Tree Appraisals – 9th Ed. Guide to Plant Appraisals
APN 48H-7672-18, etc.
Option 1 Option 2 Option 3 Option 4 Option 5 Options 6 Option 7 Option 8 Option 9 Option 10 No. Species DBH (in.) APN# 100% 100%, -2" 80% 80%, -2" 100% 100%, -2" 80% 80%, -2" 100%/50% 100%/50%, -2" 1 Aesculus californica 15 48H-7672-19 $1,980 $1,500 $1,580 $1,200 $1,980 $1,500 $1,580 $1,200 $1,980 $1,500 2 Quercus agrifolia 12 48H-7672-18 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 3 Quercus agrifolia 11 48H-7672-18 $8,000 $5,400 $6,400 $4,350 $4,020 $2,720 4 Quercus agrifolia 20 48H-7672-18 $26,200 $21,200 $20,900 $17,000 $13,100 $10,600 5 Aesculus californica 36 48H-7672-18 $62,800 $56,100 $50,300 $44,900 $31,400 $28,000 6 Quercus agrifolia 23 48H-7672-18 $34,600 $28,800 $27,700 $23,100 $17,300 $14,400 7 Quercus agrifolia 38 48H-7672-18 $94,100 $84,400 $75,200 $67,500 $47,000 $42,200 8 Quercus agrifolia 9 48H-7672-18 $5,400 $3,360 $4,350 $2,690 $5,400 $3,360 $4,350 $2,690 $5,400 $3,360 9 Quercus agrifolia 37 48H-7672-18 $89,200 $79,800 $71,300 $63,900 $89,200 $79,800 $71,300 $63,900 $89,200 $79,800 10 Quercus agrifolia 16 48H-7672-18 $16,800 $12,900 $13,500 $10,300 $16,800 $12,900 $13,500 $10,300 $16,800 $12,900 11 Quercus agrifolia 12 48H-7672-18 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 12 Quercus agrifolia 22 48H-7672-18 $31,600 $26,200 $25,300 $20,900 $31,600 $26,200 $25,300 $20,900 $31,600 $26,200 13 Quercus agrifolia 12 48H-7672-18 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 14 Quercus agrifolia 7 48H-7672-18 $3,360 $1,800 $2,690 $1,440 $3,360 $1,800 $2,690 $1,440 $3,360 $1,800 15 Quercus agrifolia 22,14 48H-7672-18 $44,400 $35,500 $35,500 $28,400 $44,400 $35,500 $35,500 $28,400 $44,400 $35,500 16 Quercus agrifolia 25 48H-7672-18 $40,800 $34,600 $32,600 $27,700 $40,800 $34,600 $32,600 $27,700 $40,800 $34,600 17 Quercus agrifolia 15 48H-7672-18 $14,800 $11,200 $11,800 $8,900 $14,800 $11,200 $11,800 $8,900 $14,800 $11,200 18 Quercus agrifolia 20 48H-7672-18 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 19 Quercus agrifolia 10 48H-7672-18 $6,700 $4,330 $5,300 $3,470 $3,340 $2,170 20 Acer macrophyllum 30 48H-7672-18 $7,800 $6,800 $6,200 $5,400 $7,800 $6,800 $6,200 $5,400 $7,800 $6,800 21 Quercus agrifolia 15 48H-7672-18 $14,800 $11,200 $11,800 $8,900 $7,400 $5,600 22 Quercus agrifolia 17 48H-7672-18 $19,000 $14,800 $15,200 $11,800 $9,500 $7,400 23 Acer macrophyllum 11,09 48H-7672-18 $1,780 $1,160 $1,430 $930 $1,780 $1,160 $1,430 $930 $1,780 $1,160 24 Prunus cerasifera 9 48H-7672-19 $750 $470 $600 $600 $750 $470 $600 $600 $750 $750 25 Quercus agrifolia 23 48H-7672-18 $34,600 $28,800 $27,700 $23,100 $17,300 $14,400 26 Quercus agrifolia 15 48H-7672-18 $14,800 $11,200 $11,800 $8,900 $7,400 $5,600 27 Acer macrophyllum
6,4,2,5,4,6
,3 48H-7678-8-1 $1,300 $1,300 $2,050 $1,040 $1,300 $1,300 $2,050 $1,040 $2,560 $1,300 28 Quercus agrifolia 21 48H-7678-8-1 $28,800 $23,600 $23,100 $18,900 $28,800 $23,600 $23,100 $18,900 $28,800 $23,600 29 Quercus agrifolia 12 48H-7672-8-1 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 $7,600 $5,300 $9,500 $6,700 30 Umbellularia californica 10 48H-7678-8-1 $4,980 $3,230 $3,980 $2,590 $4,980 $3,230 $3,980 $2,590 $4,980 $3,230 31 Quercus agrifolia 16 48H-7672-18 $16,800 $12,900 $13,500 $10,300 $16,800 $12,900 $13,500 $10,300 $16,800 $12,900 32 Quercus agrifolia 20 48H-7672-18 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 33 Quercus agrifolia 12,18 48H-7672-18 $30,600 $23,300 $24,500 $18,700 $30,600 $23,300 $24,500 $18,700 $30,600 $23,300 34 Pinus canariensis 33
48H-7672-18,
48H-7672-8-1 $39,000 $34,500 $31,200 $27,600 $39,000 $34,500 $31,200 $27,600 $39,000 $34,500 35 Quercus agrifolia 20 48H-7672-18 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 36 Quercus agrifolia 18 48H-7672-18 $21,200 $16,800 $17,000 $13,500 $21,200 $16,800 $17,000 $13,500 $21,200 $16,800 37 Quercus agrifolia 20 48H-7672-18 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 $20,900 $17,000 $26,200 $21,200 38 Quercus agrifolia 18,21 48H-7672-9-1 $49,900 $40,300 $39,900 $32,200 $49,900 $40,300 $39,900 $32,200 $49,900 $40,300 Appraised Total $594,050 $482,820 $476,080 $386,390 $909,650 $749,050 $728,380 $599,410 $753,070 $616,190 In-lieu Fee $6,190 $6,190 $6,190 $6,190
Staff Time $24,531.55 $24,531.55 $24,531.55 $24,531.55 $24,531.55 $24,531.55 $24,531.55 $24,531.55 $24,531.55 $24,531.55 Grant Total $624,771.55 $513,541.55 $506,801.55 $417,111.55 $934,181.55 $773,581.55 $752,911.55 $623,941.55 $777,601.55 $640,721.55 Appraised Values
All 38 Trees28 Trees (outside building footprint)
All 38 trees w/ 10 Footprint trees
rated at 50%
Attachment 4
OPTION 1
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 8 9 10 11 12 13 14 15 16 17
Species units
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 15 12 9 37 16 12 22 12 7 22,14 25 15 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 176.625 113.04 63.585 1074.665 200.96 113.04 379.94 113.04 38.465 533.8 490.625 176.625 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 171.875 110.95 61.495 1072.575 198.87 110.95 377.85 110.95 36.375 531.71 488.535 174.535 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $6,594.84 $9,534.34 $5,438.48 $89,176.12 $16,815.87 $9,534.34 $31,639.00 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 #9 Site Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #10 Contribution Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #11 Placement Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #12 Location Rating (#9+#10+#11)/3 percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #27 Total Subtotal Points rating value 32 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,978.45 $9,534.34 $5,438.48 $89,176.12 $16,815.87 $9,534.34 $31,639.00 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,980.00 $9,500.00 $5,400.00 $89,200.00 $16,800.00 $9,500.00 $31,600.00 $9,500.00 $3,360.00 $44,400.00 $40,800.00 $14,800.00 $594,050.00
In-lieu fee $6,190.00
TOTAL $600,240.00
28 trees outside of the building footprint only. This sheet evaluates the apprais location rating. Trees within the proposed building footprint and a 10' buffer ha master fee schedule added for these 10 trees.
Appraised
Value
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
Condition
4 2
5 4
6 18 20 23 24 27 28 29 30 31 32 33 34 35 36 37 38
Quercus
agrifolia
Acer
Macrophyllum
Acer
Macrophyllum
Prunus
cerasifera
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
20 30 11,09 9 6,4,2,5,4,6,3 21 12 10 16 20 12,18 33 20 18 20 18,21 314 706.5 158.57 63.585 111.47 346.185 113.04 78.5 200.96 314 367.38 854.865 314 254.34 314 600.525
2.09 4.75 4.75 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09 311.91 701.75 153.82 58.835 109.38 344.095 110.95 76.26 198.87 311.91 365.29 851.065 311.91 252.25 311.91 598.435 $82.82 $36.36 $36.36 $36.36 $36.36 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $26,177.85 $25,861.09 $5,938.36 $2,484.70 $4,322.52 $28,843.41 $9,534.34 $6,220.53 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
90.00% 30.00% 30.00% 30.00% 30.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 0.00% 0.00% 0.00% 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 100% 30% 30% 30% 30% 100% 100% 80% 100% 100% 100% 100% 100% 100% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $26,177.85 $7,758.33 $1,781.51 $745.41 $1,296.76 $28,843.41 $9,534.34 $4,976.42 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85 $26,200.00 $7,800.00 $1,780.00 $750.00 $1,300.00 $28,800.00 $9,500.00 $4,980.00 $16,800.00 $26,200.00 $30,600.00 $39,000.00 $26,200.00 $21,200.00 $26,200.00 $49,900.00 $594,050.00 ed value based on the measured DBH and 100%
ave been removed. An in-lieu fee per the
OPTION 2
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 8 9 10 11 12 13 14 15 16 17
Species units
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 13 10 7 35 14 10 20 10 5 20,12 23 13 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 132.665 78.5 38.465 961.625 153.86 78.5 314 78.5 19.625 427.04 415.265 132.665 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 127.915 76.41 36.375 959.535 151.77 76.41 311.91 76.41 17.535 424.95 413.175 130.575 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $4,996.45 $6,673.74 $3,358.04 $79,814.15 $12,915.05 $6,673.74 $26,177.85 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 #9 Site Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #10 Contribution Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #11 Placement Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #12 Location Rating (#9+#10+#11)/3 percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #27 Total Subtotal Points rating value 32 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,498.93 $6,673.74 $3,358.04 $79,814.15 $12,915.05 $6,673.74 $26,177.85 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,500.00 $6,700.00 $3,360.00 $79,800.00 $12,900.00 $6,700.00 $26,200.00 $6,700.00 $1,800.00 $35,500.00 $34,600.00 $11,200.00 $482,820.00
In-lieu fee $6,190.00
TOTAL $489,010.00
28 trees outside of the building footprint only. This sheet evaluates the appraised Trees within the proposed building footprint and a 10' buffer have been removed added for these 10 trees.
Appraised
Value
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
Condition
4 2
5 4
6 18 20 23 24 27 28 29 30 31 32 33 34 35 36 37 38
Quercus
agrifolia
Acer
Macrophyllum
Acer
Macrophyllum
Prunus
cerasifera
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
18 28 09,07 7 6,4,2,5,4,6,3 19 10 8 14 18 10,16 31 18 16 18 16,19 254.34 615.44 102.05 38.465 111.47 283.385 78.5 50.24 153.86 254.34 279.46 754.385 254.34 200.96 254.34 484.345
2.09 4.75 4.75 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09 252.25 610.69 97.3 33.715 109.38 281.295 76.41 48 151.77 252.25 277.37 750.585 252.25 198.87 252.25 482.255 $82.82 $36.36 $36.36 $36.36 $36.36 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $21,236.81 $22,550.15 $3,883.29 $1,571.34 $4,322.52 $23,642.31 $6,673.74 $4,043.38 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
90.00% 30.00% 30.00% 30.00% 30.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 0.00% 0.00% 0.00% 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 100% 30% 30% 30% 30% 100% 100% 80% 100% 100% 100% 100% 100% 100% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $21,236.81 $6,765.04 $1,164.99 $471.40 $1,296.76 $23,642.31 $6,673.74 $3,234.70 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82 $21,200.00 $6,800.00 $1,160.00 $470.00 $1,300.00 $23,600.00 $6,700.00 $3,230.00 $12,900.00 $21,200.00 $23,300.00 $34,500.00 $21,200.00 $16,800.00 $21,200.00 $40,300.00 $482,820.00 d values at 2" less DBH and 100% location rating.
d. An in-lieu fee per the master fee schedule
OPTION 3
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 8 9 10 11 12 13 14 15 16 17 18
Species units
Acer
macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 15 12 9 37 16 12 22 12 7 22,14 25 15 20 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 176.625 113.04 63.585 1074.665 200.96 113.04 379.94 113.04 38.465 533.8 490.625 176.625 314 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 171.875 110.95 61.495 1072.575 198.87 110.95 377.85 110.95 36.375 531.71 488.535 174.535 311.91 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $6,594.84 $9,534.34 $5,438.48 $89,176.12 $16,815.87 $9,534.34 $31,639.00 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 $26,177.85 #9 Site Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #10 Contribution Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #11 Placement Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #12 Location Rating 80%*(#9+#10+#11)/3 percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 4 #27
Total Subtotal Points
(#18+#21+#24+#25+#26) rating value 32 32 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,582.76 $7,627.47 $4,350.78 $71,340.90 $13,452.70 $7,627.47 $25,311.20 $7,627.47 $2,686.43 $35,505.35 $32,644.74 $11,840.36 $20,942.28 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,580.00 $7,600.00 $4,350.00 $71,300.00 $13,500.00 $7,600.00 $25,300.00 $7,600.00 $2,690.00 $35,500.00 $32,600.00 $11,800.00 $20,900.00 $476,080.00
In-lieu fee $6,190.00
TOTAL $482,270.00
28 trees outside of the building footprint only. This sheet evaluates the appraised values at th percentage rate of 80%. Trees within the proposed building footprint and a 10' buffer have be the master fee schedule added for these 10 trees.
Appraised
Value
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
Condition
20 23 24 27 28 29 30 31 32 33 34 35 36 37 38
Acer
Macrophyllum
Acer
Macrophyllum
Prunus
cerasifera
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
30 11,09 9 8,6,4,7,6,8,5 21 12 10 16 20 12,18 33 20 18 20 18,21 706.5 158.57 63.585 227.65 346.185 113.04 78.5 200.96 314 367.38 854.865 314 254.34 314 600.525
4.75 4.75 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09 701.75 153.82 58.835 225.56 344.095 110.95 76.26 198.87 311.91 365.29 851.065 311.91 252.25 311.91 598.435 $36.36 $36.36 $36.36 $36.36 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $25,861.09 $5,938.36 $2,484.70 $8,546.82 $28,843.41 $9,534.34 $6,220.53 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
30.00% 30.00% 30.00% 30.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
0.00% 0.00% 0.00% 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 30% 30% 30% 30% 100% 100% 80% 100% 100% 100% 100% 100% 100% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $6,206.66 $1,425.21 $596.33 $2,051.24 $23,074.73 $7,627.47 $3,981.14 $13,452.70 $20,942.28 $24,479.02 $31,227.90 $20,942.28 $16,989.44 $20,942.28 $39,926.28 $6,200.00 $1,430.00 $600.00 $2,050.00 $23,100.00 $7,600.00 $3,980.00 $13,500.00 $20,900.00 $24,500.00 $31,200.00 $20,900.00 $17,000.00 $20,900.00 $39,900.00 $476,080.00 he measured DBH and a location
een removed. An in-lieu fee per
OPTION 4
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 8 9 10 11 12 13 14 15 16 17
Species units
Acer
macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 13 10 7 35 14 10 20 10 5 20,12 23 13 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 132.665 78.5 38.465 961.625 153.86 78.5 314 78.5 19.625 427.04 415.265 132.665 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 127.915 76.41 36.375 959.535 151.77 76.41 311.91 76.41 17.535 424.95 413.175 130.575 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $4,996.45 $6,673.74 $3,358.04 $79,814.15 $12,915.05 $6,673.74 $26,177.85 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 #9 Site Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #10 Contribution Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #11 Placement Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #12 Location Rating 80%*(#9+#10+#11)/3 percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #27
Total Subtotal Points
(#18+#21+#24+#25+#26) rating value 32 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,199.15 $5,338.99 $2,686.43 $63,851.32 $10,332.04 $5,338.99 $20,942.28 $5,338.99 $1,438.17 $28,431.86 $27,651.69 $8,927.75 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,200.00 $5,300.00 $2,690.00 $63,900.00 $10,300.00 $5,300.00 $20,900.00 $5,300.00 $1,440.00 $28,400.00 $27,700.00 $8,900.00 $386,390.00
In-lieu fee $6,190.00
TOTAL $392,580.00
28 trees outside of the building footprint only. This sheet evaluates the appraise location percentage rate of 80%. Trees within the proposed building footprint an removed. An in-lieu fee per the master fee schedule added for these 10 trees.
Appraised
Value
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
Condition
18 20 23 24 27 28 29 30 31 32 33 34 35 36 37 38
Quercus
agrifolia
Acer
Macrophyllum
Acer
Macrophyllum
Prunus
cerasifera
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
18 28 09,07 7 6,4,2,5,4,6,3 19 10 8 14 18 10,16 31 18 16 18 16,19 254.34 615.44 102.05 63.585 111.47 283.385 78.5 50.24 153.86 254.34 279.46 754.385 254.34 200.96 254.34 484.345
2.09 4.75 4.75 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09 252.25 610.69 97.3 58.835 109.38 281.295 76.41 48 151.77 252.25 277.37 750.585 252.25 198.87 252.25 482.255 $82.82 $36.36 $36.36 $36.36 $36.36 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $21,236.81 $22,550.15 $3,883.29 $2,484.70 $4,322.52 $23,642.31 $6,673.74 $4,043.38 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
90.00% 30.00% 30.00% 30.00% 30.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 0.00% 0.00% 0.00% 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 100% 30% 30% 30% 30% 100% 100% 80% 100% 100% 100% 100% 100% 100% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $16,989.44 $5,412.04 $931.99 $596.33 $1,037.40 $18,913.85 $5,338.99 $2,587.76 $10,332.04 $16,989.44 $18,653.79 $27,573.64 $16,989.44 $13,452.70 $16,989.44 $32,228.66 $17,000.00 $5,400.00 $930.00 $600.00 $1,040.00 $18,900.00 $5,300.00 $2,590.00 $10,300.00 $17,000.00 $18,700.00 $27,600.00 $17,000.00 $13,500.00 $17,000.00 $32,200.00 $386,390.00 ed values at 2" less DBH and a
nd a 10' buffer have been
OPTION 5
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 3 4 5 6 7 8 9 10 11 12
Species units
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Aesculus
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 15 12 11 20 36 23 38 9 37 16 12 22 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 176.625 113.04 94.985 314 1017.36 415.265 1133.54 63.585 1074.665 200.96 113.04 379.94 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 171.875 110.95 92.895 311.91 1015.12 413.175 1131.45 61.495 1072.575 198.87 110.95 377.85 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $6,594.84 $9,534.34 $8,039.02 $26,177.85 $78,550.30 $34,564.61 $94,052.15 $5,438.48 $89,176.12 $16,815.87 $9,534.34 $31,639.00 #9 Site Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #10 Contribution Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #11 Placement Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #12 Location Rating (#9+#10+#11)/3 percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 80% 100% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #27 Total Subtotal Points rating value 32 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,978.45 $9,534.34 $8,039.02 $26,177.85 $62,840.24 $34,564.61 $94,052.15 $5,438.48 $89,176.12 $16,815.87 $9,534.34 $31,639.00 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,980.00 $9,500.00 $8,000.00 $26,200.00 $62,800.00 $34,600.00 $94,100.00 $5,400.00 $89,200.00 $16,800.00 $9,500.00 $31,600.00 $909,600.00
Condition
Appraised
Value
All 38 trees. This sheet evaluates the appraised value based on the measured DBH and 100% location rating.
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
4 2
5 4
6 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Prunus
cerasifera
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
12 7 22,14 25 15 20 10 30 15 17 11,09 9 23 15 6,4,2,5,4,6,3 21 12 113.04 38.465 533.8 490.625 176.625 314 78.5 706.5 176.625 226.865 158.57 63.585 415.265 176.625 111.47 346.185 113.04
2.09 2.09 2.09 2.09 2.09 2.09 2.09 4.75 2.09 2.09 4.75 4.75 2.09 2.09 2.09 2.09 2.09 110.95 36.375 531.71 488.535 174.535 311.91 76.41 701.75 174.535 224.775 153.82 58.835 413.175 174.535 109.38 344.095 110.95 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $36.36 $82.82 $82.82 $36.36 $36.36 $82.82 $82.82 $36.36 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 $26,177.85 $6,673.74 $25,861.09 $14,800.45 $18,961.33 $5,938.36 $2,484.70 $34,564.61 $14,800.45 $4,322.52 $28,843.41 $9,534.34 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 30.00% 90.00% 90.00% 30.00% 30.00% 90.00% 90.00% 30.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 10.00% 10.00% 0.00% 0.00% 10.00% 10.00% 0.00% 10.00% 10.00% 100% 100% 100% 100% 100% 100% 100% 30% 100% 100% 30% 30% 100% 100% 30% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 $26,177.85 $6,673.74 $7,758.33 $14,800.45 $18,961.33 $1,781.51 $745.41 $34,564.61 $14,800.45 $1,296.76 $28,843.41 $9,534.34 $9,500.00 $3,360.00 $44,400.00 $40,800.00 $14,800.00 $26,200.00 $6,700.00 $7,800.00 $14,800.00 $19,000.00 $1,780.00 $750.00 $34,600.00 $14,800.00 $1,300.00 $28,800.00 $9,500.00 30 31 32 33 34 35 36 37 38
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
10 16 20 12,18 33 20 18 20 18,21
78.5 200.96 314 367.38 854.865 314 254.34 314 600.525
2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09
76.26 198.87 311.91 365.29 851.065 311.91 252.25 311.91 598.435 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $6,220.53 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 80% 100% 100% 100% 100% 100% 100% 100% 100%
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $4,976.42 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85 $4,980.00 $16,800.00 $26,200.00 $30,600.00 $39,000.00 $26,200.00 $21,200.00 $26,200.00 $49,900.00 $909,650.00 OPTION 6
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 3 4 5 6 7 8 9 10 11 12
Species units
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Aesculus
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 13 10 9 18 34 21 36 7 35 14 10 20 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 132.665 78.5 63.585 254.34 907.46 346.185 1017.36 38.465 961.625 153.86 78.5 314 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 127.915 76.41 61.495 252.25 905.22 344.095 1015.27 36.375 959.535 151.77 76.41 311.91 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $4,996.45 $6,673.74 $5,438.48 $21,236.81 $70,083.61 $28,843.41 $84,430.12 $3,358.04 $79,814.15 $12,915.05 $6,673.74 $26,177.85 #9 Site Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #10 Contribution Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #11 Placement Rating (10-100%) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #12 Location Rating (#9+#10+#11)/3 percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 80% 100% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 4 #27 Total Subtotal Points rating value 32 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,498.93 $6,673.74 $5,438.48 $21,236.81 $56,066.89 $28,843.41 $84,430.12 $3,358.04 $79,814.15 $12,915.05 $6,673.74 $26,177.85 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,500.00 $6,700.00 $5,400.00 $21,200.00 $56,100.00 $28,800.00 $84,400.00 $3,360.00 $79,800.00 $12,900.00 $6,700.00 $26,200.00 $749,000.00
Appraised
Value
Total Appraised Value:
All 38 trees. This sheet evaluates the appraised values at 2" less DBH and 100% location rating.
Trunk Area
Basic Tree
Cost
Location
Species
Condition
4 2
5 4
6 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Prunus
cerasifera
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
10 5 20,12 23 13 18 8 28 13 15 09,07 7 21 13 6,4,2,5,4,6,3 19 10
78.5 19.625 427.04 415.265 132.665 254.34 50.24 615.44 132.665 176.625 102.05 38.465 346.185 132.665 111.47 283.385 78.5
2.09 2.09 2.09 2.09 2.09 2.09 2.09 4.75 2.09 2.09 4.75 4.75 2.09 2.09 2.09 2.09 2.09
76.41 17.535 424.95 413.175 130.575 252.25 48.15 610.69 130.575 174.535 97.3 33.715 344.095 130.575 109.38 281.295 76.41 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $36.36 $82.82 $82.82 $36.36 $36.36 $82.82 $82.82 $36.36 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 $21,236.81 $4,333.24 $22,550.15 $11,159.68 $14,800.45 $3,883.29 $1,571.34 $28,843.41 $11,159.68 $4,322.52 $23,642.31 $6,673.74 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 30.00% 90.00% 90.00% 30.00% 30.00% 90.00% 90.00% 30.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 10.00% 10.00% 0.00% 0.00% 10.00% 10.00% 0.00% 10.00% 10.00% 100% 100% 100% 100% 100% 100% 100% 30% 100% 100% 30% 30% 100% 100% 30% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 $21,236.81 $4,333.24 $6,765.04 $11,159.68 $14,800.45 $1,164.99 $471.40 $28,843.41 $11,159.68 $1,296.76 $23,642.31 $6,673.74 $6,700.00 $1,800.00 $35,500.00 $34,600.00 $11,200.00 $21,200.00 $4,330.00 $6,800.00 $11,200.00 $14,800.00 $1,160.00 $470.00 $28,800.00 $11,200.00 $1,300.00 $23,600.00 $6,700.00 30 31 32 33 34 35 36 37 38
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
8 14 18 10,16 31 18 16 18 16,19
50.24 153.86 254.34 279.46 754.385 254.34 200.96 254.34 484.345
2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09
48 151.77 252.25 277.37 750.585 252.25 198.87 252.25 482.255 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $4,043.38 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 80% 100% 100% 100% 100% 100% 100% 100% 100%
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $3,234.70 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82 $3,230.00 $12,900.00 $21,200.00 $23,300.00 $34,500.00 $21,200.00 $16,800.00 $21,200.00 $40,300.00 $749,050.00 OPTION 7
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 3 4 5 6 7 8 9 10 11
Species units
Acer
macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Aesculus
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 15 12 11 20 36 23 38 9 37 16 12 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 176.625 113.04 94.985 314 1017.36 415.265 1133.54 63.585 1074.665 200.96 113.04 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 171.875 110.95 92.895 311.91 1015.12 413.175 1131.45 61.495 1072.575 198.87 110.95 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $6,594.84 $9,534.34 $8,039.02 $26,177.85 $78,550.30 $34,564.61 $94,052.15 $5,438.48 $89,176.12 $16,815.87 $9,534.34 #9 Site Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #10 Contribution Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #11 Placement Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #12 Location Rating 80%*(#9+#10+#11)/3 percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 80% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #27
Total Subtotal Points
(#18+#21+#24+#25+#26) rating value 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,582.76 $7,627.47 $6,431.22 $20,942.28 $50,272.20 $27,651.69 $75,241.72 $4,350.78 $71,340.90 $13,452.70 $7,627.47 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,580.00 $7,600.00 $6,400.00 $20,900.00 $50,300.00 $27,700.00 $75,200.00 $4,350.00 $71,300.00 $13,500.00 $7,600.00 $728,300.00
All 38 trees. This sheet evaluates the appraised values at the measured DBH and a location percentage rate of 80%.
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
Condition
Appraised
Value
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Prunus
cerasifera
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
22 12 7 22,14 25 15 20 10 30 15 17 11,09 9 23 15 8,6,4,7,6,8,5 21 12 379.94 113.04 38.465 533.8 490.625 176.625 314 78.5 706.5 176.625 226.865 158.57 63.585 415.265 176.625 227.65 346.185 113.04
2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 4.75 2.09 2.09 4.75 4.75 2.09 2.09 2.09 2.09 2.09 377.85 110.95 36.375 531.71 488.535 174.535 311.91 76.41 701.75 174.535 224.775 153.82 58.835 413.175 174.535 225.56 344.095 110.95 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $36.36 $82.82 $82.82 $36.36 $36.36 $82.82 $82.82 $36.36 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $31,639.00 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 $26,177.85 $6,673.74 $25,861.09 $14,800.45 $18,961.33 $5,938.36 $2,484.70 $34,564.61 $14,800.45 $8,546.82 $28,843.41 $9,534.34
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 30.00% 90.00% 90.00% 30.00% 30.00% 90.00% 90.00% 30.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 10.00% 10.00% 0.00% 0.00% 10.00% 10.00% 0.00% 10.00% 10.00% 100% 100% 100% 100% 100% 100% 100% 100% 30% 100% 100% 30% 30% 100% 100% 30% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $25,311.20 $7,627.47 $2,686.43 $35,505.35 $32,644.74 $11,840.36 $20,942.28 $5,338.99 $6,206.66 $11,840.36 $15,169.06 $1,425.21 $596.33 $27,651.69 $11,840.36 $2,051.24 $23,074.73 $7,627.47 $25,300.00 $7,600.00 $2,690.00 $35,500.00 $32,600.00 $11,800.00 $20,900.00 $5,300.00 $6,200.00 $11,800.00 $15,200.00 $1,430.00 $600.00 $27,700.00 $11,800.00 $2,050.00 $23,100.00 $7,600.00 30 31 32 33 34 35 36 37 38
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
10 16 20 12,18 33 20 18 20 18,21
78.5 200.96 314 367.38 854.865 314 254.34 314 600.525
2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09
76.26 198.87 311.91 365.29 851.065 311.91 252.25 311.91 598.435 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $6,220.53 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 80% 100% 100% 100% 100% 100% 100% 100% 100%
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $3,981.14 $13,452.70 $20,942.28 $24,479.02 $31,227.90 $20,942.28 $16,989.44 $20,942.28 $39,926.28 $3,980.00 $13,500.00 $20,900.00 $24,500.00 $31,200.00 $20,900.00 $17,000.00 $20,900.00 $39,900.00 $728,380.00 OPTION 8
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 3 4 5 6 7 8 9 10 11
Species units
Acer
macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Aesculus
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 13 10 9 18 34 21 36 7 35 14 10 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 132.665 78.5 63.585 254.34 907.46 346.185 1017.36 38.465 961.625 153.86 78.5 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 127.915 76.41 61.495 252.25 905.22 344.095 1015.27 36.375 959.535 151.77 76.41 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $4,996.45 $6,673.74 $5,438.48 $21,236.81 $70,083.61 $28,843.41 $84,430.12 $3,358.04 $79,814.15 $12,915.05 $6,673.74 #9 Site Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #10 Contribution Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #11 Placement Rating (10-100%) percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #12 Location Rating 80%*(#9+#10+#11)/3 percentage 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 80% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #27
Total Subtotal Points
(#18+#21+#24+#25+#26) rating value 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,199.15 $5,338.99 $4,350.78 $16,989.44 $44,853.51 $23,074.73 $67,544.10 $2,686.43 $63,851.32 $10,332.04 $5,338.99 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,200.00 $5,300.00 $4,350.00 $17,000.00 $44,900.00 $23,100.00 $67,500.00 $2,690.00 $63,900.00 $10,300.00 $5,300.00 $599,400.00
In-lieu fee $6,190.00
TOTAL $605,590.00
All 38 trees. This sheet evaluates the appraised values at 2" less DBH and a location percentage rate of 80%.
Total Appraised Value:
Trunk Area
Basic Tree
Cost
Location
Species
Condition
Appraised
Value
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Prunus
cerasifera
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
20 10 5 20,12 23 13 18 8 28 13 15 09,07 7 21 13 6,4,2,5,4,6,3 19 10 314 78.5 19.625 427.04 415.265 132.665 254.34 50.24 615.44 132.665 176.625 102.05 63.585 346.185 132.665 111.47 283.385 78.5
2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 4.75 2.09 2.09 4.75 4.75 2.09 2.09 2.09 2.09 2.09 311.91 76.41 17.535 424.95 413.175 130.575 252.25 48.15 610.69 130.575 174.535 97.3 58.835 344.095 130.575 109.38 281.295 76.41 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $36.36 $82.82 $82.82 $36.36 $36.36 $82.82 $82.82 $36.36 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $26,177.85 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 $21,236.81 $4,333.24 $22,550.15 $11,159.68 $14,800.45 $3,883.29 $2,484.70 $28,843.41 $11,159.68 $4,322.52 $23,642.31 $6,673.74
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 30.00% 90.00% 90.00% 30.00% 30.00% 90.00% 90.00% 30.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 10.00% 10.00% 0.00% 0.00% 10.00% 10.00% 0.00% 10.00% 10.00% 100% 100% 100% 100% 100% 100% 100% 100% 30% 100% 100% 30% 30% 100% 100% 30% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $20,942.28 $5,338.99 $1,438.17 $28,431.86 $27,651.69 $8,927.75 $16,989.44 $3,466.59 $5,412.04 $8,927.75 $11,840.36 $931.99 $596.33 $23,074.73 $8,927.75 $1,037.40 $18,913.85 $5,338.99 $20,900.00 $5,300.00 $1,440.00 $28,400.00 $27,700.00 $8,900.00 $17,000.00 $3,470.00 $5,400.00 $8,900.00 $11,800.00 $930.00 $600.00 $23,100.00 $8,900.00 $1,040.00 $18,900.00 $5,300.00 30 31 32 33 34 35 36 37 38
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
8 14 18 10,16 31 18 16 18 16,19
50.24 153.86 254.34 279.46 754.385 254.34 200.96 254.34 484.345
2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09
48 151.77 252.25 277.37 750.585 252.25 198.87 252.25 482.255 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $4,043.38 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00% 80.00%
70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 80% 100% 100% 100% 100% 100% 100% 100% 100%
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $2,587.76 $10,332.04 $16,989.44 $18,653.79 $27,573.64 $16,989.44 $13,452.70 $16,989.44 $32,228.66 $2,590.00 $10,300.00 $17,000.00 $18,700.00 $27,600.00 $17,000.00 $13,500.00 $17,000.00 $32,200.00 $599,410.00 OPTION 9
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 3 4 5 6 7 8 9 10 11
Species units
Acer
macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Aesculus
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 15 12 11 20 36 23 38 9 37 16 12 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 176.625 113.04 94.985 314 1017.36 415.265 1133.54 63.585 1074.665 200.96 113.04 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 171.875 110.95 92.895 311.91 1015.12 413.175 1131.45 61.495 1072.575 198.87 110.95 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $6,594.84 $9,534.34 $8,039.02 $26,177.85 $78,550.30 $34,564.61 $94,052.15 $5,438.48 $89,176.12 $16,815.87 $9,534.34 #9 Site Rating (10-100%) percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #10 Contribution Rating (10-100%) percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #11 Placement Rating (10-100%) percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #12 Location Rating 80%*(#9+#10+#11)/3 percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 80% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #27
Total Subtotal Points
(#18+#21+#24+#25+#26) rating value 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,978.45 $9,534.34 $4,019.51 $13,088.92 $31,420.12 $17,282.31 $47,026.07 $5,438.48 $89,176.12 $16,815.87 $9,534.34 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,980.00 $9,500.00 $4,020.00 $13,100.00 $31,400.00 $17,300.00 $47,000.00 $5,400.00 $89,200.00 $16,800.00 $9,500.00 $753,000.00
In-lieu fee $0.00
TOTAL $753,000.00
Appraised
Value
Total Appraised Value:
This sheet evaluates the appraised values at recorded DBH, 100% rating for trees outside of the building footprint and 50% for the trees within the footprint. In-lieu fees removed.
Trunk Area
Basic Tree
Cost
Location
Species
Condition
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Prunus
cerasifera
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
22 12 7 22,14 25 15 20 10 30 15 17 11,09 9 23 15 8,6,4,7,6,8,5 21 12 379.94 113.04 38.465 533.8 490.625 176.625 314 78.5 706.5 176.625 226.865 158.57 63.585 415.265 176.625 227.65 346.185 113.04
2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 4.75 2.09 2.09 4.75 4.75 2.09 2.09 2.09 2.09 2.09 377.85 110.95 36.375 531.71 488.535 174.535 311.91 76.41 701.75 174.535 224.775 153.82 58.835 413.175 174.535 225.56 344.095 110.95 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $36.36 $82.82 $82.82 $36.36 $36.36 $82.82 $82.82 $36.36 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $31,639.00 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 $26,177.85 $6,673.74 $25,861.09 $14,800.45 $18,961.33 $5,938.36 $2,484.70 $34,564.61 $14,800.45 $8,546.82 $28,843.41 $9,534.34 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00%
90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 30.00% 90.00% 90.00% 30.00% 30.00% 90.00% 90.00% 30.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 10.00% 10.00% 0.00% 0.00% 10.00% 10.00% 0.00% 10.00% 10.00% 100% 100% 100% 100% 100% 100% 100% 100% 30% 100% 100% 30% 30% 100% 100% 30% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $31,639.00 $9,534.34 $3,358.04 $44,381.68 $40,805.93 $14,800.45 $26,177.85 $3,336.87 $7,758.33 $7,400.22 $9,480.66 $1,781.51 $745.41 $17,282.31 $7,400.22 $2,564.05 $28,843.41 $9,534.34 $31,600.00 $9,500.00 $3,360.00 $44,400.00 $40,800.00 $14,800.00 $26,200.00 $3,340.00 $7,800.00 $7,400.00 $9,500.00 $1,780.00 $750.00 $17,300.00 $7,400.00 $2,560.00 $28,800.00 $9,500.00 30 31 32 33 34 35 36 37 38
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
10 16 20 12,18 33 20 18 20 18,21
78.5 200.96 314 367.38 854.865 314 254.34 314 600.525
2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09
76.26 198.87 311.91 365.29 851.065 311.91 252.25 311.91 598.435 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $6,220.53 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 80% 100% 100% 100% 100% 100% 100% 100% 100%
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $4,976.42 $16,815.87 $26,177.85 $30,598.78 $39,034.87 $26,177.85 $21,236.81 $26,177.85 $49,907.85 $4,980.00 $16,800.00 $26,200.00 $30,600.00 $39,000.00 $26,200.00 $21,200.00 $26,200.00 $49,900.00 $753,070.00 OPTION 10
Tree Appraisal Field Sheet Address: 0 Claremont Ave. parcel 48H-7672-18 Comments:
Monday, June 7, 2021 Appraiser: Tod Lawsen, Arboricultural Inspector Source: Guide for Plant Appraisal, Council of Tree and Landscape Appraisers Trunk Formula Method
Tree Number 1 2 3 4 5 6 7 8 9 10 11
Species units
Acer
macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Aesculus
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
#1 Trunk Circumference
#2 Trunk Diameter (#1 /3.14) inches 13 10 9 18 34 21 36 7 35 14 10 #3
Trunk Area (#22 / 4 * 3.14), then
add together multiple trunks if
applicable square inches 132.665 78.5 63.585 254.34 907.46 346.185 1017.36 38.465 961.625 153.86 78.5 #4 Replacement Tree Size square inches 4.75 2.09 2.09 2.09 2.24 2.09 2.09 2.09 2.09 2.09 2.09 #5 Trunk Area Increase (#3 - #4) square inches 127.915 76.41 61.495 252.25 905.22 344.095 1015.27 36.375 959.535 151.77 76.41 #6 Unit Tree Cost USD $36.36 $82.82 $82.82 $82.82 $77.04 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 #7 Installed Tree Cost USD $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 #8 Basic Tree Cost (#5 * #6 + #7) USD $4,996.45 $6,673.74 $5,438.48 $21,236.81 $70,083.61 $28,843.41 $84,430.12 $3,358.04 $79,814.15 $12,915.05 $6,673.74 #9 Site Rating (10-100%) percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #10 Contribution Rating (10-100%) percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #11 Placement Rating (10-100%) percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #12 Location Rating 80%*(#9+#10+#11)/3 percentage 100.00% 100.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% #13 Published Value percentage 30.00% 90.00% 90.00% 90.00% 70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% #14 Modification Value (-10%-10%) percentage 0.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% #15 Species Rating (#13+#14) percentage 30% 100% 100% 100% 80% 100% 100% 100% 100% 100% 100% #16 Root Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #17 Root Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #18 Root Subtotal (#16+#17) rating value 8 8 8 8 8 8 8 8 8 8 8 #19 Trunk Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #20 Trunk Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #21 Trunk Subtotal (#19+#20) rating value 8 8 8 8 8 8 8 8 8 8 8 #22 Scaffold Branches Structure (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #23 Scaffold Branches Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #24 Scaffold Branches Subtotal (#22+#23) rating value 8 8 8 8 8 8 8 8 8 8 8 #25 Branches and Twigs Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #26 Foliage and/or Buds Health (1-4) rating value 4 4 4 4 4 4 4 4 4 4 4 #27
Total Subtotal Points
(#18+#21+#24+#25+#26) rating value 32 32 32 32 32 32 32 32 32 32 32 #28 Condition Rating (#27/32.0) percentage 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% #29 Appraised Cost (#8*#12*#15*#28) USD $1,498.93 $6,673.74 $2,719.24 $10,618.40 $28,033.44 $14,421.70 $42,215.06 $3,358.04 $79,814.15 $12,915.05 $6,673.74 If over $5000, round to nearest $100,
if less, round to nearest $10.
#30 Appraised Cost (round #29) USD $1,500.00 $6,700.00 $2,720.00 $10,600.00 $28,000.00 $14,400.00 $42,200.00 $3,360.00 $79,800.00 $12,900.00 $6,700.00 $616,100.00
In-lieu fee $0.00
TOTAL $616,100.00
Appraised
Value
Total Appraised Value:
This sheet evaluates the appraised values at 2" less than the recorded DB rating for trees outside of the building footprint and 50% for the trees wi footprint. In-lieu fees removed.
Trunk Area
Basic Tree
Cost
Location
Species
Condition
12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Prunus
cerasifera
Quercus
agrifolia
Quercus
agrifolia
Acer
Macrophyllum
Quercus
agrifolia
Quercus
agrifolia
20 10 5 20,12 23 13 18 8 28 13 15 09,07 7 21 13 6,4,2,5,4,6,3 19 10 314 78.5 19.625 427.04 415.265 132.665 254.34 50.24 615.44 132.665 176.625 102.05 63.585 346.185 132.665 111.47 283.385 78.5
2.09 2.09 2.09 2.09 2.09 2.09 2.09 2.09 4.75 2.09 2.09 4.75 4.75 2.09 2.09 2.09 2.09 2.09 311.91 76.41 17.535 424.95 413.175 130.575 252.25 48.15 610.69 130.575 174.535 97.3 58.835 344.095 130.575 109.38 281.295 76.41 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $82.82 $36.36 $82.82 $82.82 $36.36 $36.36 $82.82 $82.82 $36.36 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $26,177.85 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 $21,236.81 $4,333.24 $22,550.15 $11,159.68 $14,800.45 $3,883.29 $2,484.70 $28,843.41 $11,159.68 $4,322.52 $23,642.31 $6,673.74 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 50.00% 100.00% 50.00% 50.00% 100.00% 100.00% 50.00% 50.00% 100.00% 100.00% 100.00%
90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 30.00% 90.00% 90.00% 30.00% 30.00% 90.00% 90.00% 30.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 0.00% 10.00% 10.00% 0.00% 0.00% 10.00% 10.00% 0.00% 10.00% 10.00% 100% 100% 100% 100% 100% 100% 100% 100% 30% 100% 100% 30% 30% 100% 100% 30% 100% 100% 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $26,177.85 $6,673.74 $1,797.71 $35,539.82 $34,564.61 $11,159.68 $21,236.81 $2,166.62 $6,765.04 $5,579.84 $7,400.22 $1,164.99 $745.41 $14,421.70 $5,579.84 $1,296.76 $23,642.31 $6,673.74 $26,200.00 $6,700.00 $1,800.00 $35,500.00 $34,600.00 $11,200.00 $21,200.00 $2,170.00 $6,800.00 $5,600.00 $7,400.00 $1,160.00 $750.00 $14,400.00 $5,600.00 $1,300.00 $23,600.00 $6,700.00 BH, 100%
thin the
30 31 32 33 34 35 36 37 38
Umbellularia
californica
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Pinus
canariensis
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
Quercus
agrifolia
8 14 18 10,16 31 18 16 18 16,19
50.24 153.86 254.34 279.46 754.385 254.34 200.96 254.34 484.345
2.24 2.09 2.09 2.09 3.8 2.09 2.09 2.09 2.09
48 151.77 252.25 277.37 750.585 252.25 198.87 252.25 482.255 $77.04 $82.82 $82.82 $82.82 $45.46 $82.82 $82.82 $82.82 $82.82 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $345.46 $4,043.38 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
70.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 80% 100% 100% 100% 100% 100% 100% 100% 100%
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
8 8 8 8 8 8 8 8 8
4 4 4 4 4 4 4 4 4
4 4 4 4 4 4 4 4 4
32 32 32 32 32 32 32 32 32
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% $3,234.70 $12,915.05 $21,236.81 $23,317.24 $34,467.05 $21,236.81 $16,815.87 $21,236.81 $40,285.82 $3,230.00 $12,900.00 $21,200.00 $23,300.00 $34,500.00 $21,200.00 $16,800.00 $21,200.00 $40,300.00 $616,190.00