financial analysis astronium_graveolens
DESCRIPTION
Greenwood management financial report for astronium graveolens plantations in Costa rica. Greenwood management has substantial forestry investments situated primarily in Brazil and Canada. This report is a financial report specifically regarding astronium graveolens grown in Costa rica.TRANSCRIPT
![Page 1: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/1.jpg)
Astronium graveolens – Financial Analysis Annex
![Page 2: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/2.jpg)
Table of ContentsBasic variables...............................................................................................................................................................................................................3Costs Table Variable definitions....................................................................................................................................................................................4Scenario Matrix Table...................................................................................................................................................................................................6Scenario Matrix Table Definitions................................................................................................................................................................................7
Tabulated results of NPV, NFV, IRR - 4 scenarios.....................................................................................8Tabulated costs – applicable to all 4 scenarios............................................................................................9Graph 1: Wood at Mill yard & Land Lease Scenario................................................................................10Graph 2: Wood at Millyard & Land Purchase Scenario............................................................................11Graph 3: Stumpage & Land Lease Scenario.............................................................................................12Graph 4: Stumpage & Land Purchase Scenario........................................................................................13
![Page 3: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/3.jpg)
Basic variables
Species:Astronium graveolens
Land Purchase Cost: 5000 per hectare
Land Lease Cost: 1000 per hectare
Interest Rate: 1% - 8% (-13%)
En patio: GWM harvests the timber and delivers it “at the millyard” (en patio de aserradero)
En pie: contractor harvests the timber and pays a price to GWM, called as “stumpage” and “stumpage price”
Timber price source: www.officinaforestal.cr
Variables calculated: Net Present Value ((NPV), Net Future Value (NFV), Internal Rate of Return (IRR)
![Page 4: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/4.jpg)
Costs Table Variable definitions
Variable Definition
AGE The age of the plantation
Actions Prescriptions and management tasks
Vtcc V (Vtree*N) THINNED (remaining) (Volume total con corteza) Total volume without bark which is residual to the stand after a thinning operation
V_10_UB REMAINING Total volume without bark until a top minimum log diameter of 10 cm
REMOVED_Volume_Total Total Volume Removed (from a thinning or harvesting operation)
REMOVED_V_10cm_Top_Diameter (Rough) Removed Volume from an operation until a top minimum log diameter of 10 cm
N trees removed Number of trees removed
Stumpage Price The Stumpage price per cubic meter
Mill Yard Price The Mill yard price per cubic meter
Stumpage income The income from the specific Stumpage sale
Mill yard income The income from the specific Mill Yard sale
STUMPAGE Thinning cost The thinning cost for the stumpage sale
![Page 5: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/5.jpg)
Variable Definition
Thinning cost Thinning cost of the Mill Yard Sale Operation
Transport Thinned logs Transport of thinned logs
Pruning cost Prunning Cost – usually at early ages, until 4-7 meters
Maintenance and Management cost Several re-occuring costs
Final harvest and transportation cost (for PATIO) The Final harvest and transportation cost applicable to the Mill Yard Operation
STUMPAGE costs Total Stumpage Costs
ENPATIO Costs Total At Mill Yard Costs
Land purchase cost Per Hectare Land Purchase Cost
Land Lease cost Per Hectare Land Lease Cost
Seedling cost (included in the establishment cost) As below
Establishment Cost The cost of plantation establishment
PLUS-MINUS PATIO (Income) Minus (Costs) for the At Mill Yard Management Option
PLUS-MINUS STUMPAGE (Income) Minus (Costs) for the Stumpage Management Option
![Page 6: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/6.jpg)
Scenario Matrix Table
NPV, NFV, IRR analysis was done for each of the 4 scenarios below, using as input the growth of the Species Tech Report, and the price information avaliable.
Land Lease Land Purchase
Wood at mill yard
Land Lease x Wood at mill yard
VARIABLE INTEREST RATE
NPV, NFV, IRR 1.00% - 13%
Land Purchase x Wood at mill yard
VARIABLE INTEREST RATE
NPV, NFV, IRR 1.00% - 13%
Stumpage
Land Lease x Stumpage
VARIABLE INTEREST RATE
NPV, NFV, IRR 1.00% - 13%
Land Purchase x Stumpage
VARIABLE INTEREST RATE
NPV, NFV, IRR 1.00% - 13%
![Page 7: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/7.jpg)
Scenario Matrix Table Definitions
Term used Definition of term
Wood at mill yard Wood is harvested and delivered to Mill Yard, receives a price at millyardIn spanish: “en patio de aserradero”
Stumpage Wood is sold as standing trees, plantation owner receives a price for the wood sold
In Spanish: “en pie”
Land Lease Leasing of the plantation property
Land Purchase Purchasing of the plantation property
NFV Net Future Value
NPV Net Present Value
IRR Internal Rate of Return
![Page 8: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/8.jpg)
Tabulated results of NPV, NFV, IRR - 4 scenarios
![Page 9: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/9.jpg)
Tabulated costs – applicable to all 4 scenarios
![Page 10: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/10.jpg)
Graph 1: Wood at Mill yard & Land Lease Scenario
![Page 11: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/11.jpg)
Graph 2: Wood at Millyard & Land Purchase Scenario
![Page 12: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/12.jpg)
Graph 3: Stumpage & Land Lease Scenario
![Page 13: Financial analysis astronium_graveolens](https://reader038.vdocuments.mx/reader038/viewer/2022100602/558d150bd8b42a35188b4650/html5/thumbnails/13.jpg)
Graph 4: Stumpage & Land Purchase Scenario