Escolar Documentos
Profissional Documentos
Cultura Documentos
Year 1 2 3 4 5
Inflow
Timber harvesting 3000000 3000000 3000000 3000000
Water benefits 100000 100000 100000 100000 100000
Recreational benefits 0 0 0 0 0
Rattan/bamboo 166650 166650 166650 166650 166650
Total 266650 3266650 3266650 3266650 3266650
Discounted Inflow 242409.09091 2699710.743802 2454282.494365 2231166 2028333
Outflow
Pre-felling activities 100000 100000 100000 100000 100000
Annual administration 250000 250000 250000 250000 250000
Forest premium 2000000 2000000 2000000 2000000 2000000
Total 2350000 2350000 2350000 2350000 2350000
Discounted Outflow 2136363.6364 1942148.760331 1765589.782119 1605082 1459165
6 at RM100/ha/year
6 at 15,000/year
6 RM33.33/ha/year over all forest area
6 7 8 9 10 11 12 13 14 15
3000000 3000000 3000000 3000000 3000000 3000000 3000000 3000000 3000000 3000000
100000 100000 100000 100000 100000 100000 100000 100000 100000 100000
0 0 0 0 0 0 0 0 0 0
166650 166650 166650 166650 166650 166650 166650 166650 166650 166650
3266650 3266650 3266650 3266650 3266650 3266650 3266650 3266650 3266650 3266650
1843939 1676308 1523916 1385378 1259435 1144941 1040855 946232.1 860211 782010
100000 100000 100000 100000 100000 100000 100000 100000 100000 100000
250000 250000 250000 250000 250000 250000 250000 250000 250000 250000
2000000 2000000 2000000 2000000 2000000 2000000 2000000 2000000 2000000 2000000
2350000 2350000 2350000 2350000 2350000 2350000 2350000 2350000 2350000 2350000
1326514 1205922 1096292 996629.4 906026.7 823660.7 748782.4 680711.3 618828.4 562571.3
916650 916650 916650 916650 916650 916650 916650 916650 916650 916650
16 17 18 19 20 21 22 23 24 25
3000000 3000000 3000000 3000000 3000000 3000000 3000000 3000000 3000000 3000000
100000 100000 100000 100000 100000 100000 100000 100000 100000 100000
0 0 0 0 0 0 0 0 0 0
166650 166650 166650 166650 166650 166650 166650 166650 166650 166650
3266650 3266650 3266650 3266650 3266650 3266650 3266650 3266650 3266650 3266650
710918.2 646289.3 587535.7 534123.4 485566.7 441424.3 401294.8 364813.5 331648.6 301498.7
100000 100000 100000 100000 100000 100000 100000 100000 100000 100000
250000 250000 250000 250000 250000 250000 250000 250000 250000 250000
2000000 2000000 2000000 2000000 2000000 2000000 2000000 2000000 2000000 2000000
2350000 2350000 2350000 2350000 2350000 2350000 2350000 2350000 2350000 2350000
511428.5 464935 422668.2 384243.8 349312.5 317556.8 288688 262443.7 238585.2 216895.6
916650 916650 916650 916650 916650 916650 916650 916650 916650 916650
26
3000000
100000
0
166650
3266650
274089.7 27,198,329.80
250000
250000
20976.36 21,352,020.41
3016650