUBIC TE EQUATION: 11-4) 0.75

21. ROLL BACK FACTOR -27.03

22. PRELIMINARY ADVERTISED RATE -26.28

23. MARKET ADJUSTMENT ( 0%) 0.00

24. INDICATED ADVERTISED RATE (SAWTIMBER) -26.28

36. PRODUCT/UNIT CODE 1/3 1/3 1/3 1/3 8/3 ALL PROD SAWLOGS

37. SPECIES GF S LP DF CS

38. SPECIES CODE 017 093 108 204 007

39. % VOLUME BY SPECIES 19.6 2.0 10.2 6.7 61.5 T 100.0 38.5

40. VOLUME (CCF) 821. 85. 430. 281. 2580. T 4197. 1617.

44. VALUE INDEX 0.9960 1.0000 1.0000 1.0426 0.0000

45. IND RATE BY SPECIES -26.03 -26.13 -26.13 -27.25 1.00 A -9.51 -26.27

46. BASE RATES 3.00 3.00 3.00 3.00 1.00 A 1.77 3.00

47. ADJ. TO BASE RATES (45-46) 29.03 29.13 29.13 30.25 0.00 A 11.28 29.27

48. ADVERTISED RATE(45+47)OR 46 3.00 3.00 3.00 3.00 1.00 A 1.77 3.00

50. IND. STAT. NET RATES(48-TP) 3.00 3.00 3.00 3.00 1.00 A 1.77 3.00

51. APPRAISED NET RATES 3.00 3.00 3.00 3.00 1.00 A 1.77 3.00

52. BASE INDICES 0.00 0.00 0.00 0.00 0.00 A 0.00 0.00

SPECIES RATE (SAWTIMBER) = -26.1349 * VALUE INDEX

TOTAL ADVERTISED VALUE FOR THIS UNIT OF MEASURE IS $ 7431.00

FOR SALES WITH TPV, TPV IS INCLUDED IN THE ADVERTISED RATE (LINE 48).

CUBIC SAWLOG CONVERSION COMPARISON FOR SOUTH TOWN STEW

CCF MBF CUBIC

SPECIES CCF ADV MBF ADV CONV.

GROUP VOLUME RATE VOLUME RATE FACTOR

GF 821. 3.00 418. 5.89 0.5091

S 85. 3.00 48. 5.31 0.5647

LP 430. 3.00 233. 5.54 0.5419

DF 281. 3.00 150. 5.62 0.5338

TOTAL/AVG 4851.00 4850.72 0.5250

NOTE - TOTAL VALUES ABOVE MAY NOT AGREE WITH THOSE ON LINE 40

BECAUSE ONLY SAWLOGS ARE USED FOR THIS COMPARISON.

VALUES SHOWN HERE MAY VARY SLIGHTLY BECAUSE OF ROUNDING.

BECAUSE OF DIFFERENCES BETWEEN THE BF/CF RATIO ON THIS SALE

AND THE BF/CF RATIO USED TO SET MINIMUM RATES, THE MBF

ADVERTISED RATE SHOWN ABOVE MAY BE BELOW THE MINIMUM.