6509.11f,58.42,Ex.01
                                                       Page 1  of 
1

                       58.42 - Exhibit 01

 Seed Inventory Cost Distribution and Price Determination FY 19   
                 With Increased Replacement Cost

   
	   (1)           (2)     (3)           (4)         (5)           (6)      (7)       (8)              (9)
   
	    Last Seed          Weighted Seed  Collection  Costof         Annual   Total      AnnuaL          Seed
	   Acquisition    	Acquired      Cost         Seed      Maintenance  Inventory  Maintenance   Replacement
Species    in Pounds 1/ Factor  in Pounds    per Pound   Collected    Cost 3/   in Pounds 4/  Cost per Lb.   Cost   

Douglas-fir   2,000     1.0      2,000       $30.00          $60,000                            $1.70       $31.70

 Ponderosa Pine 500     1.4        700        42.00           21,000                             1.70        43.70

 White Pine     200     1.3        260        39.00            7,800                             1.70        40.70  

 Red Pine       100     2.0        200        60.00            6,000                                          

 Total     2,800 lbs.            3160 lbs.                   $94,800 2/  $19,210    11,300 lbs

 
 
 1/ Obtain number of seed pounds collected from your nursery 
 manager.

 2/                                      Obtain the cost of seed 
 collected by working with your nursery manager and going over 
 financial statements for the time during which the seed was 
 collected.

 3/ Obtain the Annual maintenance cost for seed from Activity 036 
 Seed Supplies budget or by working with your nursery manager and 
 going over prior year financial statements.

 4/ Use total seed pounds in inventory as of September 30.

 5/ Total revenue needed for IRC by species will be included on 
 other distribution and price determination worksheet on exhibit 
 2.

Formula:  Column (1) x column (2) = column (3); total of column 
 (5) - total of column (3) to arrive at the $30.00 average cost 
 per pound for 1.0 factor value.  Column 2 x $30.00 = column 4; 
 column 1 x column 4 = column 5.  Total of column (6) - total of 
 column (7) = cost per pound for column (8); column (4) + column 
 (8) = column (9).

                                                                                      
    Financial Manager                                       Date