Forest Board Integrated Pulp And Paper, Xinyang City In Henan Province, Yang Shuji To Forest Construction Planning

This thesis comprehensively analyses the Xinyang Plywood mill and its poplar plantations and their integrated use of raw material for plywood,pulp and paper. Based on the local social and environmental conditions in Xinyang,the thesis analyses foundational condition,scale and distribution,construction plan, organization management and operational system,investment budget and capital channels and cost/benefit analysis.New planting is to produce fast growing wood using high yield plantation material.Rehabilitation plantation means purchasing existing young poplar plantation with 1-3 years old and continues intensive plantation management.The following assumptions are used in the analysis:1)Period for the cost/benefit calculation:Totally 16 years;7 years for mill construction and plantation establishment and 9 years for management (2004-2019).2)Price:pulp wood:6 cm≤diameter＜20 cm with an average market price of 300RMB/m3.Plywood:diameter≥20 cm,with an average market price of 550 RMB/m3.Diameters are measured at top.3)Wood recovery rate:1 ton pulp needs 3.2 m³ woods;1 m³ ply wood needs 2.8 m³ woods.4)MAI:1.6 m³ / mu / year(measured over bark)in B grade land.5)Plantation rotation:10 years.6)Thinning is done once only at the 5^thyear after planting.The total tinned volume is estimated to 4.0 m³ / mu and the usable wood is 80%.7)Expected harvesting volume:12 m³ / mu with a usable wood rate of 85%.8)Sharing percentage of the standing volume:Company:Farmer= 7%:30%.9)The time frame for the project is 50 years.The standing volume of the first stage can reach a total volume of 12.8 million m³ and a usable volume of 10.7 million m³.APP China Forestry can share 7.5 million m³ worth 2,965,200,000 RMB usable woods with the cooperating farmers.The brake even point occurs after 10.9 years.Net Present Value(i=12%)is 159,065,700 RMB, profit rate for APP China Forestry reaches 17.7%.The accumulated profit within the period reaches 1,581,440,000 RMB,and reaches 9,8840,000 RMB annual.If this scheme is established,poplar plantations in the region will be increased with 800,000 mu,which means that the forestry coverage in Xinyang will increase with 2.8%.Additionally this scheme will increase the volume of the commercial plantations,safeguards and protects the public plantations and improve the environment in the plantation area.Furthermore,the poplar plantations will provide job opportunities for 200-300 thousand people and increase the income at the local farmers as well as stimulate the development of downstream industries,which in turn will improve the local economy and contribute to the social development.After comprehensive analysis,it is concluded that this project not only can improve the regional economy but also benefit the social and ecological development.Therefore this scheme is feasible.