Business Plan - Nakusp and Area Community Forest
Transcription
Business Plan - Nakusp and Area Community Forest
NAKUSP & AREA COMMUNITY FOREST (2013) Inc. BUSINESS PLAN April 23, 2014 Hugh Watt, R.P.F. True North Forestry Consulting Ltd. (Adapted from original written by Jesper Neilsen, R.P.F. in 2007) Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) Contents 1. EXECUTIVE SUMMARY ........................................................................................ 4 Business Description ................................................................................................... 4 1.1.................................................................................................................................... 4 1.2 Key Objectives ..................................................................................................... 4 1.3 Ownership and Management ................................................................................ 4 1.4 Marketing Opportunities ...................................................................................... 5 1.5 Competitive Position ............................................................................................ 5 1.6 Financial Summary .............................................................................................. 6 2. MISSION STATEMENT ........................................................................................... 7 3. STRATEGIC GOALS AND OBJECTIVES .............................................................. 7 3.1 Operational Goals / Activity Schedule (“Action Plan”)....................................... 8 4. ORGANIZATION and MANAGEMENT ................................................................. 9 4.1 Ownership ............................................................................................................ 9 4.2 Structure ............................................................................................................... 9 4.3 Governance and Policy......................................................................................... 9 4.4 Management ....................................................................................................... 10 4.5 Operations .......................................................................................................... 10 5. ORGANIZATIONAL CHALLENGES.................................................................... 11 5.1 Management ....................................................................................................... 11 5.2 Strategic Planning .............................................................................................. 11 5.3 Public Consultation Process ............................................................................... 12 5.4 Stakeholder Organizations ................................................................................. 12 5.5 Other Communications ...................................................................................... 13 5.6 Conflict Resolution Process ............................................................................... 13 5.7 Monitoring/Inspection ........................................................................................ 14 5.8 Reporting and Communications ......................................................................... 15 5.9 Audits ................................................................................................................. 15 6. OPERATIONAL CHALLENGES ........................................................................... 15 6.1 Timber Profile (Species and Grade) ................................................................... 16 6.2 Terrain ................................................................................................................ 16 6.3 Compatibility With Non-Timber Resources ...................................................... 17 7. BUSINESS ENVIRONMENT ................................................................................. 17 7.1 Industry Overview .............................................................................................. 17 7.2 Timber Profile .................................................................................................... 18 7.3 Products .............................................................................................................. 18 7.4 Markets ............................................................................................................... 18 7.5 Log Supply and Competition ............................................................................. 19 7.6 Market Challenges.............................................................................................. 19 7.6.1 Maximizing Net Value From Timber ......................................................... 19 7.6.2 Local Nature of Log Markets ...................................................................... 20 7.6.3 Distance to Markets .................................................................................... 21 8. DISTRIBUTION OF FUNDS TO COMMUNITY .................................................. 21 9. RETURNS TO THE LOCAL AREA AND PROVINCE ........................................ 22 Business Plan (FINAL) - April 23, 2014 1 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 9.1.1 9.1.2 9.1.3 9.1.4 Economic Benefits ...................................................................................... 22 Social Benefits ............................................................................................ 22 Improved Forest Practices........................................................................... 23 Improved and expanded Forest Land Base ................................................. 23 Business Plan (FINAL) - April 23, 2014 2 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) APPENDICES Appendix A: Area Map Appendix B: NACFOR Corporate Structure Appendix C: Local Contractor List Appendix D: Local Manufacturers Appendix E: Operating Forecast 2013-2017 Appendix F: Log price sensitivity estimate Appendix G: Operational Goals / Activity Schedule Appendix H: Historical 2007 Goals and status Appendix I: Contract Award Appendix J: Conflict Resolution Details Business Plan (FINAL) - April 23, 2014 3 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 1. EXECUTIVE SUMMARY 1.1 Business Description Nakusp & Area Community Forest (2013) Inc. (NACFOR or NACFOR 2013) is a company wholly owned by the Village of Nakusp. NACFOR has a 25 year replaceable Community Forest Agreement (CFA) with the government of BC that was approved in 2011. The original probationary licence was granted in 2007. It is an area based tenure of approximately 9185 ha with a 20,000 m3 allowable annual cut (AAC). This equates to roughly 500 logging truck loads of logs per year. In exchange for the right to harvest timber, NACFOR is legally and ethically compelled to sustainably manage the land base making up the CFA. Part of the rationale presented to government prior to being awarded the CFA was the demonstration of a social responsibility and sharing of net proceeds with the people of the area, as well as operating in an environmentally responsible manner. The CFA license area is made up of distinct operating areas at Galena Bay, Fosthall, Wensley Creek, Kuskanax, Scalping Knife, Wilson, Summit/Box Lake, and Slewskin. An overview map of the operating areas in relation to Nakusp is shown in Appendix A. 1.2 Key Objectives NACFOR’s main business objective is to sustainably manage forest land, yielding timber which is sold on the open market for profit, while meeting or exceeding social and environmental objectives. Some examples of the social and environmental objectives are: NACFOR is committed to stabilizing and growing the local forest industry by providing employment opportunities for local forestry and wood manufacturing businesses. This will be done by supporting existing business and encouragement of new local business initiatives. NACFOR is committed to fulfilling its business and social objectives in a sustainable and environmentally responsible manner. 1.3 Ownership and Management NACFOR is a stand-alone entity, registered as a corporation in BC. Nakusp (the Village) is the sole owner and shareholder of NACFOR. Business Plan (FINAL) - April 23, 2014 The Village of 4 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) As sole shareholder, the Village has certain responsibilities and obligations which it is required to meet in order to fulfill statutory responsibilities. The Village has confirmed that the intent of the incorporation of NACFOR is to create an entity that is controlled by an independent Board of Directors (BoD), with day to day business conducted independently of the Village council. A Village appointed volunteer board is responsible for strategic direction, setting policy, and facilitating the management of NACFOR. The management of NACFOR is done by management contract. The current local management contractor is True North Forestry Consulting Ltd. 1.4 Marketing Opportunities NACFOR has a mixed species profile containing enough premium log grades to enable profitability when there is reasonable or better demand and price for logs. Premium log grades can be more widely marketed because it is economically possible to haul them further to different markets. Along with the premium logs come commodity and low grade logs during a logging operation. There are currently limited opportunities to market commodity and low grade logs due to a partly or completely monopolized market - few buyers, in many cases one buyer. One of the biggest marketing opportunities for NACFOR going forward is to promote local manufacturing. By encouraging local manufacturing, NACFOR may secure a viable and local future market for logs, as well as fulfilling the social agenda of creating employment and promoting community self-sufficiency. Local manufacturers may have a direct competitive cost advantage in lower log hauling costs to their facilities. (Conversely they may be farther from end markets than their competitors.) 1.5 Competitive Position Strong and innovative direction and management coupled with wealth preservation will allow NACFOR to endure through peaks and troughs in the economic cycle of the forest industry. Some key success factors for NACFOR are: 1. Effective forward planning and harvest scheduling which includes a determination of net stand values 2. Merchandizing the stands to realize the best net value for the logs. 3. Maintaining adequate and accessible volume and species/grade mix; under permit with roads built to access the timber. 4. Being able to react to small markets or rapid changes in the marketplace. 5. Demand for and price of premium/specialty grades, commodity grades and low grades of wood. Business Plan (FINAL) - April 23, 2014 5 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 6. Availability and expertise of contractors to log and haul logs to meet market timing. 7. Ability of management to identify and navigate through multiple constraints to realize the Allowable Annual Cut (AAC) of the license. 8. Ability to meet multiple financial, environmental and social objectives, integrated with on-going operations. 1.6 Financial Summary One year: NACFOR is anticipating strong earnings in 2013 due to a) improved demand and price for logs and b) accelerated harvest levels in an effort to meet cut control commitments. Longer term: A five year income forecast is shown in Appendix E, along with the assumptions used in developing the forecast. NACFOR is forecast to generate positive financial results over the next five years, ranging from 5% to 20% (approximate) return on revenue. Strengthening demand for logs is anticipated, and local shortages of certain species and grades may drive log prices up. There may be high volatility in log prices depending on the local and regional competition for logs. The income statement (Appendix E3) illustrates the high sensitivity of net income to log prices, log grade profile, and operating costs. Appendix E2 shows a range of anticipated log pricing by species and grade. Business Plan (FINAL) - April 23, 2014 6 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 2. MISSION STATEMENT NACFOR strives to balance economic, ecological and social values in a manner that optimizes benefits for the local communities. The mission statement will be re-visited by the Board periodically to ensure that there is harmony between the statement and the goals and objectives of NACFOR. 3. STRATEGIC GOALS AND OBJECTIVES The Board of Directors is responsible for setting broad strategic goals for NACFOR. The Board sets goals in consultation with NACFOR management and members of the public through sub-committee work. Strategic goals set the direction and course for management. Strategic goals may change over time depending on the Board direction, management, public suggestions, and external forces. The current strategic goals and objectives are: GOAL GOAL 1: Ensure the sustainability of area forests GOAL 2: Optimize revenues from harvested timber. GOAL 3: Promote OBJECTIVES USED TO ACHIEVE GOAL 1. Monitor timber inventories to ensure that calculated AAC’s are accurate and sustainable 2. Conserve non-timber forest resources. 3. Develop a Forest Health Tracking Strategy 4. Achieve improved utilization from wood waste products 5. Develop a Sustainability Plan to guide forest management activities. 1. Optimize economic utilization of product mix. 2. Utilize open market log sales. 3. Promote expansion of local wood manufacturing 4. Utilize market cycles to advantage 1. Establish NACFOR as a stable, Business Plan (FINAL) - April 23, 2014 STATUS In Progress On-going Complete On-going New On-going On-going On-going On-going 7 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) community stability 2. 3. 4. GOAL 4: Improve forest worker and public safety 1. 2. 3. GOAL 5: Promote community involvement in local forest management 4. 1. 2. 3. 4. profitable and financially independent entity. Provide funding for community development projects and non-profit groups. Promote local value added expansion. Expand training opportunities for youth Ensure CFA areas are economically viable. Establish a fair and stable process for awarding of contracts. Provide training opportunities for experienced and entry-level forest workers. Establish a Fire Protection Strategy Establish an effective and inclusive public consultation process. Establish a mechanism for dispute resolution. Improve public access to local forest resources. Provide and promote the disposition of forestry-related educational tools within the community. Establish educational partnerships On-going On-going On-going On-going Complete Complete On-going On-going On-going Complete On-going On-going 3.1 Operational Goals / Activity Schedule (“Action Plan”) The Activity Schedule (“Action Plan”) in Appendix G is a tool which provides a basic planning framework for operations. Completed items are checked off and new items are added, which provides an on-going record of accomplishment for NACFOR. Original/ Historical Operational Goals: At the time of license application, NACFOR prepared an action plan to guide the initial activities. A listing of original goals and activities with the current status is in Appendix H. Goals which are still pertinent but not completed have been carried forward into the Activity Schedule. Business Plan (FINAL) - April 23, 2014 8 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 4. ORGANIZATION and MANAGEMENT 4.1 Ownership The Village of Nakusp is the sole owner and shareholder of NACFOR. 4.2 Structure NACFOR was originally set up in 2007 as a corporation. It was recently re-structured as Nakusp & Area Community Forest (2013) Inc., and known more simply as “NACFOR 2013”. NACFOR is income tax exempt under the “municipal tax exemption” (paragraph 149(1)(d.5) of the Income Tax Act) The chart in Appendix B outlines the corporate structure. The relevant governing bodies are described in detail below. 4.3 Governance and Policy NACFOR governance and operations must be consistent with the company Articles. Board members will be orientated and provided with copies of the Articles, significant policies and other pertinent documentation of NACFOR. NACFOR is governed by a Village appointed Board of Directors, which is composed of a cross-section of the community. The exact number of Board members (currently seven) is determined by the Articles of the NACFOR, and availability within the Community. The Board of Directors must include a member of the Village Council and a member of the the RDCK Area K. or appointee. Board members serve two year terms which are renewable for up to two additional terms. Further extensions may be granted so that retirement of Board members can be staggered over time. The Board’s mandate is to provide governance and policy support on the following specific issues: 1. Legal accountability. 2. Financial control. 3. Strategic goals and guiding principles. 4. Public consultation and conflict resolution processes. 5. Hiring of management personnel. The Board meets monthly with the possibility of some additional meetings to cover extraordinary issues. To address needs in specific areas, Board sub-committees may be formed, for example: Business Plan (FINAL) - April 23, 2014 9 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 1. 2. 3. 4. 5. 6. 7. Waste Management Community Funding Innovative Strategies Fire Management Strategy Finance and Marketing Youth Conflict Resolution Sub-committees may be comprised of members of the public with particular expertise and interest in the given areas. Sub-committees will be chaired by a member of the Board of Directors who will report sub-committee findings, including any studies or recommendations, back to the Board. 4.4 Management Management of NACFOR is on a contract basis, with the terms of reference for management services provided by a Request for Proposal (RFP) from the contractor candidate. Management undergoes a performance review on an annual basis by the Board. NACFOR will strive for local management in line with the strategic goals and objectives. 4.5 Operations NACFOR has no direct staff. All NACFOR operations are done on a contract basis. Whenever possible, local contractors will be used for all of the following operations: 1. 2. 3. 4. 5. 6. Forestry planning and mapping Road and Bridge Construction Harvesting Trucking Silviculture Road deactivation and maintenance Appendix C is a listing of potential local contractors available within each of the above operational phases. Any local contractor with a proven business record who expresses interest in working for NACFOR will be eligible to be added to the list and to work within their area of expertise. NACFOR’s preferred method will be to award contracts on a rotational basis within each category. Business Plan (FINAL) - April 23, 2014 10 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) NACFOR will offer a competitive rate to the contractor, based on industry standard costing tools, and subject to negotiation with the contractor. If a competitive rate cannot be negotiated with the contractor, NACFOR will reserve the right to move to the next contractor on the list. Contractors will be assessed for performance attributes such as safety, competency, compliance, production and cost during the period of their contract. A performance summary report with recommendations will be filed at the end of the job. Contracts may be awarded based on competitive bidding. A select invite bid system may be utilized, with invitees being chosen from known, reputable firms. NACFOR is not compelled to accept the lowest bid, or any bid, for work tendered. The current contract award process is included as Appendix I. Direct award contracts may be considered pending contractor availability and expertise and scope of work. 5. ORGANIZATIONAL CHALLENGES Managing a Community Forest license presents NACFOR with many organizational challenges. Some of these challenges are: 1. 2. 3. 4. 5. 6. 7. Effective Management Adequate and Effective Strategic Planning Public and First Nations Consultation Conflict Resolution Monitoring and Improving Operations Reporting and Communications Audits 5.1 Management The challenge of ensuring effective management is the responsibility of the Board. To date, NACFOR has utilized a renewable management contract with a local forestry firm. An annual management performance review has been implemented by the Board as a means to ensure effective management of NACFOR business. 5.2 Strategic Planning Part of the Boards’ mandate is to undertake strategic planning and provide strategic direction for NACFOR. Business Plan (FINAL) - April 23, 2014 11 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) Strategic planning effort will focus on monitoring existing goals and objectives to ensure that they are meeting the needs of NACFOR and the community, and developing new strategic goals and objectives. The Board will meet periodically to focus on strategic planning. New goals and objectives may arise as a result of NACFOR or community needs and initiatives. Strategic and operational goals will be consistent with all applicable legislation, regulations and governing documents. 5.3 Public and First Nations Consultation Process Public consultation is an important and sensitive issue with respect to managing a Community Forest. Numerous stakeholders exist within any public forest tenure. Public expectations regarding the management of Community Forests may be higher compared to other licensees. Care must be taken not only to meet all legal requirements but to ensure that public concerns are considered and addressed. NACFOR will meet all ‘Public Review and Comment’ requirements pertaining to a Forest Stewardship Plan outlined in Sections 20, 21 and 22 of the Forest Planning and Practices Regulation. Provisions include but are not limited to: 1. Public notice in a newspaper; 2. Availability for public review; 3. 60 days to allow for public response; 4. Reasonable opportunity to review the plan; and 5. Obligations to respond to relevant written comments. In addition, NACFOR will meet legislative requirements for First Nations information sharing and consultation. 5.4 Stakeholder Organizations NACFOR will make additional commitments to the Public Consultation Process beyond the legislation referenced above. It will encourage input and communication from local stakeholder groups including but not limited to: 1. 2. 3. 4. 5. 6. Arrow Lakes Cross-country Ski Club; Arrow Lakes Saddle Club; Arrow Lakes Ridge rider Association (Snowmobile) Nakusp Rod and Gun Club. Nakusp Trails Society Summit Lake Ski Club Business Plan (FINAL) - April 23, 2014 12 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) Other stakeholders and interest groups whom NACFOR is committed to consulting with during planning and permitting activities include licensed area trappers, wild crafters, guide outfitters and licensed water users. Individuals or groups are encouraged to bring forward innovative ideas which can be implemented by or in conjunction with NACFOR. Although NACFOR recognizes that the first several years of operations must be focused primarily on establishing an efficient, stable and respected business, it also recognizes that it must be innovative and look to the future in order to realize the potential benefits of a CFA tenure. 5.5 Other Communications NACFOR recognizes that maintaining a wide variety of communication mediums between the community and itself will be instrumental in implementing an effective public consultation process. In addition to meeting legislative requirements and encouraging stakeholder organizations as outlined above, communication mechanisms will include but not be limited to the following: 1. maintenance of the NACFOR website (www.nakuspcommunityforest.com); 2. an annual open house to display and discuss proposed development and other activities; 3. annual operations summaries (which may be posted on the website); 4. local newspaper coverage; 5. information at the Village of Nakusp office. 5.6 Conflict Resolution Process NACFOR management will address any initial concerns or disputes. In many cases disputes can be avoided or minimized by effective initial communication about issues or concerns. Two examples of potential conflicts arising from NACFOR planning or operational decisions are: 1. Contractor disputes; and 2. Forest management concerns. Contractor disputes may involve issues surrounding eligibility, rates or non-compliance. Every effort will be made to solve these at the management level. However, either management or the contractor will have the option to apply to the Board of Directors to initiate a conflict resolution process. A sub-committee established by the Board will review the contractor's application to determine whether or not they will hear the case. If they resolve not to hear it, management's decision will stand. If they resolve to hear the case, they will study all relevant information from both parties prior to making a decision. Business Plan (FINAL) - April 23, 2014 13 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) Forest management concerns will be dealt with similarly to contractor disputes except that such concerns may originate from any member of the public. Public concerns over forest management might include but are not necessarily limited to issues surrounding watershed management, recreational use and botanical forest products. An annual public viewing will be held for all planned NACFOR activities. Any member of the public with a specific forest management concern will be required to inform NACFOR management in writing within a specified time period following the viewing. If the dispute cannot be resolved between management and the public individual or group, the public member(s) can apply to the Board of Directors for the initiation of a similar dispute resolution mechanism to the one described above for contractors. The conflict resolution subcommittee created by the Board of Directors will oversee any such disputes. See Appendix J for an outline of the Conflict Resolution Process. 5.7 Monitoring/Inspection NACFOR management is responsible for monitoring/inspecting all operational activities. In doing so, management will ensure that compliance is being achieved with requirements and/or targets including the following legislation, policy and NACFOR documents: 1. Forest Act; 2. Forest Range and Practices Act; 3. Forest Planning and Practices Regulation; 4. Kootenay Boundary Higher Level Plan; 5. NACFOR Forest Stewardship Plan; 6. NACFOR Management Plan; 7. NACFOR Business Plan; 8. Forest Safety Council’s approved Safe Work Procedures; 9. Cutting Permit and Road Permit documents; 10. Contractor agreements; 11. Agreements made with local stakeholders 12. Other NACFOR documents Monitoring/inspections will take place by the following means: 1. 2. 3. 4. 5. Pre-work and post-work meetings and documentation with contractors; Regular contractor inspections, documentation and follow-up; Meetings with affected parties (for example, watershed groups); Regular internal comparison of targets with results; Monitoring the degree of success in the meeting the goals of Board strategic or operational initiatives. Business Plan (FINAL) - April 23, 2014 14 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 5.8 Reporting and Communications NACFOR management will be responsible for reporting inspection results and incidents, as needed, to the Board, government or appropriate agencies. At the end of a contract, or periodically during a contract, performance reviews will be completed to document performance and recommend improvements. A written monthly management report along with monthly financial statements will be prepared for the Board of Directors, and discussed at the monthly Board meetings. This will be the main form of communication between management and the Board. Management is responsible for producing an annual synopsis/report for the Board which details the following: 1. Degree of success achieved in implementing specific directives or recommendations put forward by the Board of Directors; 2. Contractor performance and compliance, 3. Statistical data on planning, road building, harvesting and silviculture operations; 4. Complete financial reports and analysis of financial results 5. Planned activities, operational goals and a proposed operational budget for the following year. The company will also file an Annual Report for the Provincial Registrar of Companies. 5.9 Audits NACFOR will hire an external auditor each year to conduct a full financial audit and ensure adherence to approved and acceptable standards (International Financial Reporting Standards). Part of the audit will include suggested improvements to the financial management of NACFOR. For the sake of efficiency and to match timing, the audit will be done in coordination with the Village audit. Periodically the forest management plans and practices of NACFOR may be audited by the Forest Practices Board. In preparation for this, internal audits will be conducted periodically by management. 6. OPERATIONAL CHALLENGES NACFOR has identified three primary operational challenges that must be met to be successful. Business Plan (FINAL) - April 23, 2014 15 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 6.1 Timber Profile (Species and Grade) NACFOR’s timber profile (species and grade) is the single most important factor in determining its competitive position. NACFOR originally negotiated for an operating area with sufficient high-value timber to ensure good opportunities for success. This allows NACFOR to operate profitably in most market conditions. There is a low percentage of timber over 140 years of age within the operating area. Much of the older high defect timber is contained within designated Old Growth Management Areas (OGMA's), taking it out of the operational timber profile entirely. A key facet of forest planning is to estimate the net revenue that harvesting will yield from a given stand of timber. The method used is to estimate the proportion of species and log grades within stands targeted for development, monetize the stands with current or projected market pricing, apply an estimate of operating costs, and derive an estimate of net revenue. This removes some of the operating risk and allow harvesting to be (somewhat) scheduled according to perceived log market trends. Management will develop a proforma for each block early in the CP development cycle, which will be refined as development progresses. These individual harvesting proformas will become the basis of the log harvesting portion of the operational budget. Longer term planning tools with an economic basis will need to be developed, refined and implemented in order to manage risk and help to ensure future success. A 20 year planning exercise is currently in progress in an effort to meet these needs. 6.2 Terrain The NACFOR land base is considerably more challenging in terms of its operability than most areas in the B.C. interior. Steep and rugged terrain often necessitates the use of cable logging equipment that is more expensive to operate than ground-based (conventional) equipment that dominates most interior logging operations. Cable harvesting is estimated to comprise about sixty percent of area operations, increasing costs relative to some other B.C. interior licensees. The net effect is higher operating costs than the average interior licensee, the need for specialized equipment, and the need for trained workers with high capabilities and expertise to operate in these tough conditions. This terrain also requires more specialized and expensive road construction. However because of previous harvesting almost all primary (“mainline”) roads are already constructed. The economic recession from 2008-2012 created local instability resulting in a large erosion of cable logging contractor force and the skill sets needed to operate on this steep terrain. Presently there is a tremendous need for new workers and wage supported training opportunities for these workers. Going forward, NACFOR will need to play a Business Plan (FINAL) - April 23, 2014 16 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) role in helping to rebuild these needed skills in the local labour and contracting force. In time they will be relying on these new workers to ensure successful logging operations. 6.3 Compatibility With Non-Timber Resources NACFOR is legally and ethically compelled to address a significant number of nontimber resource values in planning and implementing harvesting and forest management. Non-timber values to be addressed include water, recreation, wildlife, fish, biodiversity, visual quality, soils and wild crafting. NACFOR’s goal is to realize the business and operational objectives without compromising the value and sustainability of other resources. NACFOR recognizes that it may incur additional costs in its operational activities in order to meet non-timber resource objectives including: 1. 2. 3. 4. more detailed planning requirements and increased planning cost. increased harvesting costs. increased road construction and maintenance costs. Development of non-timber resources such as recreation trails and cultural heritage sites. Government realizes that community forests face unique costs and circumstances including a smaller economic scale than larger licensees, and has set stumpage rates for Community Forest licensees at 15 percent of the normal rate structure under current stumpage pricing for the B.C. Interior. 7. BUSINESS ENVIRONMENT 7.1 Industry Overview NACFOR is part of a provincial industry that annually harvests approximately 75 million cubic meters of timber. The vast majority of this timber is harvested by large tenure holders with existing and efficient manufacturing plants. The local and regional forest industry has fundamentally changed since 2008. The severe economic recession caused instability, insolvency and consolidation. As a result, there are now fewer outlets for logs within an economic working circle of Nakusp. Lack of log demand and serious cost control pressure ratcheted down the price of logs on the open market from 2008 to 2012. Currently there is some improved demand for wood but log sellers are in the position of being “price takers” because of the limited number of buyers. The picture could improve if demand increases or if regional shortages of certain species and grades occur. Business Plan (FINAL) - April 23, 2014 17 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) As a relatively small tenure holder without any manufacturing facility, NACFOR’s challenge is to create income by selling logs into a monopolized market without the benefit of a possible gain in economic margin from producing a final product. New players in the market, including local manufacturers, would help this picture tremendously by offering other possible markets for logs. 7.2 Timber Profile NACFOR’s timber profile is representative of the “Kootenay mix,” a term used to describe the highly diverse species composition within the area’s forest. The main species within this mix are Douglas-fir, hemlock and cedar, with smaller components of larch, lodgepole pine and white pine. Spruce and balsam dominate higher elevation stands, which compose only a small fraction of NACFOR's operable area. Deciduous stems such as birch and trembling aspen compose a small component of area stands. NACFOR’s diverse forest is a valuable asset which should increase in value as BC’s timber supply tightens and world demand for wood increases. 7.3 Products The timber profile will produce a combination of high grade logs (poles, piling, building logs), commodity grade logs (sawlogs), and low grade logs (post and rail, pulp, firewood). One goal of NACFOR’s operations is to upgrade volume from lower to higher value by merchandizing logs to the greatest extent possible. This includes correct log manufacturing, extensive log sorting on the landing, and finding niche log markets. Key markets to be targeted include Douglas-fir metric grades, timber frame products, piling, cedar and fir poles and post and rail grades. NACFOR tries to sell locally where markets exist. 7.4 Markets Demand for NACFOR’s timber depends on market conditions and log grades. Premium grade cedar and fir logs generally have good demand from 2 or more competitors, even when general market conditions are poor. Prices are negotiable but within a relatively narrow range typically. Commodity grade logs of all species have reasonable demand from 1 or 2 buyers, but NACFOR is a “price taker”. Demand for low grade logs (pulp, firewood) is generally reasonable, but margins are low (or negative). Price on low grade logs is typically not negotiable. Typically, NACFOR sawlog and pulp sales are made to large sawmills while sales of higher value products are made mainly to smaller and midsize niche wood product producers. A continuing challenge for NACFOR will be to adapt to changing markets and market conditions. Maintaining core financial strength will allow for patience to wait for better Business Plan (FINAL) - April 23, 2014 18 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) conditions and higher log prices. Effective planning and operations will allow NACFOR to take advantage of market upswings and peaks. Quick reaction time to take advantage of niche markets is critical. This means that a variety of timber must be permitted and ready to harvest, and contractors must be available and able to harvest when needed. 7.5 Log Supply and Competition NACFOR is selling into a log market that is easily affected by a very changeable log supply. Other area forest licensees which may buy timber include International Forest Products (Interfor - Castlegar), Downie Street Sawmills (Revelstoke), Stella Jones, Kalesnikoff Lumber, Atco Lumber, Gold Island Cedar, Porcupine Wood Products. Most of their harvested annual quotas are used to support their individual product capacities, with some logs being used for trade purposes. When stumpage (Crown charge for timber) is low and/or lumber markets are low, licensees can often most economically meet their needs for logs by logging primarily on their own license areas, and buying less timber on the open market. When lumber prices are high and/or stumpage charges high, companies will tend to buy more open market timber. At these times, increased demand and competition should theoretically increase log prices. The availability of timber from BC Timber Sales (a crown corporation selling timber on the open market) can affect the local and regional supply and therefore pricing of logs. Other area community forests include the Kaslo Community Forest and Slocan Integral Forestry Cooperative (SIFCO) ,Harrop Procter Community Forest and Revelstoke Community Forest Corp (RCFC). Other area suppliers of mixed species timber similar to that marketed by NACFOR include area woodlots and private land holders. The log supply from private land is very sensitive to log pricing, i.e. when prices improve, log supply increases from private land sources. 7.6 Market Challenges NACFOR faces three principle market challenges: 1. Maximizing net value from timber 2. Local nature of log markets 3. Distance to markets 7.6.1 Maximizing Net Value From Timber NACFOR merchandizes logs by dividing them into different sorts tailored to the needs of individual mills. Where multiple markets exist, competition for the individual grades should result in an increase in log pricing. Business Plan (FINAL) - April 23, 2014 19 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) NACFOR markets and pre-sells each timber sort in the bush. Often there are eight onsite log sorts at any one time. The additional operational costs resulting from sorting are offset by the ability to directly market and haul logs to specific buyers. Maintaining close attention to product quality and specifications should help to build solid relationships with buyers who are willing to pay premium prices for a known and dependable product. One specific issue which NACFOR will seek to address over time, is the limited number of area manufacturers currently processing low value timber, particularly hemlock. Although current consumption of this product by area mills is sufficient to accommodate supply, the limited number of buyers reduces NACFOR’s negotiating strength on the selling price. Efforts will be made to help local manufacturers find markets for hemlock and other historically low value products and to adapt their production capacity to take advantage of those markets. NACFOR will also seek to help local manufacturers to expand their markets in some existing products, for example Douglas-fir and larch piling. NACFOR’s timber profile contains a significant amount of straight, tall Douglas-fir and larch volume which meets pole and piling specifications. Expanding local production of this market would help NACFOR to increase revenues and to would also provide more jobs within the community. Revenues and net income in the Forecast Income Statement 2013-2017 (Appendix E) have been derived assuming a projected product mix and pricing. The sensitivity of net revenue to these factors (mix and pricing) is high. Appendix F shows an estimate of log pricing sensitivity for the next five years. 7.6.2 Local Nature of Log Markets Log markets have been very cyclical in the past five years. Very limited markets existed during the economic downturn 2008-2012. Log prices fell to historic low levels and markets for commodity grade and low grade logs were difficult to find or non-existent. Timing harvest with markets is critical to success. The objective is to survive the downturns, prepare for better times, and harvest when the species or product is at or near its peak value. Developing a range of approved cut blocks will be key to ensuring that NACFOR maintains the market flexibility outlined above. NACFOR will seek to develop and maintain approved cutting permits for two to three years’ worth of harvesting. NACFOR will switch to a “One CP” permitting method to be more responsive to short lived or niche markets within the next year. This should allow for single cut blocks to be permitted quickly in response to markets. Business Plan (FINAL) - April 23, 2014 20 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) NACFOR typically has a high proportion of premium quality wood within its operating areas. While there is reasonable competition and pricing for premium products, there is very little competition for commodity and low grade products. NACFOR and other log sellers are “price takers” in these markets. Effort needs to be applied locally to help build other markets for logs. 7.6.3 Distance to Markets Nakusp is in a remote location relative to log markets - historically the commodity and low grade wood in the Nakusp area has been dumped in the lake and towed south to mills at Castlegar. Premium grade products have been hauled to more distant markets resulting in high trucking costs to realize the premium value. Very little of the timber harvested from the Nakusp area in recent history has been processed locally. One of NACFOR’s objectives is to increase the log supply for local sawmills. NACFOR hopes that the presence of an available supply of locally-based timber will encourage existing manufacturers to expand their operations and that secure supply may provide an impetus for new manufacturers to establish operations in the area. 8. DISTRIBUTION OF FUNDS TO COMMUNITY The NACFOR Board of Directors is responsible for declaring annual dividends. A reserve fund will be capitalized and maintained to buffer NACFOR against market volatility, to cover outstanding liabilities including silviculture commitments, and to allow for license management, planning and road construction ahead of harvest activities during times when revenue flow from harvesting is low. The goal will be to maintain NACFOR as a financially strong entity that can survive through a poor economy and prosper when market conditions are favourable. Dividends are payable to the Village of Nakusp (as sole shareholder). The intent of the Board of Directors and Village Council is that these dividends will be used to fund projects which have broad community benefit (including projects outside the Village boundaries) and that will will have a lasting effect on the community. Dividends will not be used for ongoing Village operations or capital expenditures of a routine nature. The Board of Directors of NACFOR and the Village of Nakusp council will work together on a collaborative basis to determine the appropriate mechanism for distribution of these funds. Business Plan (FINAL) - April 23, 2014 21 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 9. RETURNS TO THE LOCAL AREA AND PROVINCE NACFOR is committed to providing economic, social and environmental benefits to the Village, surrounding RDCK defined area K, and to the Summit Lake Ski Hill. By helping to increase economic self-sufficiency of the area, NACFOR will benefit all levels of government and the general population of the area. 9.1.1 Economic Benefits The economic benefits accruing from NACFOR will include: 1. Division of allocated funds to community projects, local charities and other local organizations. 2. Use of local labor and expertise in NACFOR management, planning and operations. 3. Support and expansion of existing local mills through increased access to wood. 4. Promotion of new log processing capacity in the local area. 5. Increased opportunities for value-added industry through increased access to wood. 9.1.2 Social Benefits NACFOR will help to provide some broad social benefits to the people of the area including: 1. Working with local schools, colleges and universities to provide training and learning opportunities on the NACFOR land base and with NACFOR operations. 2. Establishment of interpretive forest sites and trails, to increase public education on forestry issues and provide employment for local workers including youth. 3. Working with local recreational user groups such as the Arrow Lakes Cross Country Ski Club, Nakusp Trails Society, Arrow Lakes Ridge rider Association, Nakusp Rod and Gun Club, the Arrow Lakes Saddle Club and Canadian Mountain Holidays heli-skiing to improve recreational use of the NACFOR land base. 4. Helping to enable and provide local jobs and thereby increase the level of community self-sufficiency. Business Plan (FINAL) - April 23, 2014 22 Nakusp & Area Community Forest (2013) Inc. (“NACFOR 2013”) 9.1.3 Improved Forest Practices NACFOR seeks to improve long-term forestry and forestry-related practices within the community via the facilitation of strategies which may include the following examples: 1. Developing a Fire Protection Plan, including an Interface Fire Management Strategy; 2. Helping to facilitate a Waste Management Strategy, designed to improve wood utilization both in the forest and at local mills; 3. Conducting an Expanded Timber Supply Analysis, which will seek to verify the sustainability of established harvest levels via ground-based surveys and local analysis; 4. Developing an Innovative Practices Strategy, which would act to promote and expand the use of non-timber forest products for both commercial and noncommercial purposes. 9.1.4 Improved and expanded Forest Land Base Through commitments to public consultation, providing tangible benefits to the community, and using innovative harvesting systems, NACFOR may be able to operate more easily than major licensees in historically contentious areas. This would expand the land base that is readily available for harvesting. One example is to create recreational areas and trail systems concurrent with harvest activities. Another example is to undertake interface fire protection on the edges of populated areas while still yielding an economic level of timber harvest. To provide future security, self-sufficiency and self-determination for the local people, NACFOR will seek opportunities to expand the managed land base by acquiring additional Crown tenure or private forest land. Business Plan (FINAL) - April 23, 2014 23 Appendix A – NACFOR Operating Areas Appendix B – Corporate Structure APPENDIX B - NACFOR CORPORATE STRUCTURE NACFOR CORPORATE STRUCTURE NACFOR Corporation Village of Nakusp is the sole shareholder BoD Sub-Committees Finance and Marketing Community Funding Innovative Practices Waste Management Fire Management Youth Conflict Resolution Community Input Board of Directors Governance Policy Fund disbursement Ensure proper management NACFOR Management (Contract) Higher Level Planning Harvest and Silviculture Scheduling Contract Operations Administration Log Sales and Marketing (Annual open house, NACFOR website, stakeholder meetings) NACFOR Operations (Contract) Development Planning and Mapping Roadbuilding and Deactivation Harvesting Silviculture Composition* 1 Village Council member 1 RDCK Area K member Delegates from general public * Members will represent a crosssection of community. * Total Board membership is defined by company Articles (currently 7 directors) Appendix C – Local Contractors NAKUSP AND AREA COMMUNITY FOREST POTENTIAL LABOR POOL OF AREA CONTRACTORS PHASE Forest Development CONTRACTOR NAME LOCATION True North Forestry Consulting Ltd Nakusp Fortech Forestry Consulting Nakusp Road and Bridge Building Cougar Valley Ventures Crescent Bay Construction Galena Bay Contractors Ltd. Rubi Contracting Ltd Grapple Yarding Arrow Lakes Logging Nakusp Convergent Management Group Ltd Nakusp Reitmeier Logging New Denver Tower Yarding Convergent Management Group H.A. Friedenberger Contracting Ltd J and D Logging Ltd R & A Logging Reitmeier Logging Nakusp Nakusp Nakusp Nakusp New Denver Conventional Logging DPM Contracting Donald Kirk Logging Matchett Logging Ltd Convergent Management Group Fauquier Nakusp Burton Nakusp Specialized Operations R. Hopp Logging Ltd. E and F Logging Ltd. Harlow Creek Contracting Ltd. Nakusp Nakusp Nakusp Salvage Harvesting Koert Dietermann Cont. Ltd Nakusp Trucking K & B Trucking N & M Logging Ltd Tercola Trucking K Dupuis T. Martin Trucking Y2K Contracting Rokel Enterprises Grizzly Basin B. Marcolli Trucking Roland Enterprises GBS Trucking Ltd W and S Trucking Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp Nakusp 1 Nakusp Nakusp Nakusp Burton Darrel Katchen Reitmeier Transport Inc. Harlow Creek Contracting Ltd. Marcolli Trucking Ltd. Nakusp New Denver Nakusp Nakusp Silviculture Hamling Lakes Summit Lake Services Greenridge Forest Consulting Greenpeaks Resource Management Nakusp Nakusp Nakusp Nakusp Scaling Pattom Services Ltd Nakusp Wildlife Management Ingersol Mountain Enterprises Nakusp 2 Appendix D – Local Manufacturers NAKUSP AND AREA COMMUNITY FOREST LOCAL WOOD MANUFACTURERS Company Name Brisco Wood Preservers Stella Jones Primary Materials Cedar End Products Poles (contracted to pippco) Poles (contracted to pippco) Poles and piling Location Nakusp PIPPCO 2004 Cedar, Douglas-fir, Larch All sawlog grades Lumber Nakusp All sawlog grades Lumber Burton All sawlog grade Lumber, gazebos Burton Lumber Nakusp All sawlog grades Cedar Post and rail Nakusp All sawlog grades Cedar Lumber Cants and lumber Nakusp Nakusp Birch, white pine Lumber Nakusp Larry Guidon All sawlog grades Lumber Nakusp Mike Friedenberger All sawlog grades Lumber Nakusp Kootenay Custom Sawing Summer Creek Enterprises Richard Dyck Zeleznik Sawmilling Box Lake Lumber Products Donny Rodger Herridge Truck and Sawmill Pine Street Holdings Cedar Nakusp Nakusp NAKUSP AND AREA COMMUNITY FOREST MANUFACTURED WOOD USERS Company Name Box Mtn Wood Products Butch Warrantz Designs in Wood Fiddlehead Woodworks Scandic Timberframes The Wooden Bow Joseph Hughes Primary Materials All End Products Finishing carpentry Location Nakusp All All All Finishing carpentry Finishing carpentry Finishing carpentry Nakusp Nakusp Nakusp Dry Douglas-fir, cedar,White pine Yew All Timber frame Nakusp Bow staves Various Nakusp Nakusp Nakusp Local Wood Users (April 23, 2014) Appendix E – 5 year Financial Projections Appendix E1 –Operating Assumptions Appendix E2 – Log Grade and Revenue Projection Appendix E3 – Net Income Projection APPENDIX E1 - OPERATING ASSUMPTIONS Nakusp and District Community Forest Inc. (NACFOR) Projected Operating Areas and Species Profile 2013-2017 Locations/Chart Year 2013 2014 2015 2016 2017 TOTAL Baerg, Slewiskin Summit Galena Bay Summit/Box Wensley,Scalping Total plan m3 75,000 20,000 15,000 20,000 15,000 145,000 Fir% 45% 40% 40% 20% 30% Larch, Hemlock% Cedar % Whitewoods % 10% 30% 15% 5% 35% 20% 10% 30% 20% 5% 60% 15% 5% 45% 20% Fir m3 33,750 8,000 6,000 4,000 4,500 56,250 Larch, Hemlock m3 Cedar m3 Whitewoods m3 7,500 22,500 11,250 1,000 7,000 4,000 1,500 4,500 3,000 1,000 12,000 3,000 750 6,750 3,000 11,750 52,750 24,250 TOTAL 75,000 20,000 15,000 20,000 15,000 145,000 Notes: 2013 is the first year of a 5 year cut control period. Approximately 45,000 was carried forward from previous period This means approximately 145,000 m3 plus or minus 10% can be logged to the end of 2017 Projected Logging Method and Cost by Operating Area 2013-2017 Locations/Chart Year 2013 2014 2015 2016 2017 TOTAL Baerg, Slewiskin Summit Galena Bay Summit/Box Wensley,Scalping Total plan m3 75,000 20,000 15,000 20,000 15,000 145,000 Ground Skid % 63% 60% 100% 50% 80% Cable Grapple % 31% 30% 0% 30% 0% Cable Tower % 6% 10% 0% 20% 20% Aerial % 0% 0% 0% 0% 0% Ground Cable Grapple Cable Skid $/m3 $/m3 Tower $/m3 $ $ $ $ $ 20.00 22.00 22.00 22.00 26.00 $ $ $ $ $ 30.00 33.00 33.00 - $ $ $ $ $ 38.00 40.00 40.00 40.00 Aerial $/m3 $ 65.00 $ $ $ $ - Average $/m3 $ $ $ $ $ 24.18 27.10 22.00 28.90 28.80 APPENDIX E2 Nakusp and District Community Forest Inc. (NACFOR) Log grade and revenue projection 2013-2017 Year / Areas Species Douglas-fir Hemlock 2013 Fosthall, Cedar Baerg, Slew Larch, White wood TOTAL Year Species Douglas-fir Hemlock 2014 Summit Cedar Larch, White wood TOTAL Year Species Douglas-fir Hemlock 2015 Galena Cedar Larch, White wood TOTAL Year Species Douglas-fir Hemlock 2016 Box Summit Cedar Larch, White wood TOTAL Year Species Douglas-fir 2017 Scalping Knife, Wensley Hemlock Cedar Larch, White wood TOTAL Species m3 Grade 33,750 Building Logs,piling Metric, Peeler Sawlog Pulp/Firewood 22,500 Sawlog Pulp 11,250 Premium, Poles Sawlog Post and Rail Shake wood 7,500 Sawlog 75,000 Species m3 Grade 8,000 Building Logs,piling Metric, Peeler Sawlog Pulp/Firewood 7,000 Sawlog Pulp 4,000 Premium, Poles Sawlog Post and Rail Shake wood 1,000 Sawlog 20,000 Species m3 Grade 6,000 Building Logs,piling Metric, Peeler Sawlog Pulp/Firewood 4,500 Sawlog Pulp 3,000 Premium, Poles Sawlog Post and Rail Shake wood 1,500 Sawlog 15,000 Species m3 Grade 6,000 Building Logs,piling Metric, Peeler Sawlog Pulp/Firewood 18,000 Sawlog Pulp 4,500 Premium, Poles Sawlog Post and Rail Shake wood 1,500 Sawlog 30,000 Species m3 Grade 4,500 Building Logs,piling Metric, Peeler Sawlog Pulp/Firewood 6,750 Sawlog Pulp 3,000 Premium, Poles Sawlog Post and Rail Shake wood 750 Sawlog 15,000 Grade % Grade% by of total species volume 1% 0.5% 69% 31.1% 20% 9.0% 10% 4.5% 95% 28.5% 5% 1.5% 10% 1.5% 85% 12.8% 5% 0.8% 0% 0.0% 100% 10.0% 100.0% Grade volume m3 338 23288 6750 3375 21375 1125 1125 9563 563 0 7500 75000 Delivered Price estimate $ 90.00 $ 80.00 $ 60.00 $ 33.00 $ 46.00 $ 34.00 $ 140.00 $ 85.00 $ 40.00 $ 80.00 $ 55.00 $ 64.49 Projected Total Revenue $ 30,375 $ 1,863,000 $ 405,000 $ 111,375 $ 983,250 $ 38,250 $ 157,500 $ 812,813 $ 22,500 $ $ 412,500 $ 4,836,563 Grade % by species Grade volume m3 Delivered Price estimate Projected Total Revenue 2% 75% 15% 8% 80% 20% 20% 75% 5% 0% 100% Grade% of total volume 0.8% 30.0% 6.0% 3.2% 28.0% 7.0% 4.0% 15.0% 1.0% 0.0% 5.0% 160 6000 1200 640 5600 1400 800 3000 200 0 1000 20000 $ 95.00 $ 85.00 $ 65.00 $ 33.00 $ 48.00 $ 34.00 $ 140.00 $ 90.00 $ 40.00 $ 80.00 $ 65.00 $ 69.79 $ 15,200 $ 510,000 $ 78,000 $ 21,120 $ 268,800 $ 47,600 $ 112,000 $ 270,000 $ 8,000 $ $ 65,000 $ 1,395,720 Grade % Grade% by of total species volume 2% 0.6% 75% 22.5% 15% 4.5% 8% 2.4% 80% 18.0% 20% 4.5% 20% 3.0% 80% 12.0% 0% 0.0% 0% 0.0% 100% 7.5% Grade volume m3 120 4500 900 480 3600 900 600 2400 0 0 1500 15000 Delivered Price estimate $ 90.00 $ 85.00 $ 65.00 $ 33.00 $ 52.00 $ 34.00 $ 140.00 $ 90.00 $ 40.00 $ 80.00 $ 65.00 $ 72.20 Projected Total Revenue $ 10,800 $ 382,500 $ 58,500 $ 15,840 $ 187,200 $ 30,600 $ 84,000 $ 216,000 $ $ $ 97,500 $ 1,082,940 Grade % Grade% by of total species volume 2% 0.6% 75% 22.5% 15% 4.5% 8% 2.4% 80% 72.0% 20% 18.0% 10% 2.3% 85% 19.1% 5% 1.1% 0% 0.0% 100% 7.5% Grade volume m3 120 4500 900 480 14400 3600 450 3825 225 0 1500 30000 Delivered Price estimate $ 90.00 $ 85.00 $ 70.00 $ 33.00 $ 55.00 $ 34.00 $ 140.00 $ 95.00 $ 40.00 $ 80.00 $ 65.00 $ 63.98 Projected Total Revenue $ 10,800 $ 382,500 $ 63,000 $ 15,840 $ 792,000 $ 122,400 $ 63,000 $ 363,375 $ 9,000 $ $ 97,500 $ 1,919,415 Grade % Grade% by of total species volume 2% 0.5% 65% 14.6% 25% 5.6% 8% 1.8% 85% 28.7% 15% 5.1% 10% 1.5% 85% 12.8% 5% 0.8% 0% 0.0% 100% 3.8% Grade volume m3 90 2925 1125 360 5737.5 1012.5 300 2550 150 0 750 15000 Delivered Price estimate $ 90.00 $ 85.00 $ 70.00 $ 33.00 $ 55.00 $ 34.00 $ 140.00 $ 95.00 $ 40.00 $ 80.00 $ 65.00 $ 69.09 Projected Total Revenue $ 8,100 $ 248,625 $ 78,750 $ 11,880 $ 315,563 $ 34,425 $ 42,000 $ 242,250 $ 6,000 $ $ 48,750 $ 1,036,343 Trucking $/m3 $ $ $ $ $ $ $ $ $ $ $ $ 8.00 15.00 8.00 8.00 8.00 8.00 14.00 5.80 11.00 11.10 Trucking $/m3 $ $ $ $ $ $ $ $ $ $ $ $ 8.00 17.50 10.00 8.00 11.00 11.00 14.00 5.80 11.00 12.73 Trucking $/m3 $ $ $ $ $ $ $ $ $ $ $ $ 8.80 13.30 9.30 8.00 9.80 9.80 10.50 8.80 10.37 Trucking $/m3 $ $ $ $ $ $ $ $ $ $ $ $ 7.40 16.25 8.80 8.00 10.50 10.50 13.50 5.00 8.80 11.36 Trucking $/m3 $ $ $ $ $ $ $ $ $ $ $ $ 6.00 17.50 8.00 8.00 7.75 7.75 13.90 5.80 7.40 10.52 Estimated Trucking Costs / $ 2,700 $ 349,313 $ 54,000 $ 27,000 $ 171,000 $ 9,000 $ $ 133,875 $ 3,263 $ $ 82,500 $ 832,650 Projected Trucking Costs / $ $ $ $ $ $ $ $ $ $ $ $ 1,280 105,000 12,000 5,120 61,600 15,400 42,000 1,160 11,000 254,560 Projected Trucking Costs / $ 1,056 $ 59,850 $ 8,370 $ 3,840 $ 35,280 $ 8,820 $ $ 25,200 $ $ $ 13,200 $ 155,616 Projected Trucking Costs / $ 888 $ 73,125 $ 7,920 $ 3,840 $ 151,200 $ 37,800 $ $ 51,638 $ 1,125 $ $ 13,200 $ 340,736 Projected Trucking Costs / $ 540 $ 51,188 $ 9,000 $ 2,880 $ 44,466 $ 7,847 $ $ 35,445 $ 870 $ $ 5,550 $ 157,785 APPENDIX E3 Nakusp and District Community Forest Inc. (NACFOR) Net Income Projection 2013-2017 2013 75,000 $/m3 Total $ Projected Harvest Volume (m3) Revenue Log sales Interest $ 64.49 2014 20,000 $/m3 Total $ $ 64.75 $ 4,836,563 $ 20,000 $ 4,856,563 Operations Costs Tree to truck Hauling Stumpage CP Development Road construction Road maintenance Contract Supervision Silviculture accruals Annual rent Total production costs $ 24.92 $ 11.10 $ 1.50 $ 2.00 $ 1.00 $ 0.50 $ 0.50 $ 5.00 $ 0.25 $ 46.77 Administration Audit and legal Bookeeping/clerical Management costs Total admin costs $ $ $ $ Total costs $ 50.13 $ 3,759,900 $ 62.78 Net income (loss) Income to revenue ratio (%) $ 14.62 $ 1,096,663 22.6% $ 8.51 0.27 0.16 2.93 3.36 $ 71.29 $ 1,395,720 $ 30,000 $ 1,425,720 $ 1,869,000 $ 832,650 $ 112,500 $ 150,000 $ 75,000 $ 37,500 $ 37,500 $ 375,000 $ 18,750 $ 3,507,900 $ $ $ $ $ $ $ $ $ $ 27.70 12.73 2.00 3.00 3.00 2.00 0.50 5.00 0.25 56.18 $ $ $ $ $ $ $ $ 1.00 0.60 5.00 6.60 20,000 12,000 220,000 252,000 $ 69.79 2015 15,000 $/m3 Total $ $ 74.20 $ 1,082,940 $ 30,000 $ 1,112,940 $ 554,000 $ 254,560 $ 40,000 $ 60,000 $ 60,000 $ 40,000 $ 10,000 $ 100,000 $ 5,000 $ 1,123,560 $ $ $ $ $ $ $ $ $ $ 22.00 10.37 2.00 3.00 5.00 0.50 0.50 5.00 0.25 48.62 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 1.33 0.80 6.67 8.80 $ 1,255,560 $ 20,000 12,000 100,000 132,000 170,160 11.9% $ 72.20 2016 30,000 $/m3 $ 63.98 2017 Total $ $ 64.98 $ 1,919,415 $ 30,000 $ 1,949,415 330,000 155,616 30,000 45,000 75,000 7,500 7,500 75,000 3,750 729,366 $ $ $ $ $ $ $ $ $ $ 29.50 11.36 2.50 3.00 3.00 0.50 0.50 5.00 0.25 55.61 $ $ $ $ 20,000 12,000 100,000 132,000 $ $ $ $ 0.67 0.40 5.00 6.07 $ 57.42 $ 861,366 $ 61.67 $ 16.77 $ 251,574 22.6% $ 3.31 15,000 $/m3 Total $ $ 71.09 $ 1,036,343 $ 30,000 $ 1,066,343 $ 10,270,980 $ 140,000 $ 10,410,980 $ 885,000 $ 340,736 $ 75,000 $ 90,000 $ 40,000 $ 15,000 $ 15,000 $ 150,000 $ 7,500 $ 1,618,236 $ $ $ $ $ $ $ $ $ $ 28.80 10.52 2.50 4.00 4.00 1.50 0.50 5.00 0.25 57.07 $ $ $ $ $ $ $ $ $ $ 432,000 157,785 37,500 60,000 60,000 22,500 7,500 75,000 3,750 856,035 $ 4,070,000 $ 1,741,347 $ 295,000 $ 405,000 $ 310,000 $ 122,500 $ 77,500 $ 775,000 $ 38,750 $ 7,835,097 $ $ $ $ $ $ $ $ 1.33 0.80 6.67 8.80 $ $ $ $ 20,000 12,000 100,000 132,000 $ $ $ $ $ 1,800,236 $ 65.87 $ 988,035 $ 8,665,097 $ $ 5.22 $ 78,308 7.3% $ 1,745,884 16.8% 20,000 12,000 150,000 182,000 149,180 5.1% $ 69.09 5 yr TOTAL 155000 100,000 60,000 670,000 830,000 Appendix F – Log Price Sensitivity/Projection Nakusp and District Community Forest Inc. (NACFOR) Log Price Sensitivity 2013-2017 Species Douglas-fir Grade Building Logs,piling Metric, Peeler Sawlog Pulp Hemlock Sawlog Pulp Cedar Premium, Poles Sawlog Post and Rail Shake wood Larch, White wood Sawlog Typical Delivered Price estimate $ $ $ $ $ $ $ $ $ $ $ 90.00 80.00 60.00 33.00 48.00 34.00 140.00 90.00 40.00 80.00 50.00 $m3 Low Range $/m3 High estimate Range estimate Typical Trucking $/m3 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ 80.00 70.00 50.00 30.00 40.00 30.00 125.00 70.00 35.00 70.00 40.00 $ $ $ $ $ $ $ $ $ $ $ Low range are drawn from historical prices 2008-2012 Many existing mills occupy a specific niche so a regional fibre shortage may increase product demand Average price are reflective of current market pricing, July 2013. Note that Prices are FOB landing, for delivered price add trucking to destination 125.00 95.00 70.00 35.00 60.00 40.00 160.00 120.00 45.00 90.00 75.00 20.00 10.00 8.00 10.00 10.00 16.00 8.00 8.00 10.00 Typical Net price FOB landing $ $ $ $ $ $ $ $ $ $ $ 90.00 60.00 50.00 25.00 38.00 24.00 140.00 74.00 32.00 72.00 40.00 Comments Very limited markets, may improve as building picks up Large market, primary markets are Downie in Revelstoke and Kalesnikoff in Thrums Large market -Interfor Large market - Celgar Interfor Celgar For poles 60 feet and less, longer ones are rarer but command higher prices. Local market Local market Interfor Appendix G – NACFOR Activity Schedule F:\COMMUNITY FOREST\3 NACFOR Core Plans\2 Business Plan\Planned Activities_November2013 PART 1 - OPERATIONS CATEGORY ACTIVITY STANDARD OF MEASUREMENT ONE YEAR TARGET 5 YEAR TARGET Core Plans Update Business Plan Plan is consistent with long term CFA and NACFOR operations Board to review annually to measure performance Complete review and revision; Board approval; Village of Nakusp ratification Core Plans Update Management Plan NACFOR meets CFA legal obligations Core Plans Forest Stewardship Plan Core Plans 20-year Harvest Plan Core Plans Timber Supply Review Planning Plan consistent with NACFOR goals and objectives Ensure FSP meets forest management commitments Review FSP annually to ensure compliance Categorize operability of all mature timber within Complete ground truthing, mapping NACFOR chart and database Complete official Timber Supply Review of NACFOR Establish acceptable criteria in chart for Ministry approval using Long Term Harvest consultation w/ MFLNRO Plan as template Apprived management plan Timber Supply Expansion Mainain landbase in CFA to meet AAC Identify areas for expansion Expanded CFA approved Planning Roads Maintain current road permits for NACFOR operational areas annual review of road permit status - to Update road permit status as required be completed by April 1 of each year Planning Single Cutting Permit Cutting permit approval Approved by December 31, 2013 Planning CFA Boundary Review Planning Forest Management Planning Framework CFA boundary located and mapped according to legal linework Forest management activities meet legal obligations Clean up linework and finalize CFA boundary Prepare an auditable process for tracking and meeting legal forest management obligations Planning Sustainable Forest CFA licence is sustainable Management Planning Develop new cutting permit Complete layout and obtain approval for additional areas timber harvest -CP103 SW Slewiskin (~17500m3) Develop a sustainable forest management plan 60000 m3 developed by November 2012. 30,000m3 approved by December 2012 Forest Development Develop new cutting permit Complete layout and obtain approval for additional areas timber harvest -CP104 SW Slewiskin (~30,000m3) CP/RP approval; Forest Development Develop new cutting permit Recce Galena Bay chart for development potential; areas complete layout and obtain approval for timber harvest complete by December 31, 2013 Forest Development Develop new cutting permit areas Develop new cutting permit areas Recce Scalping Knife chart; complete layout and obtain CP approval Recce Summit/Box chart for development potential; complete layout and obtain approval for timber harvest complete by December 31, 2013 Forest Development Update NACFOR Development Standards and Procedures Efficient and effective forest management processes Review existing field and office that meet EMS and operational requirements standards and revise as required Review and assess compliance Harvesting CP 102 (Slewiskin) Complete harvesting of 40000 m3 (all five blocks) N/A Harvesting CP 106 (Fosthall) Complete harvesting of 27000 m3 (entire CP) Complete by Aug 1, 2013 N/A Harvesting CP 103 (Slewiskin) Complete harvesting of approximately 30000 m3 complete by December 31, 2013 Complete by Dec 31, 2014 Harvesting CP 104 (Slewiskin) Complete harvesting of approximately 30000 m3 complete by December 31, 2013 Harvesting CP 101 (Galena Bay) Complete harvesting of approximately 15000 m3 Pending contractor availability Roads Road Maintenance Ensure all roads under road permit and RUP are maintained per standards and agreement specifications Annual road inspections Complete by Dec 31, 2016 (market dependent) Complete by Dec 31, 2016 (market dependent) Continue to maintain roads as needed per inspections Land Based Investment Program (LBIP) Spacing - Surveys Obtain 2012-13 LBIP funding to complete approximately 30 ha of Pre-Stand Tending surveys Complete surveys by October 1, 2012 Complete approximately 100 ha over 5 year period pending funding availability and priorities Land Based Investment Program (LBIP) Spacing - Prescriptions Obtain 2012-13 LBIP funding to complete approximately 20 ha of Pre-Stand Tending prescriptions Complete prescriptions by October 1, 2012 Complete approximately 100 ha over 5 year period pending funding availability and priorities Land Based Investment Program (LBIP) Spacing - Works Obtain 2012-13 LBIP funding to complete approximately 20 ha of Pre-Stand Tending prescriptions (incl. 3.5 ha approved 2011-12) Complete spacing by November 1, 2012 Complete approximately 100 ha over 5 year period pending funding availability and priorities Basic Silviculture CP 102 (Slewiskin) Reforest five blocks following harvesting completion Basic Silviculture CP 106 (Fosthall) Complete planting in blocks 1 & 5 by June 30, 2014 Reforest eight blocks following harvesting completion Complete planting by June 1, 2014 Basic Silviculture CP 103 (Slewiskin) Reforest blocks following harvesting completion Basic Silviculture CP 104 (Slewiskin) Reforest blocks following harvesting completion Forest Development Forest Development Maintain an approved Forest Stewardship Plan Continue to update info Effectively promote use of NACFOR methodology in overall TSA Timber Supply Review Maintain cutting permit approval as required N/A Ensure compliance with updated legislation Sustainable Forest Management Plan is current Maintain continuous inventory of 40,000 to 80,000m3 complete by December 31, 2013 Complete by Aug 1, 2013 N/A at present. Set target completion following harvest Sow seedlings for 2015 planting Planned Activities_November2013 Stand tending treatments as needed to maintain stocking Stand tending treatments as needed to maintain stocking Stand tending treatments as needed to maintain stocking Stand tending treatments as needed to maintain stocking 14/11/2013 F:\COMMUNITY FOREST\3 NACFOR Core Plans\2 Business Plan\Planned Activities_November2013 CATEGORY ACTIVITY STANDARD OF MEASUREMENT ONE YEAR TARGET Basic Silviculture CP 108 (Wensley) Establish free-growing stand to meet obligation Monitor seedling performance Recreation Interpretive Forest Trail Work towards NACFOR Management Plan goal to establish a trail network in the CFA licence area Stand tending treatments as needed to maintain stocking Complete and erect signage by April 1, Ongoing partnership with Nakusp Trail 2013 Society to maintain trail and signage 5 YEAR TARGET Recreation Fosthall Falls Trail Work towards NACFOR Management Plan goal to establish a trail network in the CFA licence area Complete field reconnaissance and build trail Recreation Galena Mushroom Interpretive Signs Work towards NACFOR Management Plan Goal 5 to Work with mushroom experts to promote community involvement in local forest develop site and sign content management Ongoing trail/signage maintenance Recreation Cultural Heritage Site Arrow Lake Work towards NACFOR Management Plan Goal 5 to Work with archaeologist to develop a promote community involvement in local forest cultural heritage site management Ongoing site maintenance NACFOR Signage Project Signage Prepare and erect signage for completed but unsigned projects (Spacing 2010 and 2011, CP 108 Blk 1, CP 102 Blks 1-5, CP 106 Blks 1-8) Ongoing trail maintenance Complete and erect signage by April 1, Continue to update completed projects 2013 annually with on-site signage NACFOR Infrastructure Storage Yard Activate yard Activate by Nov 1, 2012. Administrative Annual Reporting Business Plan commitment Sec. 5.8 Reporting and Communications - report on activities and accomplishments in the past year for reporting to Village, Board and Public Annual report to be prepared by April 1 Assess reporting requirements for meeting Business Plan objectives Maintain. Amend use as appropriate Administrative Annual Operating Budget Projected income based on volume estimates by cutting permit and development activities. Budget reflects non-cutting permit activities to meet CFA licence obligations Budget to be prepared by December 31 annually Evaluate process for meeting budgeted targets Administrative Contract Award Process Meet Business Plan obligations for contract award Maintain a current list of available contractors with updated rotation status. Establish contractor evaluation criteria Evaluate to ensure it is a fair and equitable process that meets planning requirements Administrative Financial Reporting Ensure NACFOR financial reporting is completed to an auditable standard annually. Accrue silviculture costs upon CP completion Continue to accrue silviculture costs and revise to reflect accurate costs as required Administrative Block Tracking system Administrative Contracts Database to track NACFOR activities and obligations Update ongoing as new permits Review system and assess performance developed All contractors are working under contract or other Develop contract templates; all Maintain contracts; ongoing monitoring agareement; Contractor compliance with NACFOR contractors working for NACFOR have of Contractor safety measures safety requirements established safety measures Administrative Data Management NACFOR data meets needs for ARC standards and NACFOR mapping needs. Complete review and organizational structure of NACFOR data Update as required to meet current software needs Community Initiatives Bioenergy Proposal Establish terms of reference with project partners Project implemented Community Initiatives Skills Training Project support within the scope of NACFOR business plan Facilitate training opportunities for forest workers Community Initiatives Wood Manufacturing and Marketing Workshop Work with Selkirk College and Community Services on training initiatives Work towards NACFOR Management Plan Goal 3 to Partner with Bridges II to develop wood Continue to expand marketing and promote community stability manufacturing oppportunities in the manufacturing and marketing community opportunties in Nakusp and area Planned Activities_November2013 14/11/2013 Appendix H – Historic Goals (2007) Goal 3.2.1 Short Term Goals (Years 1 through 2.5) 1. Finalize transfer agreements with previous tenure holders by February, 2008. 2. Establish contract award policy via consultation with local contractors by June, 2008 3. Form Waste Management Sub-Committee by June, 2008 4. Form Innovative Strategies Sub-Committee by June, 2008 5. Form Fire Management Sub-Committee by June, 2008 6. Form Finance and Marketing Sub-Committee by June, 2008 7. Form Youth Sub-Committee by June, 2008 8. Form Conflict Resolution Sub-Committee by June, 2008 9. Form Community Funding Committee by March, 2010 10. Establish working relationships with stakeholder groups affected by CP development 11. Establish working relationships with non-timber forest resource users 12. Start harvest operations by July, 2009 13. Meet all forest stewardship related commitments 14. Begin to build a cash reserve from NACFOR profits 15. Distribute annual newsletter to area residents by Dec, 2009 16. Establish a NACFOR information display at the Nakusp Village Office 3.2.2 Medium Term Goals (Years 2.6 through 5) 1. Develop Fire Protection Strategy by December 31, 2010 2. Develop Forest Health Tracking Strategy by December 31, 2010 3. Develop Long Term Marketing Strategy by December 31, 2010 4. Develop Waste Management Strategy by December 31, 2012 5. Determine sustainable harvest levels via Expanded Timber Supply Analysis by December 31, 2012 6. Increase locally obtained wood manufacturing volumes by fifteen percent above pre CFA levels 7. Continue to build cash reserve and cap at 1 million dollars 8. Begin funding for community projects and non-profit groups 9. Establish at least one interpretive forest site or trail network 10. Continue to meet all forest stewardship related commitments 11. Harvest at least 90% of 100 000 m3 5 Year Cut Control 12. Continue to fine-tune all original goals and amend them to meet changing demands 3.2.3 Long Term Goals (Year 6-Forward) 1. Successfully convert 5 year probationary CFA to a longer term tenure 2. Adjust harvest levels to reflect findings of Expanded Timber Supply Analysis 3. Implement Fire Protection Strategy 4. Implement Forest Health Strategy Status COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE COMPLETE ON-GOING ON-GOING COMPLETE ON-GOING ON-GOING Not Done Not Done ON-GOING COMPLETE ON-GOING ON-GOING ON-GOING ON-GOING ON-GOING ON-GOING COMPLETE ON-GOING ON-GOING ON-GOING COMPLETE ON-GOING ON-GOING ON-GOING 5. 6. 7. 8. Implement Long-Term Marketing Strategy Implement Waste Management Strategy Implement appropriate incremental silviculture projects Become a recognized leader in provincial and community forestry in the implementation of innovative and sustainable forest practices 9. Continue to fine-tune all original goals and amend them to meet changing demands. ON-GOING ON-GOING ON-GOING ON-GOING ON-GOING Appendix I – Draft Contract Award Process NACFOR Contract Award Process Operational phases will be contracted out to local contractors when possible within following work categories: Forestry planning and mapping Road and Bridge Construction Harvesting Trucking Silviculture Road deactivation and maintenance Supervision Based on the Expression of Interest form submitted to NACFOR, a list of local contractors will be maintained with up to date information on work category, eligibility, operational capacity and availability for each of the operational phases. Eligibility will be updated annually. Contractors must meet the following eligibility criteria: 1. Approved WorkSafeBC registration within appropriate WorkSafeBC classification 2. BC Safety Council certification or registration 3. Maintain liability insurance o $5 million – logging and road building o $2 million – road maintenance and deactivation, silviculture and development, supervision 4. Good financial standing 5. Provide references 6. Company must be based within the local business area or hire locally; if local hire is not possible, work will be awarded to contractors or consultants with previous NACFOR experience 7. Work under a prime contractor if not on contractor list 8. If a shareholder owns shares in more than one eligible company only one company can bid on the work. 9. Favourable rating in previous contracts with NACFOR. Contracts may be awarded to eligible contractors based on a rotational system within each contract category, considering operational capacity, timing and contractor availability. Contract award decisions and rationale will be documented. NACFOR retains the option to drop a contractor from the list if safety, environmental or production requirements are not met. Operational categories may be sub-divided by size to ensure small contractors have an opportunity to bid on work. If a competitive rate cannot be negotiated with the contractor, NACFOR will reserve the right to move to the next contractor on the list. Draft Contract Award Process_July2013 8-Jul-13 1 NACFOR Contract Award Process Contracts may be awarded by a select invitation competitive bid process. NACFOR is not compelled to accept the lowest or any bid for work tendered. Trucking contractors will preferably be hired by the logging contractor for the convenience of NACFOR. Draft Contract Award Process_July2013 8-Jul-13 2 Appendix J – Conflict Resolution NACFOR CONFLICT RESOLUTION PROCESS FOR CONTRACTOR OR FOREST MANAGEMENT DISPUTES Step 1: Complainant and NACFOR management attempt to settle dispute. Step 2: Failing agreement in Step 1, one or both parties apply in writing to Board of Directors to initiate Conflict ResolutionProcess. Step 3: If the Board of Directors determines that the case does not merit further investigation, it dismisses the application and determines that NACFOR management’s decision will be binding. Otherwise, it proceeds to Step 4. Step 4:NACFOR calls on the BoD Conflict Resolution sub-committee to do an initial evaluation. Step 5:Sub-Committee asks each party to submit its version of events in writing. Step 6:Sub-Committee first determines if there are any legal issues to be reviewed. If there are, or if the sub-committee believes there may be, it refers the issues in question to legal counsel for advice. Step 7:Sub-Committee heeds any legal advice provided prior to proceeding with the rest of the investigation. Step 8: Sub-Committee sets deadlines for completion of each of the remaining steps in the conflict resolution process. Step 9: Sub-Committee meets separately with both management and the complainant, seeking clarification on any facts that are missing or that do not match between the two written versions of events. The parties provide written answers to the sub-committee questions. Step 10:If it deems a negotiated settlement to be possible, the sub-committee briefs the two sides on potential solutions to the conflict and makes a final attempt to get the parties to achieve their own negotiated settlement, offering to mediate any discussions if both parties prefer this method. Step 11:If a negotiated settlement is deemed impossible, or is tried but fails, the sub-committee makes a written recommendation to the Board of Directors based on all of the facts that have been made available. Step 12:The Board of Directors can accept or reject the recommendation or it can ask for further clarification from the sub-committee on the settlement terms. Once the Board of Directors ratifies the sub-committee’s recommendation, it becomes binding. Nacfor Conflict Resolution – April 23, 2014