G-3_opt_appraisal.pdf
PDF 284 KB Posted
- Attached to
- RECOVERY - Little Beaver Hazardous Fuels Reduction Project - Stewardship - Kootenai Nationjal Forest Montana
- Solicitation number
- AG-82B1-S-10-0040
About this file
Appendix G-3 - Optional removal appraisal
View the file
Other files
Show all 30
On GovTribe
Work with this file
- Download the original file
- Contacts named in this file
- Similar government files
- Ask GovTribe AI about this file
Text version
SALE : 7 LITTLE BEAVER OPTIONAL ADV. NO. : 0
BID APP TERM CONTRACT TOTAL PAVED UNPAVED
FOR DIST DATE DATE DATE LENGTH HAUL HAUL HAUL
14 7 12-2009 10-2009 10-2013 46. 6.0 5.0 1.0
SEED TREE SHELTERWOOD
CUT SAWTIMBER VOLUME ------- CLEARCUT ------- FINAL CUT FINAL CUT
ACRES VOLUME /ACRE ACRES %AC VOL %VOL VOL %VOL VOL %VOL
271 1622. 6.0 5 .0 29 1.8 0. .0 0. .0
----- TRACTOR ----- ---- GROUND LEAD ---- ----- SKYLINE -----
ACRES %AC VOL %VOL EYD ACRES %AC VOL %VOL EYD ACRES %AC VOL %VOL EYD
199 73.4 1038 64.0 779 0 .0 0 .0 0 72 26.6 584 36.0 720
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 37. .01 258.63 6.0 11. 15
L L 1 3 223. .01 261.22 9.0 9. 28
LP LP 1 3 908. .01 242.16 9.0 9. 26
DF DF 1 3 454. .01 261.22 9.0 10. 20
CS CS 8 3 4835. .01 242.16 .0 0. 0
SAWLOG TOTALS 1622. .01 250.49 8.9 9. 24.
TOTALS FOR U/M 3 6457. .01 244.25 2.4 2. 6.
#### END OF EDIT CHECK FOR SALE LITTLE BEAVER OPTIONAL ####
Appendix G-3
AG-82B1-S-10-0040
TE APPRAISAL SUMMARY DATE APP: 10/19/2009
SALE NAME:LITTLE BEAVER OPTIONAL CHECKED BY: DATE:
SPEC RD CONST (MI): .0 RECONSTRUCTION (MI): .0 TOTAL SPEC ROADS $: 0 TIMBER PROP. VALUE/CCF .00 APPRAISED TO :TRL MT HAUL MI : 6 TEMP ROAD CONST(MI) : .7 TEMP ROAD COST : 5971 CONTRIB. FUNDS $ 0.
-ID- -QUANTITY- -AVERAGE- -DIFF- -COEFF- -DOLLARS
1. ACTUAL PAST AVERAGE VALUE 102.97
2. WWPA LUMBER PRICE,L.T.($ / MBF) WWPA 250.491 - 404.233 = -153.742 X .2020 = -31.06
3. STUMP TO LOADED TRUCK ($ / CCF) STPTR 120.081 - 73.936 = 46.145 X -.2640 = -12.18
4. HAUL COST ($ / CCF) HAUL 23.594 - 38.742 = -15.148 X -.4610 = 6.98
5. AVERAGE TOTAL DEFECT PERCENT ADEF 8.934 - 15.238 = -6.304 X -1.7650 = 11.13
6. MARKET AREA SUBGRKOOPAN FORSUB 1.000 - .000 = 1.000 X 10.4500 = 10.45
7.
8.
9.
10.
11.
12.
13. PREDICTED GROSS VALUE 88.29
14. NONSAWTIMBER ADJUSTMENT .00
15. ROAD MAINTENANCE COSTS -4.34
16. ENVIR PROTECT COSTS -5.45
17. TEMPORARY DEV COSTS -3.68
18. SPECIFIED ROAD COSTS .00
19. UNUSUAL CONDITION ADJUSTMENT -28.60
20. PREDICTED HIGH BID (CUBIC TE EQUATION: 09-4) 46.22
21. ROLL BACK FACTOR -32.72
22. PRELIMINARY ADVERTISED RATE 13.50
23. MARKET ADJUSTMENT ( 0%) .00
24. INDICATED ADVERTISED RATE (SAWTIMBER) 13.50
36. PRODUCT/UNIT CODE 1/3 1/3 1/3 1/3 8/3 ALL PROD SAWLOGS
37. SPECIES GF L LP DF CS
38. SPECIES CODE 017 073 108 204 007
39. % VOLUME BY SPECIES .6 3.5 14.1 7.0 74.9 T 100.0 25.1
40. VOLUME (CCF) 37. 223. 908. 454. 4835. T 6457. 1622.
44. VALUE INDEX 1.0442 1.1364 1.0000 1.1364 .0000
45. IND RATE BY SPECIES 13.33 14.50 12.76 14.50 .01 A 3.40 13.50
46. BASE RATES .01 .01 .01 .01 .01 A .01 .01
47. ADJ. TO BASE RATES (45-46) .00 .00 .00 .00 .00 A .00 .00
48. ADVERTISED RATE(45+47)OR 46 13.33 14.50 12.76 14.50 .01 A 3.40 13.50
50. IND. STAT. NET RATES(48-TP) 13.33 14.50 12.76 14.50 .01 A 3.40 13.50
51. APPRAISED NET RATES 13.33 14.50 12.76 14.50 .01 A 3.40 13.50
52. BASE INDICES .00 .00 .00 .00 .00 A .00 .00
SPECIES RATE (SAWTIMBER) = 12.7626 * VALUE INDEX
TOTAL ADVERTISED VALUE FOR THIS UNIT OF MEASURE IS $ 21944.14
FOR SALES WITH TPV, TPV IS INCLUDED IN THE ADVERTISED RATE (LINE 48).
Appendix G-3
CUBIC SAWLOG CONVERSION COMPARISON FOR LITTLE BEAVER OPTIONAL
CCF MBF CUBIC
SPECIES CCF ADV MBF ADV CONV.
GROUP VOLUME RATE VOLUME RATE FACTOR
GF 37. 13.33 19. 25.96 .5135
L 223. 14.50 112. 28.87 .5022
LP 908. 12.76 456. 25.41 .5022
DF 454. 14.50 228. 28.87 .5022
TOTAL/AVG 21895.79 21896.00 .5025
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.
Appendix G-3
File details come from the government source that posted it. Updated .