2400_17_03_3_10301_.txt

SALE : 10301 MEF STEWARDSHIP II ADV. NO. : 103

BID APP TERM CONTRACT TOTAL PAVED UNPAVED

FOR DIST DATE DATE DATE LENGTH HAUL HAUL HAUL

3 3 10-2009 09-2009 09-2010 11. 151.0 148.0 3.0

*WARNING* HAUL DISTANCES SEEM TO GREAT

SEED TREE SHELTERWOOD

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

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

524 1139. 2.2 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

0 .0 0 .0 0 0 .0 0 .0 0 0 .0 0 .0 0

----- AERIAL ----- ------ SWING ------

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

524 100.0 3458 100.0 3571 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

DF&O DF 1 3 1139. 3.00 232.49 9.0 11. 17

NON-SAW CS 8 3 2319. 1.00 205.02 57.0 19. 7

SAWLOG TOTALS 1139. 3.00 232.49 9.0 11. 17.

TOTALS FOR U/M 3 3458. 1.66 214.07 48.0 16. 10.

#### END OF EDIT CHECK FOR SALE MEF STEWARDSHIP II ####

1 WARNINGS DETECTED

� TE APPRAISAL SUMMARY DATE APP: 10/02/2009

SALE NAME:MEF STEWARDSHIP II CHECKED BY: DATE:

SPEC RD CONST (MI): .0 RECONSTRUCTION (MI): .0 TOTAL SPEC ROADS $: 0 TIMBER PROP. VALUE/CCF .00 APPRAISED TO :SEELEY L MT HAUL MI :151 TEMP ROAD CONST(MI) : .0 TEMP ROAD COST : 0 CONTRIB. FUNDS $ 0.

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

1. ACTUAL PAST AVERAGE VALUE 102.97

2. WWPA LUMBER PRICE,L.T.($ / MBF) WWPA 232.490 - 404.233 = -171.743 X .2020 = -34.69

3. STUMP TO LOADED TRUCK ($ / CCF) STPTR 242.477 - 73.936 = 168.541 X -.2640 = -44.49

4. HAUL COST ($ / CCF) HAUL 74.947 - 38.742 = 36.205 X -.4610 = -16.69

5. AVERAGE TOTAL DEFECT PERCENT ADEF 9.000 - 15.238 = -6.238 X -1.7650 = 11.01

6. MARKET AREA SUBGRLOPANBC FORSUB 1.000 - .000 = 1.000 X -1.7800 = -1.78

7.

8.

9.

10.

11.

12.

13. PREDICTED GROSS VALUE 16.32

14. NONSAWTIMBER ADJUSTMENT -198.60

15. ROAD MAINTENANCE COSTS .00

16. ENVIR PROTECT COSTS -4.12

17. TEMPORARY DEV COSTS .00

18. SPECIFIED ROAD COSTS .00

19. UNUSUAL CONDITION ADJUSTMENT -3.34

20. PREDICTED HIGH BID (CUBIC TE EQUATION: 09-4) -189.74

21. ROLL BACK FACTOR -32.72

22. PRELIMINARY ADVERTISED RATE -222.46

23. MARKET ADJUSTMENT ( 0%) .00

24. INDICATED ADVERTISED RATE (SAWTIMBER) -222.46

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

37. SPECIES DF&O NON-SAW

38. SPECIES CODE 204 007

39. % VOLUME BY SPECIES 32.9 67.1 T 100.0 32.9

40. VOLUME (CCF) 1139. 2319. T 3458. 1139.

44. VALUE INDEX 1.1364 .0000

45. IND RATE BY SPECIES -222.46 1.00 A -72.60 -222.46

46. BASE RATES 3.00 1.00 A 1.66 3.00

47. ADJ. TO BASE RATES (45-46) 225.46 .00 A 74.26 225.46

48. ADVERTISED RATE(45+47)OR 46 3.00 1.00 A 1.66 3.00

50. IND. STAT. NET RATES(48-TP) 3.00 1.00 A 1.66 3.00

51. APPRAISED NET RATES 3.00 1.00 A 1.66 3.00

52. BASE INDICES .00 .00 A .00 .00

SPECIES RATE (SAWTIMBER) = -195.7567 * VALUE INDEX

TOTAL ADVERTISED VALUE FOR THIS UNIT OF MEASURE IS $ 5736.00

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

�CUBIC SAWLOG CONVERSION COMPARISON FOR MEF STEWARDSHIP II

CCF MBF CUBIC

SPECIES CCF ADV MBF ADV CONV.

GROUP VOLUME RATE VOLUME RATE FACTOR

DF&O 1139. 3.00 423. 8.08 .3714

TOTAL/AVG 3417.00 3417.84 .3714

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.