TEAK PLANTATIONS IN NILAMBUR - Kerala Forest Research Institute
TEAK PLANTATIONS IN NILAMBUR - Kerala Forest Research Institute
TEAK PLANTATIONS IN NILAMBUR - Kerala Forest Research Institute
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
Table : 5.5<br />
Sensitivity analysis of teak plantations in Nilambur with land rent Rs.2500 while cost of<br />
plantation increased by 100°/o and price of teak remaining the same<br />
Yield<br />
m3ha -l yr-1<br />
LOW 0.973<br />
Mean 2.854<br />
Discount rate<br />
6% 9% 12% 18% IRR<br />
NPV BCR NPV BCR NPV BCR NPV BCR (%)<br />
-22 1.0 -39 0.6 -39 0.4 -34 0.3 4.8<br />
119 3.1 27 1.9 -1 1.4 -16 0.9 11.9<br />
High 5.641 304 5.2 108 3.3 45 2.5 7 1.7 20.6<br />
NPV - Net Present Value [in Rs '000]<br />
IRR - Internal Rate of Return<br />
BCR - Benefit Cost Ratio<br />
Table : 5.6<br />
Maximum Land Rent possible for teak plantations in Nilambur under different<br />
discount rates with cost of plantation increased by 100% and price of teak remaining<br />
the same<br />
Yield<br />
m 3 ha -1 yr -l<br />
Low 0.973<br />
Mean 2.854<br />
High 5.641<br />
I<br />
Discount rates<br />
6% 9% 12% 18%<br />
1250 -730 -1700 -2700<br />
9750 5000 2500 250<br />
20500 11500 7500 3750<br />
47