G-2_mand_TSTAEReport.pdf

DISTRICT 07

Expiration Date = April 1, 2010

V9.12

Select Contract Type

TIM/STARS #

TYPE UOM TON

Prepared by (Signature) (Date)

Prepared by (Signature) (Date)

Approved by District Ranger (Date)

Reviewed by (Signature) (Date)

Certification Reports for Gates 3 and 4 from TIM are attached to this timber sale report.

Timber Sale Final Package Approved By: (Date)

NORTHERN REGION - R-1

KOOTENAI NATIONAL FOREST - 14

TIMBER SALE AND

TRANSACTION EVIDENCE

APPRAISAL REPORT

Little Beaver HFRA Mandatory

(SALE NAME)

/s/ John Craig Oct 19,2009

(6) =2400-13

All attached documents and specifications for this timber sale have been completed in accordance with regulations at 36 CFR, Part 223, Subpart B, and the applicable Forest Service Manual and

Handbook requirements and standards related to timber sales. Furthermore, the environmental documentation and NEPA decision have been reviewed; no significant new information or changed circumstances relating to the environmental impacts of this proposed action exist that require a correction, supplement, or revision to the documentation or decision; and implementation

(advertisement) should continue.

19-Oct-09

/s/ Linda Meyer 19-Oct-09

Appendix G-2

AG-82B1-S-10-0040

Sale Area Legal Description (short T & R):

Sale Area Legal Description (long):

Compartment (s): 0

Briefly describe additions or changes made to project design during timber sale preparation.

T22N, R30W, PMM

Portions of Sections 6, 7, 17, 18, 20, T22N, R30W, Sections 13, T23N, R31,County, State of Montana,PMM

The format that the description is entered here and inputted to TIM is exactly the way it will print out in the

Contract, Ad and prospectus at Gate 4.

Environmental Documentation:

Project Association: List NEPA Project(s) that approved the timber sale.

NEPA Document Name Percentage of Sale Volume (CCF)

The above NEPA Document(s) shall be included in the Prospectus, General Narrative, TIM Gate 4 -

Prospectus (ADVR115). Include the following statement in the Prospectus: The environmental document(s) that approved this sale:________________________________

100Little Beaver HFRA

TIMBER SALE INFORMATION

TIM, Gate 3, Create Timber Sale (Prep101)

Sale Area Description:

Primary County Name (FIPS Code): (089) Sanders

Activity

Management Areas Sale Purpose Code Type of sale

All suitable MA's TC/01 All sawtimber, non-sawtimber and fuelwood sales on all contract forms including permits.

(MA 11,12,14,15,16,17)

Non suitable MA's FS/___ All sawtimber sales, select the most appropriate activity based on documented sale purpose.

MA 3, 5, 19 FS/10 General salvage

MA 6 FS/20 Hazard tree removal

MA 10 FS/30 Wildlife Habitat Improvement

MA 18 FS/90 Test Regen Techniques

FS/70/100% Commercial sale of post, poles, Christmas trees, mushrooms, etc.

Firewood or Christmas Permits PP/80/100% Intent is personal use.

Convertible product permits and non timber commercial sale contracts or permits.

FS - Forest Stewardship Purpose

FS - Forest Stewardship Purpose

KOOTENAI SALE PURPOSE CODING INSTRUCTIONS

10 - Forest and Health

01 - Timber Purpose

TSPIRS INFORMATION, SALE OBJECTIVES

TIM, Gate 3, Create Timber Sale (Prep101)

In the absence of documented sale purpose reasons for nonsuitable MA'S, the following codes, based on stated goals and objectives in the

Forest Plan, will be used.

Percentage: The percentage distribution will be 100% EXCEPT when an individual sale includes a mix of suitable and nonsuitable MA's. In this circumstance, the percentage split between TC and FS coding will be based on the sawtimber volume in the MA's. DO NOT distribute the percentage for nonchargeable product volume that may be included on sawtimber sales in suitable MA's. Code these as 100% TC/01.

Purpose (TIM -PREP101) % of Sale Volume - CCF (TIM - PREP101)

TIM, Gate 4, Salvage Sale Fund Plan (ADVR112)

Reference to FSH 2409.18 - 52.45a - for assitance with SSF collections

SSF Volume (CCF): 0% % of total volume

0%

CRUISE: # CHECK CRUISE:

Date of Cruise Date of Check:

Cruisers: Cruisers:

Method: Results:

SE%: 13.7

CRUISE INFORMATION

D7/D4 Timber Crew

9/1/2008

D7/D4 Timber Crew

Passed

Sep-08

Determined from unit volume

Method of determining ROW volume:

Basis for Percent Defect:

SEEN DEFECT PLUS ADDITIONAL CULL AND BREAKAGE.

STR, PNT

SALVAGE SALE FUND INFORMATION

Salvage Component with Sanitation, Stand Improvement, or Regeneration

(Use for all other sales - stand(s) that include a salvage component)

SSF Silviculture Treatment Type (Pick one)

(Contact SO for percentage to enter into Funding Source form. Funding Source percentage must be equal to or less than % of salvage in the SSF Plan.)

FUNDING SOURCE

Funding Source (button on tool bar) - From STAT102

Sale Preparation Funding Source ---SSSS (Salvage Fund) % http://fsweb.wo.fs.fed.us/directives/fsh/2409.18/

Appendix G-2 http://fsweb.wo.fs.fed.us/directives/fsh/2409.18/

TOTAL CF VOLUME BY UNIT --- NCS REPORT

Unit # Acres Sawtimber CCF Non-Saw CCF

1a 64 43533 435 114663 1147

2 17 7597 76 30015 300

3c 8 5442 54 14333 143

5 39 26528 265 69873 699

6 25 17005 170 44790 448

8 18 17130 171 33464 335

9 9 8565 86 16732 167

10 78 88001 880 145037 1450

10a 12 13539 135 22313 223

10b 57 64308 643 105988 1060

10c 24 27077 271 44627 446

NET

LR1 6 6769 68 11157 112

LR2 2 1903 19 3718 37

LR3 1 680 7 1792 18 0.5020

0.5747

20 49 65469 655 19503 195

20a 23 30703 307 9155 92

20b 11 14697 147 4378 44

21 94 125594 1256 37415 374

22 20 26722 267 7961 80

23 3 4008 40 1194 12

691555 Sawtimber 959992 Non-Saw

TOTAL SALE UNIT VOLUME (CCF) 5952 6916 7382 9601

(Sheet 1) (Sheet 1&2) (Sheet 1) (Sheet 1&2)

TOTAL SALE CF VOLUME BY SPECIES --- NCS REPORT (R101)

Species Saw Rounded %Defect Av. DBH Logs/Unit Non-Saw Rounded

AF 0 0

C 0 0

DF 327514 3275 9 10.4 19.7 102883 1029

GF 31619 316 6 11 14.7 9700 97

H 0 0 0

L 135294 1353 9 8.7 27.7 137417 1374

LP 197159 1972 9 8.5 26 709186 7093

PP 0 806 8

S 0 0

WP 0 0

691586 959992

TOTAL VOLUME 6916 CCF 9601 CCF

Page 5a

MBF/CCF Ratio from

NCS Report CS1

ROUNDED VOLUME IS THE DIFERENCE BETWEEN UNIT VOLUME AND SPECIES VOLUME (AFTER

ROUNDING TO CCF) ADDED TO THE SPECIES WITH THE LARGEST VOLUME

Sawtimber (Product 01)

Non-Saw (Product 08)

TOTAL CF VOLUME BY UNIT --- UC5 REPORT

Unit # Acres Sawtimber CCF Non-Saw CCF

40 39 26528 265 69873 699

41 30 20406 204 53749 537

7 48 45679 457 89237 892 o21 1 952 10 1859 19 o22 2 1360 14 3583 36 o23 2 1360 14 3583 36

96285 Sawtimber 221884 Non-Saw

TOTAL UNIT VOLUME CCF 6916 9601

SHEETS 1&2

Page 5b

Cruise Appraisal ROW Logging Harvest Land Suit

Unit # P.U.# Unit AcresUnit Acres Acres Method Method Class MA Saw+Add Non-Saw CL NL

1a 64 64 420 435 1147

2 17 17 420 76 300

3c 8 8 420 54 143

5 39 39 420 265 699

6 25 25 420 170 448

8 18 18 420 171 335

9 9 9 430 86 167

10 78 78 430 880 1450

10a 12 12 430 135 223

10b 57 57 420 643 1060

10c 24 24 420 271 446

LR1 6 6 6 420 857 68 112

LR2 2 2 2 420 857 19 37

LR3 1 1 1 420 857 7 18

20 49 49 420 655 195

20a 23 23 420 307 92

20b 11 11 420 147 44

21 94 94 430 1256 374

22 20 20 430 267 80

23 3 3 430 40 12

Totals Sheet 1 560 560 9 5952 7382 0 0

Total Sale Area: 0 Sale Area Acres Total Sawtimber (Sheet 1) 5952 CCF

Total Cutting Area: 560 Acres Net Acres 551 Total Saw + Non-Saw (Sheet 1) 13334 CCF

(Sheet 1)

Page 6a

Unit Volume CCF Yield Component

VOLUME - DIRECT ENTRY

(TIM GATE 3 - PREP 103)

CUTTING UNIT DESCRIPTION

(TIM GATE 3 - PREP 104)

Cruise Appraisal ROW Logging Harvest Land Suit

Unit # P.U.# Unit AcresUnit Acres Acres Method Method Class MA Saw+Add Non-Saw CL NL

40 39 39 430 265 699

41 30 30 430 204 537

7 48 48 430 457 892 o21 1 1 1 420 857 10 19 o22 2 2 2 420 857 14 36 o23 2 2 2 420 857 14 36

Total (Sheets 1&2) 682 682 14 6916 9601 0 0

Total Sale Area: 0 Sale Area Acres Total Sawtimber (Sheets 1&2) 6916 CCF

Total Cutting Area: 682 Acres Net Acres 668 Total Saw + Non-Saw (Sheets 1&2) 16517 CCF

(Sheets (1&2)

Page 6c

Unit Volume CCF Yield Component

VOLUME - DIRECT ENTRY

(TIM GATE 3 - PREP 103)

CUTTING UNIT DESCRIPTION

(TIM GATE 3 - PREP 104)

APPRAISAL CCF TO TON WORKSHEET

SAWTIMBER - CCF

Defect Net Total Total Tons Per Total

Species % Volume Additional Net CCF Tons

AF 0 0 0 0 2.65 0

C 0 0 0 0 2.15 0

DF 9 3275 0 3275 3.00 9825

GF 6 316 0 316 3.25 1027

H 0 0 0 0 3.40 0 Net MBF/CCF Ratio For

L 9 1353 0 1353 3.15 4262 Sawtimber From NCS

LP 9 1972 0 1972 2.80 5522 Report CS1 0.5020

PP 0 0 0 0 3.30 0

S 0 0 0 0 2.80 0 TIM Prep 105

WP 0 0 0 0 2.60 0 Conversion Factors

MBF CCF

TOTAL = 9 6916 0 6916 20636 = 0.1682 0.3351

NON-SAWTIMBER - CCF

Net Additional Total Tons Per Total

Species Volume Non-Saw Net CCF Tons

AF 0 0 2.65 0

C 0 0 2.15 0

DF 1029 1029 3.00 3087

GF 97 97 3.25 315

H 0 0 3.40 0 Net MBF/CCF Ratio For

L 1374 1374 3.15 4328 Non-Sawtimber From NCS

LP Reduce Wt 12% 7093 7093 2.46 17449 Report CS1 0.5747

PP 8 8 3.30 26

S 0 0 2.80 0

WP 0 0 2.60 0 TIM Prep 105

Conversion Factors

MBF CCF

TOTAL = 9601 0 9601 25205 = 0.2189 0.3809

Gross Net Tons

TOTALS = 0 16517 45841

APPRAISAL SUMMARY

CONTRACT VOLUME (CCF) 16517

APPRAISAL VOLUME (CCF) 6916

CONTRACT VOLUME (TONS) 45841 (Note: Total Tons to be used for Rd. Maintenance Appr.)

WTD TONS/CCF 2.78

ASSIGN CONTRACT SPECIES UTILIZATION STANDARDS

TIM Gate 3 - Prep 105 TIM Gate 4 - Contract Prep Information ADVR114

Contract Species Association

Conversion Factors

Contract Species

Minimum Specifications

MBF CCF DBH Length DIB

DF Live and Dead 0.1682 0.3351 7 1 8.0 5.6 10.67

#### CS Live and Dead 0.2189 0.3809 4 1 8.0 2.5 50

C14

Non-sawtimber products include only those trees less than the minimum sawtimber specifications (C(T)2.2), and containing at least 50% pulpable woodfiber in terms of gross cubic volume (C(T)6.801).

Select Non-Sawtimber Products description from the following:

Non-sawtimber products include any log or portion of a tree not meeting minimum sawtimber specifications (C(T)2.2), and containing at least 50% pulpable woodfiber in terms of gross cubic volume (C(T)6.801). Diameter Breast High (d.b.h.) is not applicable for the non-sawtimber portion of sawtimber trees.

Non-sawtimber products include only that portion of a saw log tree not meeting minimum sawtimber specifications (C(T)2.2), and containing at least 50% pulpable woodfiber in terms of gross cubic volume (C(T)6.801). Diameter Breast High (d.b.h.)

is not applicable for the non-sawtimber portion of sawtimber trees.

Non-sawtimber products include only the top portion of a saw log tree less than the minimum sawtimber specifications

(C(T)2.2), and containing at least 50% pulpable woodfiber in terms of gross cubic volume (C(T)6.801). Diameter Breast

High (d.b.h.) is not applicable for the non-sawtimber portion of sawtimber trees.

Number of Pieces

Merch.

Factor

Non-sawtimber products include only the top portion of a saw log tree and those trees less than the minimum sawtimber specifications (C(T)2.2), and containing at least 50% pulpable woodfiber in terms of gross cubic volume (C(T)6.801).

Diameter Breast High (d.b.h.) is not applicable for the non-sawtimber portion of sawtimber trees.

(only applicable to weight scale sales)

(Enter from Species

Volume Summary)

Full Name for

Contract

(Major Species

Group)

Cedar Products - Net

Merch. Factor - Refer to C(T)6.804#

Contract species need to be grouped to reflect differences in utilization and/or how species shall be grouped in A(T) 2 of the

Timber Sale Contract.

All Non-sawtimber shall be grouped as Combined Softwood

(CS) under Contract Species

Fill out Minimum Specifications below to reflect how sawtimber & non-sawtimber were cruised.

From the list below select the description of non-sawtimber products that reflects how the products were cruised and input in NCS.

The description below is to be included in A(T)2 of timber sale. (Refer to non-sawtimber appraisal guide for more details & instructions).

Check one

EXTERNAL YARDING DISTANCE EXTERNAL YARDING DISTANCE

Unit # % Slope Unit # % Slope

1a 435 700 15% 40 265 1400 30%

2 76 700 30% 41 204 800 45%

3c 54 500 32% 7 457 900 500%

5 265 2000 3800 3200 30% o21 10 300 8%

6 170 960 25% o22 14 300 8%

8 171 600 3000 2800 33% o23 14 300 8%

9 86 1000 42%

10 880 800 43%

10a 135 500 45%

10b 643 800 28%

10c 271 1230 30%

30%

20%

20%

46%

50%

20%

LR1 68 300 8%

LR2 19 300 8%

LR3 7 300 8%

30%

8%

8%

30%

20 655 750 30%

20a 307 350 25%

20b 147 350 25%

21 1256 900 44%

22 267 850 45%

23 40 250 45%

Tractor Forwarder Helicopter Ground Lead

420 3326 VOL 492 0 VOL 480 0 VOL 450 0 VOL

846 AVE EYD 0 AVE EYD 0 AVE EYD 0 AVE EYD

Skyline

430 3590 VOL

834 AVE EYD Page 10

Volume

CCF

EYD

Feet

Top

Elevation

Bottom

Elevation

Volume

CCF

EYD

Feet

Top

Elevation

Bottom

Elevation

SLOPE

NOTE!

Appraisal Point:

Total Sawtimber Tributary Volume:

(Haul Appraisal for Sawtimber only. Non-Sawtimber included in Non-Sawtimber Adjustments)

Sawtimber

Paved Unpaved Trib Vol

2400B 7 40 41 o21 22 o23 0.68 1217 0.12

2400 7 40 41 o21 22 o23 10a 10b 8 9 6 5 3c 10 10c 1.2 3892 0.675

16-1 2 1a 0.65 511 0.048

16-1 7 40 41 o21 22 o23 10a 10b 8 9 6 5 3c 10 10c 0.75 3892 0.422

16-1 2 1a 0.3 511 0.022

16-1 7 40 41 o21 22 o23 10a 10b 8 9 6 5 3c 10 10c 0.25 3892 0.141

16-1 2 1a 0.25 511 0.018

152 23 22 20b 21 20 20a 4.32 2672 1.669

301 23 22 20b 21 20 20a 3.9 2672 1.507

2720 23 22 20b 21 20 20a 2.35 2672 0.908

Hwy200 23 22 20b 21 20 20a 8 2672 3.091

Hwy200 all 5 6916 5

WTD Total Paved Miles WTD Total Unpaved Miles

(Sheet 1) (Sheet 1) (Sheet 1) 13.6

Page 11a

HAUL

6,916

(The appraisal point is most advantageous when total transportation cost, including road work, are less than other appraisal points. Appraise to a mill where timber product can be processed. SBA Set Aside Sales are appraised the same way; not to the nearest SBA mill)

WDT Total Miles

Road

No.

Miles WTD

MILESUnits

8.1 5.5

WTD Haul Note

TRL

WTD HAUL MILES

NON-SAWTIMBER SUMMARY

DATA INPUT

Total Nonsawtimber Volume (CCF)

(Primary + Secondary) 9,601 0 enter cable pri nonsaw CCF

Total Nonsawtimber Volume (Tons)

(Primary + Secondary) 25,205 0 enter cable pri nonsaw tons

Tons / CCF for nonsawtimber material 2.63 Adjustment

Total One Way Weighted Haul Miles 17 3 Adjustment

Logging System

All Ground

Based All Cable

Range of Data

Input

Nonsawtimber Primary Product (CCF) 4,418 3,674

Net CCF / Acre Harvested for nonsawtimber primary product 12.7 10.5

4 - 39 green

CCF / acre

Average DBH Harvested for nonsawtimber primary product 6.4 6.4 6 - 10.5 inches

Average Yarding Distance (Feet) 846 834 600 - 1800 feet

Nonsawtimber Primary Product

(Tons) 11,598 9,645 Net Tons / Acre Harvested for nonsawtimber primary product 33.2 27.6

Removal included under Mandatory Item 1 and Optional Item 9

No Appraisal Allowance For Nonsawtimber

RIGHTS - OF - WAY

Road # Length

16.1 1.56 mile

$/CCF $/TON

$1.39 $0.50

$0.00 $0.00

$1.39 $0.50 ( A )

$0.86 $0.32 ( B )

$0.87 $0.32 ( C )

$3.12 $1.14

(Entries for 2400 - 17)

$ $2.05 CCF

$ $7.45 CCF

(Include Cost share Agreements)

Road Name Type of Agreement Agreement with (Names)

16.1 Temp Road Agree DNRC and FS

Total Performance (Part A)

ROAD MAINTENANCE

(From Road Maintenance Appraisal Summary, sheets are attached)

Contract Rates

Total Performance Recurrent Maintenance (Part A)

C(T)5.31 - Recurrent Maintenance

C(T)5.312 - Reconditioning

(Attach worksheets with road costs)

Appraisal Rates

Total Required Deposits

Total Road Maintenance Costs (Performance + Deposits)

Refer to Road Maintenance Appraisal for Road Reconditioning cost per road segment.

Total Required Deposits (Recurrent and Deferred) (Part B)

(Enter appropriate rate in TIM - Gate 4 - Road Maint. Plan - ADVR105

C(T)5.32# - Total Required Deposits (Part B)

C(T)5.314 - Total Dust Abatement (Part C)

TOTAL MAINTENANCE COST (Parts A-B-C)

Tractor Skyline Forwarder TOTAL

Acres 349 0 333 0 0 682

Volume 3326 0 3590 0 0 6916

EYD 846 0 834 0 0

FALSE

LOGGING METHOD SUMMARY

Ground

Lead

Aerial

Heli

Construction or Reconstruction of roads not included on haul route are to be included as Stewardship

Projects (K-G9#) and Appraised using Davis Beacon Wages.

ROAD CONSTRUCTION / RECONSTRUCTION

Check Box if road(s) being Constructed or Reconstructed are Specified Roads needed for harvesting Included Timber.

"Check Box" if Brush disposal is to be included as a contractual requirement under TRUE

K-G.7 Hazard Reduction and Site Preparation.

Forest Service Rate (Fund Code BDBD) $0.00 Total $ (a) $0.00 CCF

Purchaser Rate (Fund Code PPPP) $6,254.00 Total$ (b) $0.90 CCF

$0.90 CCF

Forest Service Rate Per CCF (Fund Code BDBD) $0.00 CCF

$0.00 TON

FALSE Lump Sum BD Deposits for Weight Scaled Sales

(Sheet 1) Page 16A

BRUSH DISPOSAL

Stewardship Contract From FACTS - Detailed Listing of BD and Purchaser Slash Treatment Activities

Appraisal Rates for 2400-17 (Applied to Sawtimber only)

TOTAL: (a) + (b) =

Contract Rates (Applied to All Products)

Cutting Unit Number Required Deposits

Total Cost $0.00

Check Box to use.

EROSION CONTROL

The following seed and fertilizer mix is the standard mix to be used on the Kootenai.

This mix is to be included in C(T)6.601# - Erosion Control Seeding and Special Project

Specifications (SPS) 625.05 in the road package.

Make sure that the seed mix and fertilizer are the same in both contract and road package.

Site specific areas, such as gravel pits and very dry sites may call for more and/or different species in the mix. Document below the rational for deviation from the standard seed mix.

Annual Rye or Winter Wheat 18

Hard Fescue 6

Orchard Grass 6

TOTAL 30 TOTAL 240

Crossdrains

Installation of crossdrains on temporary roads, skid trails and firelines are included in their respective cost allowance.

Scarification acres @ per acre =

Seed and Fertilizer

Temporay Roads seeding is included in Temporary Road cost

Temporary Roads chains X 1/2 / 10 = 0.0 acres

Firelines chains X 1/4 / 10 = 0.0 acres

Skid Trails

Number of acres to be skidded using ground based systems times the percentage of area requiring seed and fertilizer. 388 acres X 5% = 19.4 acres

Number of acres to be yarded using cable systems times the percentage of area requiring seed and fertilizer. 294 acres X 2% = 5.9 acres

Landings

Number of landings 32 X 0.25 acres per landing = 8.0 acres

TOTAL 33.3 acres

Species of Seed Pounds per Acre Type of Fertilizer

$0.00

Pounds per Acre

25-10-10 or 27-12-12 or

34-16-10

Seed mix, fert., labor costs:

Lbs / Acre $ / Lb $ per Acre

Annual Rye or Winter Wheat 18 X $0.79 = $14.22

Hard Fescue 6 X $3.19 = $19.14

Orchard Grass 6 X $1.69 = $10.14

Fertilizer 240 X $0.20 = $48.00

*Labor per Acre = $249.00

$ per acre $340.50

Total cost for

SEEDING 33.3 acres X $43.50 $/acre =

FERTILIZER 33.3 acres X $48.00 $/acre =

LABOR 33.3 acres X $249.00 $/acre =

SCARIFICATION

TOTAL

COST / 6916 CCF = $1.64 PER CCF

* Engineers estimate Page 114 of the Cost Guide Item Labor Rates.

Document Rational for Changes to Standard Seed Mix.

$11,338.65

$1,448.55

$1,598.40

$8,291.70

$0.00

$11,338.65

OTHER CONTRACTUAL RQUIREMENTS ( A )

Other - Include Contractual Obligations Requiring Performance Bond Coverage

(Road closure, Barriers, Trail Restoration, etc.)

ITEM # X COST = TOT COST

1 X $1,500.00 per gate = $1,500.00

35864 X $0.05 per XXX = $1,793.20

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

Cost / 6916 CCF = $0.48 CCF

Subtotal Other Contractual Requirements ( A ) = $0.48 CCF

$3,293.20

Purchase and install 1 gates

Road Use Fee $.05/Tom

XXX

XXX

XXX

XXX

XXX

XXX

XXX

XXX

XXX

XXX

XXX

OTHER CONTRACTUAL REQUIREMENTS ( B )

Cost Cost per

Per oz UOM

$0.00 $0.00 mile

$0.00 $0.00 mile

$0.00 $0.00 mile

$0.00 $0.00 mile

Price qoute for herbicide obtained from:

Sufactant & Dye

.32 oz/gal H2O $0.68/acre = $2.45/ mile

Labor Rate $40/ hour (2 Miles per hour)

Miles of road to be sprayed: 0 miles

Herbicide to be applied: Miles $ UOM Tot Cost

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

$0.00 $0.00

Sufactant & dye: 0 $2.45 $0.00

Application Cost (Labor): 0 $20.00 $0.00

Misc. Expensense: 0 $32.00 $0.00

TOTAL WEED TREATMENT: $0.00 cost / 6916 CCF = $0.00 CCF

ON-SITE EQUIPMENT WASHING C(T)6.351#

Cost allowance for washing off-road equipment Prior To Leaving locations identified in EIS/EA

Number (pieces of equipment) Number of seasons

Cleaning costs per piece $0.00 CCF 6916

Total cost for washing equipment per CCF $0.00 CCF

Subtotal Other Contractual Requirements (B) $0.00 CCF

The cost allowance for herbicide application has been based on the following assumptions; 300 gallon sprayer with herbicide injectors (not tank mixed); 20 gallon of carrier/ac; one trip will be required for each herbicide per road; labor rate and production includes mix, loading, cleanup and daily documentatiion; misc. expenses include equipment maintenance and depreciation, herbicide storage and handling and licensing fees. One mile of road with an average ROW of 30 feet is equal to 3.6 acres. Herbicides approved for use are listed in C(T)6.27# under Technical Spraying

Specifications.

Application Rate oz per acre

Herbicide

(Common name)

Wilbur Ellis

MISCELLANEOUS CONTRACTUAL REQUIREMENTS ( C )

(Contractual Obligations That Would Not Require Coverage Under The Performance Bond)

Stump Shoveling (Not required under normal operating/winter conditions. Include if clippers not allowed)

# stumps X $0.00 per stump =

Cost / 6916 CCF = $0.00 CCF

Snow Plowing

# miles X $0.00 per mile X # plowings =

Cost / 6916 CCF = $0.00 CCF

Miscellaneous: (Helicopter Landing Construction, Traffic Control etc…)

ITEM # X COST = TOT COST

X per XXX = $0.00

X per XXX = $0.00

X per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

X $0.00 per XXX = $0.00

Stewardship Base Rate Adjustment =

Cost / 6916 CCF = $0.00 CCF

Subtotal Miscellaneous Contractual Requirements ( C ) = $0.00 CCF

Total Other Contractual Requirements (A+B+C) $0.48 CCF

Brush Disposal (Purchaser and FS) $0.00 CCF

Total Environmental Protection Cost $0.48 CCF

$0.00

N/A N/A

$0.00

$0.00

$0.00

$0.00

XXX

XXX

XXX

XXX

XXX

XXX

XXX

XXX

TEMPORARY ROADS

1.83 Miles

Temporary Road #1 Cost $

Temporary Road #2 Cost $

Temporary Road #3 Cost $

Temporary Road #4 Cost $

Temporary Road #5 Cost $

TOTAL TEMPORARY ROAD COST =

(Total Temporary Development Costs)

COST / 6916 CCF = $2.11 CCF

Cost Guide for Temporary Roads

Temporary Road Seeding, Fertilizing and Obliteration Costs per CCF $0.59

UNUSUAL CONDITION ADJUSTMENTS

Cost $ / 6916 CCF = $0.00 CCF

Page 22a

$0.00

$3,169.00

$8,120.00

$0.00

$14,566.00

$14,566.00

Temp A-west bdy 20 (New 600') and Temp B = 3700' (unit 20,21)

Unit 1A http://www.fs.fed.us/r1/projects/costguide_index.shtml

$1,726.00

$1,551.00

Temp A (existing) West Bdy Unit 20

Temps units 9,10A,7

Appendix G-2 http://www.fs.fed.us/r1/projects/costguide_index.shtml

Unit or Road Number:

Reference to Cost estimating procedures for temporary roads from Cost Guide pages 100-104

Average Side Slope 0 %

Length 2300 Feet 0.44 Miles

Volume per Acre 0

(Note: Do not adjust project costs for inflation or deflation)

Costs Prer Mile

Clearing and Grubbing (Table T-1) = $0.00 Mile

Excavation (Table T-1) = $1,320.00 Mile

Seeding (Table T-1) = $730.00 Mile

Obliteration (Table T-1) = $700.00 Mile

Total Unit Cost Per Mile =

Baisc Cost Total X Length =

Drainage Structures

4 Dips X $125.00 = $500.00

18" CMP X $0.00 = $0.00

other CMP" X $0.00 = $0.00

Drainage Cost Total =

Other Requirements

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

Other Cost Total =

Subtotal (Basic + Drainage + Other) =

Mobilization (Table T-4) 7% =

Subtotal =

TOTAL COST / 1.06 Profit =

Total Cost to be entered on 2400-17

Page 22b

TEMPORARY ROAD COSTS #1

Temp A (existing) West Bdy Unit 20

$2,750.00

$1,210.00

$500.00

$1,726.00$1,830.00

$0.00

$1,710.00

$120.00

$1,830.00

Average Side Slope 20 %

Length 1150 Feet 0.22 Miles

Volume per Acre 10

(Note: Do not adjust project costs for inflation or deflation)

Costs Prer Mile

Clearing and Grubbing (Table T-1) = $3,570.00 Mile

Excavation (Table T-1) = $1,620.00 Mile

Seeding (Table T-1) = $730.00 Mile

Obliteration (Table T-1) = $1,060.00 Mile

Total Unit Cost Per Mile =

Baisc Cost Total X Length =

Drainage Structures

Dips X = $0.00

18" CMP X $0.00 = $0.00

other CMP" X $0.00 = $0.00

Drainage Cost Total =

Other Requirements

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

Other Cost Total =

Subtotal (Basic + Drainage + Other) =

Mobilization (Table T-4) 7% =

Subtotal =

TOTAL COST / 1.06 Profit =

Total Cost to be entered on 2400-17

Page 22c

TEMPORARY ROAD COSTS #2

Temps units 9,10A,7

$6,980.00

$1,536.00

$0.00

$1,644.00

$1,644.00 $1,551.00

$0.00

$1,536.00

$108.00

Average Side Slope 0 %

Length 2500 Feet 0.47 Miles

Volume per Acre 5

(Note: Do not adjust project costs for inflation or deflation)

Costs Prer Mile

Clearing and Grubbing (Table T-1) = $3,220.00 Mile

Excavation (Table T-1) = $1,320.00 Mile

Seeding (Table T-1) = $640.00 Mile

Obliteration (Table T-1) = $700.00 Mile

Total Unit Cost Per Mile =

Baisc Cost Total X Length =

Drainage Structures

3 Dips X $125.00 = $375.00

18" CMP X $0.00 = $0.00

other CMP" X $0.00 = $0.00

Drainage Cost Total =

Other Requirements

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

Other Cost Total =

Subtotal (Basic + Drainage + Other) =

Mobilization (Table T-4) 7% =

Subtotal =

TOTAL COST / 1.06 Profit =

Total Cost to be entered on 2400-17

Page 22d

TEMPORARY ROAD COSTS #3

Unit 1A

$5,880.00

$2,764.00

$375.00

$3,359.00

$3,359.00 $3,169.00

$0.00

$3,139.00

$220.00

Average Side Slope 30 %

Length 3700 Feet 0.70 Miles

Volume per Acre 10

(Note: Do not adjust project costs for inflation or deflation)

Costs Prer Mile

Clearing and Grubbing (Table T-1) = $3,980.00 Mile

Excavation (Table T-1) = $2,240.00 Mile

Seeding (Table T-1) = $870.00 Mile

Obliteration (Table T-1) = $2,615.00 Mile

Total Unit Cost Per Mile =

Baisc Cost Total X Length =

Drainage Structures

10 Dips X $125.00 = $1,250.00

18" CMP X $0.00 = $0.00

other CMP" X $0.00 = $0.00

Drainage Cost Total =

Other Requirements

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

### X $0.00 = $0.00

Other Cost Total =

Subtotal (Basic + Drainage + Other) =

Mobilization (Table T-4) 7% =

Subtotal =

TOTAL COST / 1.06 Profit =

Total Cost to be entered on 2400-17

Page 22e

TEMPORARY ROAD COSTS #4

Temp A-west bdy 20 (New 600') and Temp B = 3700' (unit 20,21)

$9,705.00

$6,794.00

$1,250.00

$8,607.00

$8,607.00 $8,120.00

$0.00

$8,044.00

$563.00