Teakwood Master List

	Years old (HECTARES)
Farm	9 and below	10	11	12	13	14	15	16	17 / above	Total Teak	Total Plantation	Selling price	cost x ha	cost x ha/teak
1		2900					100			3000	9800	85.525.000	8.727	28.508
2	840			100						940	940	29.700.000	31.596	31.596
3	75	325	100	100	30	0	10	0	0	640	952	32.197.000	33.820	50.308
4	0	20	0	0	0	0	173	87	157	516	516	31.304.020	60.667	60.667
5						200	100	140		440	603	18.700.000	31.012	42.500
6				200			100		100	400	456	4.950.000	10.855	12.375
7	114	20		30		20	140			324	345	7.480.000	21.681	23.086
8	104	77		47		52		20		300	812	60.500.000	74.507	201.667
9	23	16		5		25	67	21	42	199	324	8.250.000	25.463	41.457
10	10						6	25	75	116	184	14.300.000	77.717	123.276
11							98			98	98	3.850.000	39.286	39.286
12							87			87	87	3.300.000	37.931	37.931
13									81	81	97	2.750.000	28.351	33.951
14	54									54	222	7.700.000	34.685	142.593
15						23				23	23	784.300	34.100	34.100
16				20						20	20	924.000	46.200	46.200

	1220	3358	100	502	30	320	881	293	455	7238	15479	312.214.320

Details of farm 3

22		100	100	100						300	595	17.600.000
23		190					10			200	200	8.360.000
24	75									75	92	3.685.000
25		35								35	35	1.232.000
26					30					30	30	1.320.000
	75	325	100	100	30	0	10	0	0	640	952	32.197.000

Details of farm 4

27									52	52	52	2.200.000
28							56			56	56	1.355.200
29								87		87	87	4.076.820
33									105	184	184	13.200.000
30		20								20	20	462.000
32							20			20	20	1.210.000
31							97			97	97	8.800.000
	0	20	0	0	0	0	173	87	157	516	516	31.304.020

Prices, location and conditions will be provided to Client once NDA & Client registration have been signed.