Download PDF - Anchor Environmental
Download PDF - Anchor Environmental
Download PDF - Anchor Environmental
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
FINANCIAL/ECONOMIC MODEL - HIGH QUALITY AREA SAFARI HUNTING - NGAMILAND 2006 - BASE CASE<br />
TABLE Sa2: STOCK COMPOSITION BY SPECIES AT FULL PRODUCTION<br />
ITEM HEAD OFFTAKE FIN. LSU FACTOR LSU<br />
% NO. PRICE VALUE<br />
Baboon 67 3.00% 2.00 1820 3640 0.00 0<br />
Black Rhinoceros 0 0.00% 0.00 168000 0 1.50 0<br />
Buffalo 563 1.60% 9.00 18200 163800 1.00 563<br />
Burchells Zebra 208 2.88% 6.00 7280 43680 0.63 131<br />
Bushbuck 0 2.16% 0.00 1819 0 0.14 0<br />
Bushpig 0 1.18% 0.00 1212 0 0.20 0<br />
Cheetah 0 0.00% 0.00 24248 0 0.00 0<br />
Crocodile 33 3.00% 1.00 6552 6552 0.00 0<br />
Duiker 0 0.54% 0.00 728 0 0.07 0<br />
Eland 0 1.44% 0.00 13832 0 1.00 0<br />
Elephant 714 0.70% 5.00 138320 691600 3.33 2379<br />
Gemsbok 0 2.88% 0.00 8736 0 0.40 0<br />
Giraffe 0 0.00% 0.00 12124 0 1.50 0<br />
Hartebeest 1032 1.55% 16.00 6552 104832 0.26 268<br />
Impala 926 2.16% 20.00 2912 58240 0.14 130<br />
Klipspringer 0 2.69% 0.00 1516 0 0.07 0<br />
Kudu 556 1.44% 8.00 9464 75712 0.40 222<br />
Lechwe 1157 2.16% 25.00 6552 163800 0.16 185<br />
Leopard 0 0.00% 5.00 29848 149240 0.00 0<br />
Lion 67 3.00% 2.00 40040 80080 0.00 0<br />
Mountain Zebra 0 3.00% 0.00 9237 0 0.63 0<br />
Ostrich 100 2.00% 2.00 3276 6552 0.26 26<br />
Reedbuck 463 2.16% 10.00 4732 47320 0.14 65<br />
Roan 0 1.44% 0.00 30310 0 0.65 0<br />
Sable 69 1.44% 1.00 23296 23296 0.40 28<br />
Spotted Hyaena 167 3.00% 5.00 3640 18200 0.00 0<br />
Springbok 0 2.57% 0.00 2184 0 0.08 0<br />
Steenbok 1639 0.12% 2.00 728 1456 0.06 98<br />
Tsessebe 1597 1.44% 23.00 5824 133952 0.26 415<br />
Warthog 1017 1.18% 12.00 2184 26208 0.20 203<br />
Waterbuck 0 1.44% 0.00 9464 0 0.37 0<br />
Wildebeest 1032 1.55% 16.00 6916 110656 0.40 413<br />
TOTAL 0 0 11408 170 1908816 5126<br />
GAME DENSITY ON LAN 6.41 LSU PER SQ.KM.; CONCESSION SIZE: 80000 HECTARES<br />
TABLE Sa3: SALES AT FULL PRODUCTION<br />
ITEM VISITOR DAYS @ RATE (N$/Day) FINANCIAL FOREX TAX ECONOMIC<br />
VALUE ADJ. ADJ. VALUE<br />
0.12<br />
Overseas Hunters 229 @ 8736 N$/Day = 2000107 4349072 1.06 0.89 1886901<br />
Regional Hunters 12 @ 8736 N$/Day = 105269 1.06 0.89 99311<br />
Resident Hunters 0 @ 8736 N$/Day = 0 1.06 0.89 0<br />
Citizen Hunters 0 @ 8736 N$/Day = 0 1.00 0.89 0<br />
Overseas Observers 114 @ 4368 N$/Day = 500027 526344 1.06 0.89 471725<br />
Regional Observers 6 @ 4368 N$/Day = 26317 1.06 0.89 24828<br />
Resident Observers 0 @ 4368 N$/Day = 0 1.06 0.89 0<br />
Citizen Observers 0 @ 4368 N$/Day = 0 1.00 0.89 0<br />
Trophy Fees 1908816 1.06 0.89 1800777<br />
Dip and Pack 145600 1.06 0.89 137359<br />
Other (Gun Hire, Tips, etc.) 189280 1.06 0.89 178567<br />
TOTALS 362 GROSS INCOME 4875416 4599467<br />
109