Free Memorandum - District Court of Federal Claims - federal

Case 1:98-cv-00720-GWM

Document 449-4

Filed 12/07/2007

Page 1 of 4

Index
Summary Calculations I Lost Market Opportunity TAB A Recalculation consistent with all court findings and the court's Alternative Harvesting and Milling Schedule AI Lost market opportunity during the suspension by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -February 1997 A2 Appendix A & B of Court's decision a Appendix A of Court's Decsion b Appendix B of Court's Decsion A3 Delivered Log cost by sale using financial statement for FYE 3/30/95 to determine logging and hauling cost) a Log Cost Escalation - Applicable Rate to be Paid to the Forest Service b Logging and Hauling cost using FYE 3/31/95 financial statement A4 Lumber production by sale A5 Product Mix / Lumber sales by period Wtd average Product mix and Sales Amount by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -February 1997 Wtd average Lumber Product Prices by period d September 1995 - April 14, 1996 e April 15, 1996 - June 30, 1996 f July 1, 1996 -February 1997 A6 A7 TAB B Manufacturing Cost Other data

Recalculation consistent with all court findings including the court's Alternative Harvesting and Milling Schedule but using logger pay slips in the record to determine logging and hauling cos B1 Lost market opportunity during the suspension by period a September 1995 - April 14, 1996

Case 1:98-cv-00720-GWM

Document 449-4

Filed 12/07/2007

Page 2 of 4

B2

B3 B4 B5

b April 15, 1996 - June 30, 1996 c July 1, 1996 -February 1997 d Total Appendix A & B of Court's decision a Appendix A of Court's Decsion b Appendix B of Court's Decsion Delivered Log cost by sale (using logger pay slips in the record to determine logging and hauling cost) a Log Cost Escalation - Applicable Rate to be Paid to the Forest Service Lumber production by sale Resulting Product Mix / Lumber sales by period Wtd average Product mix and Sales Amount by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -February 1997 Wtd average Lumber Product Prices by period d September 1995 - April 14, 1996 e April 15, 1996 - June 30, 1996 f July 1, 1996 -February 1997 Manufacturing Cost (Same as A7) Other data

B6 B7 TAB C

Recalculation consistent with the court's findings but using a corrected Alternative Harvesting and Milling Schedule (EX C2) C1 Lost market opportunity during the suspension by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -February 1997 d total C2 corrected Appendix A & B a Corrected Appendix A b Corrected Appendix B c Recalculation of Timber Harvest- Breached Contracts As a Whole C3 Delivered Log cost by sale using financial statement for FYE 3/30/95 to determine logging and hauling cost) a Log Cost Escalation - Applicable Rate to be Paid to the Forest Service b Logging and Hauling cost using FYE 3/31/95 financial statement C4 Lumber production by sale

Case 1:98-cv-00720-GWM

Document 449-4

Filed 12/07/2007

Page 3 of 4

C5

Resulting Product Mix / Lumber sales by period Wtd average Product mix and Sales Amount by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -March 1997 Wtd average Lumber Product Prices by period d September 1995 - April 14, 1996 e April 15, 1996 - June 30, 1996 f July 1, 1996 -March 1997

C6 C7 TAB D

Manufacturing Cost Other data

Recalculation consistent with the court's findings but using a corrected Alternative Harvesting and Milling Schedule (Ex D2) and logger pay slips in the record to determine logging and hauling cost (Ex D3) D1 Lost market opportunity during the suspension by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -February 1997 d Total D2 Corrected Appendix A & B of Judges decision a Corrected Appendix A b Corrected Appendix B c Recalculation of Timber Harvest- Breached Contracts As a Whole D3 Delivered Log cost by sale (using logger pay slips in the record to determine logging and hauling cost) a Log Cost Escalation - Applicable Rate to be Paid to the Forest Service D4 Lumber production by sale D5 Wtd average Product mix and Lumber Sales by period a September 1995 - April 14, 1996 b April 15, 1996 - June 30, 1996 c July 1, 1996 -March 1997 Wtd average Lumber Product Prices by period d September 1995 - April 14, 1996 e April 15, 1996 - June 30, 1996 f July 1, 1996 -March 1997 Manufacturing Cost

D6

Case 1:98-cv-00720-GWM

Document 449-4

Filed 12/07/2007

Page 4 of 4

D7

Other data

II

Post-Suspension profits TAB E Recalculation of post-suspension profits consistent with all court findings *

* discounted to obviate the effect of having been earned in a period different from when the lost market opportunity occurred

III

Other Items TAB F Mill Ineficiency Related to Brann