BARZUSA & TOLASI PLANTATIONS
Projected yield’s and
values (1)
(Per Hectare) (2)
|
Tree Age (years) |
Number Of trees |
Number Of Trees Harvested |
Volume In Cubic Meters (M3) (3) |
Board Feet Per tree |
Volume In Board feet |
Domestic Value At Current Price (US $ 1.00) |
Domestic Value With 5 % Annual Increase (4) |
Int’l Value At Current Price (5) (US $ 2.50) |
Int’l Value With 5 % Annual Increase (4) |
|
5 |
720 |
202 |
35.49 |
39.09 |
7,896 |
US $ 5.00 (per post)
(6) US $ 1,010 |
|
US $ 6.25 (per post)
(6) US $ 1,263 |
|
|
12 |
518 |
145 |
79.71 |
167.25 |
24,251 |
24,251 bd./ft US $ 24,251 |
24,251 bd./ft (US $ 1.42) US $ 34,436 |
|
|
|
16 |
373 |
150 |
112.50 |
318 |
47,700 |
23,850 bd./ft US $ 23,850 |
23,850 bd./ft (US $ 1.75) US $ 41,738 |
23,850 bd./ft US $ 59,625 |
23,850 bd./ft (US $ 4.31) US $ 102,794 |
|
20 |
223 |
223 |
220.32 |
413.34 |
92,175 |
46,088 bd./ft US $ 46,088 |
46,088 bd./ft (US $ 2.13) US $ 98,167 |
46,088 bd./ft US $ 115,220 |
46,088 bd./ft (US $ 5.25) US $ 241,962 |
|
Totals |
|
|
|
|
|
US $ 95,199 |
US $ 174,341 |
US $ 176,108 |
US $ 344,756 |
15
year projected gross income with a 5 % Annual Increase in price:
US
$ 519,097.00 per Hectare
Notes:
(1) Similar
calculations can be extracted for the other listed plantations.
(2) One hectare
equals
(3) The average
cubic meter per hectare can be higher (see article and table by Julio Cesar Centeño, PhD).
(4) An increase
of 5 % per annum in teak prices is consistent with previous years and
conservative considering future
timber shortages.
(5) Current FAS
price of $
(6) Trees in
years 1 to 5 are used as posts. In today’s market, only high quality, mature
teak is bought in international market.
Caution:
These data are strictly approximate projections based on current market
situations and should not be regarded as absolute fact in calculating future
gains.