A COST-BENEFIT ANALYSIS OF PROJECTS IMPLEMENTED TO ASSIST THE BLACK PEARL INDUSTRY IN MANIHIKI LAGOON, COOK ISLANDS Emily McKenzie SOPAC Secretariat December 2004 SOPAC Technical Report 371 This study was instigated by the Cook Islands Government. It was funded by the Secretariat of the Pacific Community and the South Pacific Applied Geoscience Commission. [2] Cataloguing in Publication Data: McKenzie, Emily A cost-benefit analysis of projects implemented to assist the Black Pearl industry in Manihiki Lagoon, Cook Islands/Emily McKenzie. – Suva: SOPAC, 2004. 57 p.: ill.; 30 cm ISSN: 1605-4377 1. Pearl Oyster Culture – Manihiki Lagoon – Cook Islands 2. Pearl Industry – Cook Islands I. SPC II. SOPAC Technical Report 371 III. Title [SOPAC Technical Report 371 – McKenzie] [3] TABLE OF CONTENTS LIST OF FIGURES ___________________________________________________________________4 LIST OF TABLES ____________________________________________________________________4 EXECUTIVE SUMMARY ______________________________________________________________5 ACKNOWLEDGEMENTS______________________________________________________________6 OUTLINE __________________________________________________________________________7 INTRODUCTION_____________________________________________________________________8 1. BLACK PEARL FARMING IN MANIHIKI ___________________________________________9 1.1. TRADITIONAL USE OF WILD OYSTERS ____________________________________________9 1.2. PEARL FARMING __________________________________________________________10 1.3. RISE AND FALL OF THE COOK ISLANDS PEARL INDUSTRY _____________________________12 1.4. CAUSES OF THE DECLINE OF THE MANIHIKI PEARL INDUSTRY __________________________13 1.5. IMPACT OF THE MANIHIKI PEARL INDUSTRY _______________________________________17 1.6. SUMMARY _______________________________________________________________19 2. PROJECTS IMPLEMENTED IN MANIHIKI _________________________________________20 2.1. LAGOON MONITORING PROJECTS ______________________________________________20 2.2. PEARL OYSTER MONITORING PROJECTS _________________________________________23 2.3. MAPPING PROJECTS _______________________________________________________25 2.4. CAPACITY BUILDING PROJECTS _______________________________________________27 2.5. MANIHIKI PEARL FARMING MANAGEMENT PLAN ____________________________________29 3. METHODS __________________________________________________________________32 3.1. OVERVIEW _______________________________________________________________32 3.2. PREVIOUS RELATED STUDIES _________________________________________________32 3.3. PROJECT COSTS __________________________________________________________33 3.4. CHANNELS OF PROJECT BENEFITS _____________________________________________33 3.5. MODEL AND INDICATOR OF PROJECT BENEFITS ____________________________________37 4. FINDINGS __________________________________________________________________39 4.1. COST BENEFIT ANALYSIS ____________________________________________________39 4.2. SENSITIVITY ANALYSIS ______________________________________________________40 4.3. QUALITATIVE ANALYSIS OF INTANGIBLE PROJECT BENEFITS ____________________________45 5. DISCUSSION ________________________________________________________________47 5.1. LIMITATIONS _____________________________________________________________47 5.2. RECOMMENDATIONS _______________________________________________________48 5.3. CONCLUSIONS ____________________________________________________________49 6. BIBLIOGRAPHY _____________________________________________________________50 6.1. PROJECT REFERENCES _____________________________________________________50 6.2. OTHER REFERENCES _______________________________________________________51 GLOSSARY OF PEARL TERMINOLOGY ________________________________________________55 GLOSSARY OF ECONOMICS & PROJECT TERMINOLOGY ________________________________56 APPENDICES 1 2 3 4 5 6 STAGES OF PEARL PRODUCTION __________________________________________58 MAPS __________________________________________________________________59 PROJECT COSTS_________________________________________________________60 MODEL OF PEARL PRODUCTION ___________________________________________62 COST-BENEFIT ANALYSIS FINDINGS ________________________________________70 SENSITIVITY ANALYSIS FINDINGS __________________________________________71 [SOPAC Technical Report 371 – McKenzie] [4] LIST OF FIGURES Figure 1: Figure 2: Figure 3: Figure 4: Figure 5: Figure 6: Figure 7: Figure 8: Figure 9: Figure 10: Figure 11: Figure 12: Figure 13: Figure 14: Figure 15: Figure 16: Figure 17: Figure 18: Figure 19: Value of pearl oyster shell exports from the Cook Islands, 1989-2003 _______________9 Pearl farm in Manihiki Lagoon _____________________________________________10 Manihiki pearls for sale in Rarotonga market _________________________________11 Value of fish, pearl and all other exports from the Cook Islands ___________________12 Value of pearl exports from Cook Islands and French Polynesia __________________13 Average price and quantity of black pearls at auctions in Tahiti 1985-2002 __________14 Poor quality pearls from diseased oysters____________________________________16 Pearl production indicators before and after disease outbreak ____________________17 Relationship between value of pearl exports & real GDP growth in Cook Islands _____19 Timeline of projects implemented in Manihiki Lagoon, 1996-2004 _________________21 Oceanographic monitoring buoy in Manihiki Lagoon____________________________22 Total number of cultured pearl oysters in Manihiki Lagoon, 1991-2003 _____________24 Ministry staff hand out maps to pearl farmers _________________________________25 Map of individual pearl farm in Manihiki Lagoon _______________________________26 Map showing position of all pearl farms in Manihiki Lagoon ______________________26 Student harvesting pearls at the technician training course ______________________27 Channels through which project activities create benefits ________________________34 Pearl revenue accruing to Cook Islanders with & without the projects, 2003-2019_____39 Pearl revenue accruing to Cook Islanders with no management plan, 2003-2019 _____41 LIST OF TABLES Table 1: Table 2: Table 3: Table 4: Table 5: Table 6: Table 7: Table 8: Table 9: Use of project information by pearl farmers _____________________________________36 Model of pearl production ‘with projects’ and ‘without projects’ ______________________38 Cost-benefit analysis indicators ______________________________________________40 Cost-benefit indicators, projects do not include management plan ___________________41 Cost-benefit indicators with higher pearl prices __________________________________42 Cost-benefit indicators with decreased pearl prices ______________________________43 Cost-benefit indicators with higher project costs _________________________________43 Cost-benefit indicators with no employment of local technicians_____________________44 Summary of cost benefit analysis ____________________________________________44 [SOPAC Technical Report 371 – McKenzie] [5] EXECUTIVE SUMMARY In November 2000 the black pearl industry in Manihiki Lagoon in the Northern Cook Islands was severely affected by an oyster disease, which, along with low international pearl prices, has caused a steep decline in pearl export revenue, from NZ$18.4 million in 2000 to NZ$2.8 million in 2003. Overstocking and poor handling of pearl oysters, combined with adverse environmental conditions, were found to be the major causes of the Manihiki disease outbreak in 2000. Scientific research and experience in other pearl farming countries suggest that more sustainable farming practices and lagoon management would have prevented the disease and subsequent decline in the quality and quantity of pearl production. The Cook Islands Ministry of Marine Resources, with the assistance of other organizations, has implemented various projects in Manihiki, which aim to achieve sustainable development of the black pearl industry and avoid future disease outbreaks. These projects involve diverse activities, including: monitoring the physical and chemical parameters in the lagoon; monitoring pearl oyster health and stocking levels; mapping the lagoon bathymetry and pearl farms; building local capacity in pearl farming and lagoon management skills, and drawing up a lagoon management plan and code of practice. The Cook Islands Government and supporting organizations have invested considerable resources in the projects in Manihiki. Will the projects reap economic benefits greater than their costs? This study develops a model of pearl production to estimate the economic benefits that the projects are likely to bring the Cook Islands. The technique of cost-benefit analysis is used to compare the estimated benefits over a fifteen year time period between 2004 and 2019 with the total project costs. The model of pearl production developed in this study assumes that more sustainable oyster stocking densities and farming practices will improve oyster health, and increase the yield and quality of pearls harvested. In the first cost-benefit analysis scenario, it is assumed that the projects are supported by the implementation and enforcement of a pearl farming management plan, which regulates oyster-stocking densities and farming practices. In this scenario, the Net Present Value of the projects is approximately NZ$39.8 million i.e. the pearl revenue generated by the projects exceeds the total project costs by NZ$39.8 million in 2004 present value terms. The projects also have additional indirect, secondary and non-monetary benefits. If the draft management plan is not implemented and enforced, however, incentives will remain for resource users to stock the lagoon at unsustainable oyster densities and employ poor farming practices. In this future scenario, the projects will have a negative Net Present Value of [SOPAC Technical Report 371 – McKenzie] [6] approximately (NZ$2.4 million) i.e. the project costs exceed the pearl revenue generated by the projects by NZ$2.4 million in 2004 present value terms. Many of the indirect, secondary and nonmonetary benefits will also be lost. The main conclusion of this study is that the information and skills generated by the projects in Manihiki have the potential to generate multi-million dollar net benefits for the Cook Islands, but these will only materialise if there is an effective resource management regime to ensure sustainable farming practices, such as the Manihiki pearl farming management plan and code of practice, which are currently in draft form. On the basis of this conclusion, it is strongly recommended that the draft Manihiki pearl farming management plan be implemented as soon as possible, to guarantee that the projects effectively reap their substantial potential economic rewards for the Cook Islands. ACKNOWLEDGEMENTS This study was funded by the Secretariat of the Pacific Community (SPC) and the South Pacific Applied Geoscience Commission (SOPAC). Meitaki maata to the many people who assisted the research in Rarotonga and Manihiki, including pearl farmers, pearl retailers and Island Council members who provided valuable information and assistance. Particular thanks to the pearl farmers in Manihiki who provided comments on the first model of pearl production: Tina Browne, Marc Ellis, Kora Kora, Apii Piho and Henry Puna. I would also like to thank Ian Bertram, Jo Anderson, Tangi Napara and Teina Tuatai at the Ministry of Marine Resources, and Terai McFadzien at the Bank of the Cook Islands for their help and support throughout my stay in the Cook Islands. I am very grateful to those people who assisted in the planning and write-up stages of the research while I was based in Fiji. Special thanks to Ian Bertram and Jo Anderson at the Ministry of Marine Resources, Berni Aquilina, Roger Fouquet at Imperial College London, and Ben Ponia at SPC who provided valuable comments on different aspects of the first draft of the report. Thanks also to Paula Holland at the South Pacific Regional Environment Programme, Padma Lal at Australian National University, Elisabeth Paul at the Universite de Liege, Bernard Poirine at the University of French Polynesia and Neil Sims at Black Pearls Inc. who provided constructive advice and comments in the planning phase. [SOPAC Technical Report 371 – McKenzie] [7] OUTLINE Section 1 of this report gives some background information relating to the black pearl farming industry in Manihiki in the Cook Islands. Section 1.1 describes how wild oysters were traditionally used in Manihiki. Section 1.2 summarises the history of black pearl farming in Manihiki Lagoon since it began in the mid-1980s, and describes the stakeholders and institutions currently involved in the industry. Section 1.3 examines the growing importance of the Manihiki black pearl industry to the Cook Islands economy in the 1990s, and its subsequent decline after 2000. Section 1.4 explores two of the main factors causing the recent decline of the Manihiki black pearl industry: the fall in international black pearl prices and the pearl oyster disease outbreak in Manihiki in November 2000. Section 1.5 discusses the impact of the rise and fall of the Manihiki pearl industry on the local Manihiki and national Cook Islands economies. Section 2 describes the various projects that have been implemented to assist the black pearl industry in Manihiki between 1996 and 2004: Section 2.1 describes the lagoon monitoring projects; Section 2.2 covers the pearl oyster monitoring projects; Section 2.3 summarises the mapping projects; Section 2.4 describes the capacity building projects, and Section 2.5 outlines the draft Manihiki pearl farming management plan and code of practice. Section 3 provides an overview of the economic methods and model used in this study. Section 3.1 gives a general overview of the cost-benefit analysis. Section 3.2 discusses previous related studies. Section 3.3 outlines the costs involved in the projects. Section 3.4 describes the channels through which the projects create benefits. Section 3.5 summarises the model of pearl production used to generate a project benefit indicator. Section 4 gives the findings of the cost-benefit analysis. Section 4.1 summarises the cost-benefit indicators generated by the original model of pearl production. Section 4.2 shows the effects of adjusting the assumptions within the model through sensitivity analysis. Section 4.3 discusses some of the indirect, secondary, and non-monetary costs and benefits of the projects that are not included in the quantitative analysis. Section 5 discusses the findings of the report. Section 5.1 highlights the limitations of the analysis. Section 5.2 gives some recommendations on how to ensure that the projects effectively achieve their large potential economic benefits. This is followed by the report’s final conclusions in Section 5.3. [SOPAC Technical Report 371 – McKenzie] [8] INTRODUCTION The objective of this study is to evaluate the economic net benefits of projects implemented to assist the black pearl industry in Manihiki in the Northern Cook Islands1. The Cook Islands Ministry of Marine Resources, with the assistance of other organizations, has implemented various projects in Manihiki, which aim to achieve sustainable development of the black pearl industry and avoid pearl oyster disease outbreaks. These projects involve diverse activities, including: monitoring the physical and chemical parameters in the lagoon; monitoring pearl oyster health and stocking levels; mapping the lagoon bathymetry and pearl farms; building local capacity in pearl farming and lagoon management skills, and drawing up a lagoon management plan and code of practice. This study uses the economic technique of cost-benefit analysis to assess the benefits of these projects relative to their associated costs. It is the first overall evaluation and cost-benefit analysis of the projects in Manihiki. It is also the first analysis of its type in the international pearl industry, and in the Cook Islands as a whole. The intention is that the findings and recommendations of this report will influence the evolution of future project activities in Manihiki and in aquaculture industries elsewhere in the Pacific. It is also intended that this study demonstrate the merits of the cost-benefit analysis approach for assisting resource allocation decisions in the Pacific. 1 See Appendix 2 for maps showing Manihiki and its location in the Cook Islands and the wider Pacific. [SOPAC Technical Report 371 – McKenzie] [9] 1. BLACK PEARL FARMING IN MANIHIKI 1.1. Traditional Use of Wild Oysters The black-lipped pearl oyster, Pinctada margaritifera, occurs naturally in a number of lagoons in the Northern Cook Islands, including Manihiki Lagoon. There are three products that can be derived from black-lipped pearl oysters: oyster meat, mother-of pearl (the nacre from the inner oyster shell) and black pearls. Traditionally people in Manihiki dived for wild oysters and used the mother-of-pearl for fishhooks, tools and ornaments and consumed the oyster meat locally (Taime, 1999). Natural black pearls were rarely found in wild oysters2. In the mid-nineteenth century, Manihiki began to export mother-of-pearl for the manufacture of buttons and jewellery. Pearl oyster shell is still exported from the Cook Islands, and used for the manufacture of buttons and local crafts, but its importance declined hugely over the 1990s, with a small increase in 2003, as shown in Figure 1. In 2003, the value of mother-of-pearl exports was only 4 percent of its value in 1.2 1 0.8 0.6 0.4 0.2 0 19 89 19 90 19 91 19 92 19 93 19 94 19 95 19 96 19 97 19 98 19 99 20 00 20 01 20 02 20 03 Value of pearl oyster shell exports (NZ$ millions) 1989. Year Figure 1: Value of pearl oyster shell exports from the Cook Islands, 1989-2003. [Source: Cook Islands Annual Statistics Reports] 2 Approximately only one in 15,000 wild black-lipped pearl oysters holds a natural black pearl. [SOPAC Technical Report 371 – McKenzie] [10] 1.2. Pearl Farming Pearl culture (farming oysters to produce black pearls3) began in Manihiki in the 1980s. In 1982 the first Manihiki family began pearl farming in the lagoon, and by 1989 there were over 40 local pearl farms, with a total of approximately 400,000 adult cultured pearl oysters (Ponia, 1996). The number of pearl farms continued to increase during the 1990s, as black pearl farming rapidly became the main source of income in Manihiki, with a temporary setback after Cyclone Martin4 in 1997. By 2003, there were 205 pearl farms in Manihiki, consisting mostly of small, family-based units, with an estimated total of one million adult cultured pearl oysters (MMR, 2003). The pearl industry transformed the Manihiki economy from largely subsistence- to aquaculture-based. Figure 2: Pearl farm in Manihiki Lagoon. Manihiki has always been the centre of Cook Islands pearl farming, producing between 90 and 99 percent of Cook Islands pearls throughout the 1990s. In 2003 about 95 percent of production came from Manihiki (MMR, 2003a). The rest of Cook Islands pearls are produced by a few farms in Penrhyn and Rakahanga, two islands also in the Northern Group of the Cook Islands (see Appendix 2 for a map of the Cook Islands). There are four main groups of stakeholders in the Manihiki pearl industry within the Cook Islands: pearl farmers in Manihiki, pearl retailers in Rarotonga and Aitutaki (the two islands where the majority of Cook Islands tourism is based), pearl consumers, and the Cook Islands government. All of these stakeholder groups are economically affected by the state of the black pearl industry. See Appendix 1 for an explanation of the different stages of pearl culture. Cyclone Martin caused widespread devastation to Manihiki in 1997, destroying homes, pearl farms, seeding facilities and farming equipment, and killing 19 people. There was massive disruption to farming programmes. 3 4 [SOPAC Technical Report 371 – McKenzie] [11] Figure 3: Manihiki pearls for sale in Rarotonga market. The Manihiki Island Council is the democratically elected administrative body of Manihiki, with responsibility for regulation and management of the Manihiki pearl industry. At present, farming permits are required to establish a pearl farm and are allocated by the Island Council. To obtain a five-year permit, applicants must pay a NZ$200 fee to the Island Council, be of Manihikian descent, and have access to resources sufficient to establish a pearl farm. The current farming permit does have accompanying regulations on farming practices, but these regulations are limited, unsystematic and not enforced. In the history of Manihiki pearl farming, not a single pearl farmer has yet been penalised for poor farming practices. The rules and regulations governing pearl farming in Manihiki will change dramatically if the draft Manihiki pearl farming management plan and code of practice are implemented. The Ministry of Marine Resources and Manihiki pearl farmers jointly drafted the management plan and code of practice. The documents currently await approval by the Manihiki Island Council. The management plan and code of practice are discussed in detail in Section 2.5. The Ministry of Marine Resources (MMR) is the government agency responsible for aquaculture development in the Cook Islands. Its main role in the pearl industry is to provide support through research and technical advice. It has been closely involved with all of the projects in Manihiki that are evaluated in this report. The Cook Islands Pearl Federation and Pearl Guild are two additional institutions, which provide support to the pearl industry. Membership of the Cook Islands Pearl Federation is limited to farmers. The Federation helps to coordinate supplies of farming inputs to Manihiki, but has been inactive since 2000. Members of the Pearl Guild are mostly pearl wholesalers and retailers. The [SOPAC Technical Report 371 – McKenzie] [12] Guild focuses on maintaining high quality standards for Cook Islands pearls through regulations and grading procedures. 1.3. Rise and Fall of the Cook Islands Pearl Industry Throughout the 1990s the only sector bringing more revenue than black pearls to the Cook Islands economy was tourism. From 1990 to 2002, pearl exports were the biggest revenue earner out of all the Cook Islands’ export commodities (with the exception of 1996), as shown in 20 18 16 14 12 10 8 6 4 2 0 Fish exports Pearl exports All other exports 19 89 19 90 19 91 19 92 19 93 19 94 19 95 19 96 19 97 19 98 19 99 20 00 20 01 20 02 20 03 Value of exports (NZ$ millions) Figure 4. Year Figure 4: Value of fish, pearl and all other exports from the Cook Islands. [Source: Cook Islands Annual Statistics Reports] The value of pearl exports increased rapidly between 1997 and 2000. In 2000 the pearl industry earned $18 million of export revenue5, accounting for over 90 percent of total export revenue and 20 percent of Cook Islands Gross Domestic Product (GDP). Official statistics for pearl export values pre-1999 are likely to underestimate the true growth of the industry, as there was extensive under-reporting of pearl revenues during this period. Since 2001, however, the shine has been wearing off the Cook Islands pearl industry. The value of pearl exports fell dramatically from $18.4 million in 2000 to $2.8 million in 2003, as shown in Figure 4. In 2003 exports of fish (tuna and tuna-like species) overtook pearls as the most valuable export commodity in the Cook Islands. 5 Unless otherwise specified all $ figures in this report are in New Zealand dollars. [SOPAC Technical Report 371 – McKenzie] [13] Manihiki black pearls are sold locally as well as exported. In 2001 and 2002, reported revenue from local sales by Cook Islands jewellery companies (including sales of jewellery other than pearls) was $11.6 million and $10.6 million respectively (MFEM, Revenue Management Division, 2004 via personal communication with MMR officials). In addition, pearl retailers estimate that roughly 20 percent of production is not reported in official records of export and local sales revenues. 1.4. Causes of the Decline of the Manihiki Pearl Industry Two factors caused the decline in Cook Islands pearl revenue between 2000 and 2003: a rapid fall in international pearl prices in the 1990s, and a disease outbreak in Manihiki in 2000. 1.4.1. International Black Pearl Prices One of the factors contributing to the recent decline in Cook Islands pearl export revenue was plummeting international black pearl prices. The farmers interviewed in Manihiki (n=15) experienced an average fall in the price received per pearl from $200 in the early 1990s to $20 in 2003. French Polynesia supplies the vast majority of the world’s black pearls (see Figure 5), and hence has a significant influence on international black pearl prices. French Polynesia is followed by the Cook Islands as the second biggest producer of black pearls, with a few other Pacific Value of pearl exports (US$ millions) Island Countries producing very small quantities, such as Fiji, Kiribati and the Solomon Islands. 180 160 140 120 100 French Polynesia Cook Islands 80 60 40 20 0 1995 1996 1997 1998 1999 2000 Year Figure 5: Value of pearl exports from Cook Islands and French Polynesia [Source: Secretariat of the Pacific Community (SPC)] [SOPAC Technical Report 371 – McKenzie] [14] In the last ten years, French Polynesia has rapidly increased the supply of black pearls on the world market, causing a fall in average prices. Figure 6 shows the increase in the volume of pearl production in French Polynesia over the 1990s, and the consequent fall in average international 16 450 14 400 12 350 300 10 250 8 200 6 150 100 2 50 0 0 19 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 2099 2000 2001 02 4 1 Fcfp = 0.02 NZD Year Number of pearls sold (thousands) Average price per pearl (Fcfp thousands) pearl prices. Average price (Fcfp) Number of pearls sold Figure 6: Average price and quantity of black pearls at auctions in Tahiti, French Polynesia, 1985-2002. [Source: GIE Poe Rava Nui / Perles de Tahiti] Recent regulation of the sale of low quality pearls from French Polynesia has boosted prices in the last year. At an auction in September 2003 the price of black pearls increased by 25 percent from the previous auction (Jewellery Net Asia, 2004). 1.4.2. Pearl Oyster Disease The second factor contributing to the recent decline in Cook Island pearl export revenue is the November 2000 disease outbreak in Manihiki, which severely affected the black pearl industry by causing abnormally high levels of sick oysters and oyster mortalities. This section gives background information on oyster diseases generally, before describing the outbreak in Manihiki in more detail. Bacterial disease in pearl oysters is usually associated with opportunistic bacteria that are always present in sea water. These bacteria invade hosts that are weakened or ‘stressed’ by [SOPAC Technical Report 371 – McKenzie] [15] unfavourable conditions. Keeping oysters at high densities (overcrowding) is a critical source of stress that makes them susceptible to disease because it reduces the amount of food and dissolved oxygen available to each oyster6. To avoid disease outbreaks, it is crucial to keep oysters well spaced apart, giving the animals sufficient supplies of food and oxygen to resist bacterial disease. Other sources of stress that make pearl oysters susceptible to disease include rough handling, polluted water, exposure to extreme temperatures, nucleus implantation (seeding), transportation, and the build up of fouling organisms on the oyster shell. One or a combination of these factors may precipitate a disease outbreak. Previous disease outbreaks crippled pearl industries in French Polynesia, Indonesia, Myanmar and Australia (Tun, 2000). They were usually associated with localised overstocking, poor husbandry practices, and adverse environmental factors (Heral, 2001). Disease outbreaks negatively affect the profitability of pearl farming by killing oyster stock, lowering the rate of success of seeding operations, slowing oyster growth, reducing average pearl quality, and increasing the number of ‘reject pearls’ (pearls of such bad quality that they are not suitable for sale) (Zanini 1997, Lacreuse 2001, Poirine 2003b). In the 1990s there was growing concern about the potential for high stocking densities to cause a disease outbreak in Manihiki Lagoon similar to those experienced elsewhere (Hine, 1998). In November 2000, these fears were proven to be well founded when pearl farmers from Manihiki reported an abnormally high mortality of oysters. During the last two weeks of November, approximately 350,000 (17 percent) of farmed adult pearl oysters, known in Manihiki as ‘parau’, and one million (34 percent) of farmed juvenile pearl oysters, known in Manihiki as ‘kati’, died. At some of the worst affected farms, up to 70 percent of recently seeded pearl oysters died (MMR 2000b). Of the surviving pearl oyster population, the disease infected about 90 percent of ‘parau’ in Tukao Bay and 60 percent of ‘parau’ in Tauhunu (see Appendix 2 for a map of Manihiki showing these areas). The disease continues to affect oyster health; in December 2003 ten percent of pearl oysters were still infected (Diggles and Maas, 2004). Vibrio harveyi was the bacteria associated with the oyster mortalities in Manihiki (Diggles and Hine, 2001). The disease outbreak was caused by a combination of four unfavourable conditions, which stressed the pearl oysters, making them vulnerable to bacterial disease. First, localised overstocking of oysters led to restricted food and oxygen availability, starving and weakening the animals. Second, poor handling of oysters (holding the animals in shallow areas for extended periods during seeding) further weakened the oysters. Third, windless and dry weather conditions in September and October 2000 reduced the amount of lagoon flushing and caused a rise in 6 Pearl oysters feed on algae and other small organisms, which occur in limited amounts in tropical waters, so a large amount of water must be filtered daily for the pearl oyster to obtain sufficient food (Ponia, 1996). [SOPAC Technical Report 371 – McKenzie] [16] water temperature, stressing the oysters even more. Fourth, a massive spawning event caused high concentrations of Vibrio harveyi bacteria in the water. A system of lagoon management regulating farm practices might have prevented the overstocking and poor handling of oysters, and thereby avoided the disease outbreak. The disease outbreak in Manihiki continues to have a detrimental impact on pearl production. Since the disease, a higher proportion of oysters are not of seeding health-standard, reject the nucleus or die due to the trauma of the seeding operation, and produce poor-quality pearls. Figure 7 shows poor-quality pearls from diseased oysters in Manihiki Lagoon. Figure 7: Poor quality pearls from diseased oysters. Figure 8 shows four indicators of pearl production in Manihiki before and after the disease outbreak, based on information provided by farmers, retailers, and graders of pearl quality. The first indicator, ‘percentage seedable’, shows the percentage of pearl oysters, from the total number of oysters conditioned for seeding, that technicians can actually seed. Pearl oysters that are weak or stunted from disease may not be seedable if their pearl sacs are too small. The second indicator, ‘percentage retention’, shows the proportion of pearl oysters from the total number of oysters seeded that do not reject the nucleus in the six weeks after the trauma of seeding. The third indicator, ‘percentage harvestable’, shows the proportion of pearl oysters from the total number of pearl oysters seeded that do not reject the nucleus or die in the 18 months after seeding. The fourth indicator, ‘percentage saleable’, shows the percentage of pearl oysters from the total number of oysters seeded producing saleable pearls (graded A-C in terms of quality). [SOPAC Technical Report 371 – McKenzie] [17] 80% 70% Percentage 60% 50% Before disease After disease 40% 30% 20% 10% 0% % seedable % retention % harvestable % saleable Production Indicator Figure 8: Pearl production indicators before and after disease outbreak. The disease outbreak had a dramatic effect on all four of the production indicators, with harmful repercussions for pearl farmers’ incomes and revenues. 1.5. Impact of the Manihiki Pearl Industry The development of a lucrative pearl farming industry in Manihiki significantly impacted the local population; it affected factors such as employment, migration, communications, and transport. Before pearl farming developed Manihiki was mostly subsistence based. Over the 1980s and 1990s, more and more of the population became involved in pearl farming. By 2003, 283 people were directly employed in the pearl farming sector out of a resident population of roughly 500, which includes children and the elderly who are unable to work. The pearl industry offers a working environment and a lifestyle that is close to the traditional activities of the local population. The development of the pearl industry brought lucrative opportunities for enterprise and employment in Manihiki, and enticed people of Manihikian descent to move back to the atoll from their residences in Rarotonga and New Zealand. This reversed the usual trend of migration away from the outer islands. Due to the growth of Manihiki pearl farming, the isolated atoll became substantially more advanced in terms of transportation and communications. Before the early 1980s, transport was by foot or on one of a few boats. Now numerous boats and scooters service the lagoon and atoll. Before pearl farming developed the Manihiki power supply was limited and unreliable, with few televisions, phones or computers. Now there are many more of these consumer durables, and electricity is usually supplied twelve hours a day. [SOPAC Technical Report 371 – McKenzie] [18] The growth of pearl farming may also have had some negative social impacts. Many small farm operators are heavily in debt due to their investments in pearl farming. Inequalities in Manihiki between families involved in pearl farming have increased. There have been some incidents of conflict relating to pearl farm boundaries and farming practices. The subsequent repercussions of the decline of the pearl industry was felt throughout the local Manihiki economy, pushing many farmers further into debt and preventing them meeting their loan repayments. Large-scale farmers are better able to absorb the revenue losses but smallscale farmers do not benefit from the same economies of scale and are struggling to break even (Bank of Cook Islands, 2002). Some small-scale farmers were forced to give up pearl farming, or chose to focus on the sale of ‘kati’ (juvenile oysters) collected on ‘haruharu’ (the collectors used to catch and grow kati) to large-scale farmers as a more economically viable alternative to pearl farming. The decline of the industry has a particularly significant effect on Manihiki because there are so few alternative means of generating income on the island. Tourism is currently constrained by the lack of regular transport links to Manihiki, so without pearl farming it is likely the atoll would return to a predominantly subsistence existence, based on fishing, craft and restricted agriculture (due to limited soil resources), with a number of residents leaving to return to New Zealand and Rarotonga. The decline of the pearl industry also had repercussions throughout the national economy. It affected the incomes of pearl farmers in Manihiki and also the incomes of retailers in Rarotonga, economic growth, government tax receipts, the national trade balance, and income distribution (MFEM, 2003). Figure 9 shows a clear correlation between the value of pearl exports and real GDP growth in the Cook Islands. The correlation coefficient is 0.90 (where 1.0 is a perfect correlation). [SOPAC Technical Report 371 – McKenzie] [19] Pearl export value (NZ$ millions) 20 18 16 14 12 10 8 6 4 2 0 -5 0 5 10 15 Real GDP growth (% change over previous year) Figure 9: Relationship between value of pearl exports and real GDP growth in the Cook Islands, 1995-2002. [Source: Cook Islands Annual Statistics Reports] 1.6. Summary The development of the Manihiki black pearl industry in the 1980s and 1990s had a major impact on the local economy of Manihiki and the national economy of the Cook Islands. Falling international black pearl prices and the Manihiki disease outbreak in 2000 caused the decline of the industry between 2000 and 2004. The disease outbreak continues to have a detrimental impact on production, harming incomes and revenues in the industry. The recent decline of the industry directly affected the key stakeholders of the industry – the pearl farmers, the pearl retailers and the national government. [SOPAC Technical Report 371 – McKenzie] [20] 2. PROJECTS IMPLEMENTED IN MANIHIKI The Cook Islands Ministry of Marine Resources, with the assistance of supporting organizations, has implemented various projects in Manihiki, which aim to achieve sustainable development7 of the pearl farming industry. The projects involve diverse activities, including: monitoring the physical and chemical parameters in the lagoon; monitoring pearl oyster health and stocking levels; mapping the lagoon bathymetry and pearl farms; building local capacity in pearl farming and lagoon management skills, and drawing up a lagoon management plan and code of practice. Section 2 of this report describes the activities involved in the different project areas, and explains how the projects can assist the pearl industry. References for further details on individual projects are given in the bibliography. A timeline of the various projects implemented in Manihiki Lagoon is shown in Figure 10. Some projects were already underway in Manihiki before the oyster mortalities in 2000, which provided a major impetus for further projects to avoid disease outbreaks recurring in the future. 2.1. Lagoon Monitoring Projects A number of projects have been implemented in Manihiki to monitor lagoon parameters. Formal monitoring of Manihiki Lagoon began in 1996 with the establishment of the Lagoon Ecology Monitoring and Management Project (LEMMP). The LEMMP was contracted out to a United States based company, RDA International (RDA International, 1997). The LEMMP mostly consisted of data collection to assess the status of pearl farming and the lagoon environment. Among other things, the project provided baseline survey data on physical, chemical and biological lagoon parameters, and recommendations on advisable oyster stocking densities, stocking rates, and management options. The baseline information collected through the LEMMP is still used as a reference database on the lagoon ecosystem. In 1996 an analysis of lagoon circulation was undertaken by the South Pacific Applied Geoscience Commission (SOPAC) to provide support to the LEMMP (Solomon, 1997). SOPAC provided physical oceanographic data and an analysis of lagoon circulation and flushing. The study researched the properties and movement of water into, out of and around the lagoon. Sustainable development is defined in this report, in accordance with the World Commission on the Environment and Development definition, as ‘development that meets the needs of the present without compromising the ability of future generations to meet their own needs’. 7 [SOPAC Technical Report 371 – McKenzie] [21] Lagoon ecology monitoring and management project (RDA) Study of lagoon water circulation (SOPAC) 1996 1997 Survey of pearl oyster health (NIWA) 1998 Oyster census (MMR) 1999 Survey of pearl oyster health (NIWA) 2000 Study of lagoon water quality (SOPAC) 2001 Survey of lagoon bathymetry (SOPAC) Farm mapping (SOPAC and MMR) Geographic Information System (GIS) Workshop (SOPAC) First technician training course (MMR) 2002 Purchase of YSI Probe (MMR) Second technician training course (MMR) Survey of pearl oyster health (NIWA) Oyster census - wild and farmed shell (MMR) Installation of monitoring buoy (SOPAC) Training in buoy deployment (SOPAC) Drafting of lagoon management plan & code of practice (MMR) November 2000 Disease outbreak Type of Project Lagoon Monitoring Pearl Oyster Monitoring 2003 Mapping Capacity Building Management Third technician training course (MMR) Studies of flushing and circulation (UQ) 2004 Figure 10: Timeline of projects implemented in Manihiki Lagoon, 1996-2004. MMR NIWA RDA SOPAC UQ – Ministry of Marine Resources, Cook Islands Government – National Institute of Water and Atmospheric Research (New Zealand) – RDA International – South Pacific Applied Geoscience Commission – University of Queensland, Australia [SOPAC Technical Report 371 – McKenzie] [22] Slow rates of water exchange between the lagoon and the ocean were found in Manihiki, suggesting that the lagoon takes a long time to "flush" itself with fresh oceanic waters. This slow exchange can increase the impacts of disease and pollution. The data from the lagoon circulation study can be used to assess the suitability of different lagoon areas for pearl farming, and the direction that a disease outbreak is likely to spread. A study of water quality in Manihiki Lagoon was undertaken by SOPAC shortly after the disease outbreak in November 2000 (Sharma, 2001). SOPAC used the baseline data from the 1996 lagoon circulation study as a comparison to determine possible reasons for the sudden increase in oyster mortality in 2000. Parameters considered in the study included water temperature, salinity, dissolved oxygen and turbidity. The study found that Manihiki Lagoon had notably low levels of dissolved oxygen immediately following the disease outbreak, indicating that the probable causes of the disease outbreak were overstocking of pearl oysters and the slow water exchange between the lagoon and the ocean. This study gave an idea of the levels of water quality parameters that can be considered critical indicators of dangerous conditions for pearl farming. Logistical limitations of the labour intensive methods of data collection used in the LEMMP led the Ministry of Marine Resources, with the assistance of SOPAC, to install an oceanographic monitoring buoy in Manihiki Lagoon in November 2003. Figure 11 shows the monitoring buoy after installation in the lagoon. Figure 11: Oceanographic monitoring buoy in Manihiki Lagoon. [SOPAC Technical Report 371 – McKenzie] [23] The monitoring buoy has several advantages over the system of data collection through the LEMMP. The monitoring buoy automatically measures a variety of chemical and physical lagoon parameters every hour. These parameters include sea-surface temperature, salinity, air temperature, dissolved oxygen, chlorophyll levels (an indicator of phytoplankton concentration), solar radiation, barometric pressure, pH values, and wind direction and speed. The data is retrieved daily with an uplink via satellite phone, automatically updated on the SOPAC web page, and downloaded from the web page and disseminated to pearl farmers on a weekly basis through the Ministry of Marine Resources. Currently a report on the monitoring buoy data is compiled by SOPAC every month. In 2003, the Ministry of Marine Resources purchased a hand-held YSI probe, which is capable of collecting measurements of a range of different lagoon parameters, including temperature, pH, salinity, dissolved oxygen, turbidity and oxygen reduction potential (orp) in locations other than where the monitoring buoy is situated. These lagoon-monitoring projects can assist the pearl industry to improve the sustainability of pearl farming by: 1. Acting as an early warning system of environmental conditions that may cause a pearl oyster disease outbreak. The projects provide information that can be used by pearl farmers to improve their farming practices and avoid disease outbreaks. For example, if the monitoring buoy indicates environmental conditions that are likely to stress the oysters, farmers can avoid further stressing them by delaying handling, cleaning and seeding. 2. Providing technical information that helps to estimate the carrying capacity of the lagoon (the number of pearl oysters the lagoon can handle without detrimental effects to the lagoon ecosystem). The projects can also allow early detection of lagoon degradation from increased pearl farming if stocking densities of pearl oysters reach unsustainable levels. 3. Providing baseline data that can be used to assess the potential of other lagoons for pearl farming. 4. Contributing to international research in areas such as pearl farming, climate change and coral reef studies. 2.2. Pearl Oyster Monitoring Projects Some of the projects in Manihiki have surveyed the oyster population, monitoring factors such as stocking densities and oyster health. The LEMMP provided baseline survey data on pearl oyster population dynamics. This is still used as a reference database. [SOPAC Technical Report 371 – McKenzie] [24] Censuses are regularly conducted by the Ministry of Marine Resources to estimate the number of farmed adult and juvenile pearl oysters. The censuses show that the number of adult and juvenile oysters cultured in Manihiki Lagoon has gradually risen, with a fall in the number of adult pearl oysters between 2000 and 2003, as shown in Figure 12. Number of oysters (millions) 7 6 5 4 Juvenile pearl oysters 3 Adult pearl oysters 2 1 0 1991 1996 2000 2003 Year Figure 12: Total number of cultured pearl oysters in Manihiki Lagoon, 1991-2003. [Source: Ministry of Marine Resources, Census Results] The New Zealand National Institute of Water and Atmospheric Research (NIWA) conducted pearl oyster health surveys in 1998, 2000 and 2003 in Manihiki Lagoon. The 1998 survey found no serious signs of disease among Manihiki pearl oysters. The health survey in 2000 was undertaken immediately following reports of abnormally high mortalities of pearl oysters. The survey found that Vibrio harveyi, a bacterial disease, was associated with the observed mortalities, which were widespread throughout the lagoon. The most recent survey in 2003 found that a smaller but still significant proportion of oysters in Manihiki were still affected by the disease, with significant long-term health effects, such as persistent lesions and growth abnormalities (Diggles & Maas, 2004). Regular monitoring of pearl oysters in Manihiki Lagoon can assist the pearl industry to improve the sustainability of pearl farming by: 1. Alerting resource users when the health of oysters deteriorates, so preventative or curative measures can be taken. 2. Determining the likely causes of past disease outbreaks, which can help to prevent future recurrences. [SOPAC Technical Report 371 – McKenzie] [25] 3. Finding areas with unsustainable oyster stocking levels and densities, indicating high risk of disease outbreaks. 4. Allowing regulation of the stocking of pearl oysters within the carrying capacity of the lagoon. 2.3. Mapping Projects A number of mapping surveys have been conducted in Manihiki Lagoon. In 2002 a lagoon bathymetry survey was undertaken by SOPAC, which mapped the water depth throughout the lagoon (Bertram and Tuatai, 2002). The position of pearl farms was determined using a differential Global Positioning System (GPS). In 2002, SOPAC linked the pearl oyster census database to the bathymetric lagoon map, farm maps and IKONOS satellite imagery via a geographic information system (GIS). The GIS makes it possible to view multiple layers of mapping data at once to get a holistic view of the lagoon. Each pearl farmer in Manihiki Lagoon has been provided with an individual map showing their farm boundaries, neighbouring farm boundaries, and the depths of the lagoon within and around their farm. Figure 13 shows staff at the Ministry of Marine Resources handing out individual farm maps to pearl farmers in Manihiki. Figure 13: Ministry staff hand out maps to pearl farmers. An individual farm map showing overlapping boundaries between neighbouring pearl farms is shown in Figure 14. A map showing the position of all pearl farms in Manihiki Lagoon is shown in Figure 15. [SOPAC Technical Report 371 – McKenzie] [26] Figure 14: Map of individual pearl farm in Manihiki Lagoon. Figure 15: Map showing position of all pearl farms in Manihiki Lagoon Mapping the lagoon can assist the pearl industry to improve the sustainability of pearl farming by: 1. Identifying areas of the lagoon where there is a high-risk of disease outbreaks, such as areas with shallow depths and high-density farming. 2. Allowing regulation of the stocking of pearl oysters within farm boundaries and within the carrying capacity of the lagoon. 3. Identifying overlapping pearl farms, allowing negotiation of boundaries to avoid conflicts and overstocking. [SOPAC Technical Report 371 – McKenzie] [27] 4. Showing areas suitable for pearl farming so space can be allocated systematically for new farms and rotation of pearl lines. 2.4. Capacity Building Projects Many of the projects in Manihiki have made capacity building an explicit project objective, such as the GIS training workshop, pearl technician training courses, oyster health surveys, and buoy deployment. In-country training on GIS was conducted by SOPAC to enable local staff at the Ministry of Marine Resources to interpret and use the maps, satellite imagery and census data, which were collected through the mapping projects. Computers used by the Ministry of Marine Resources and Manihiki Island Council were upgraded to allow use of the GIS database. A pearl technician training course was established in Manihiki for local pearl farmers from the Northern Cook Islands. The first phase of the course involves three weeks of study, covering all the skills required to be a seeding technician, including theory on pearl oyster biology and good farm husbandry practices, and practical seeding of oysters. The second phase of the course involves 2 - 18 months of incubation and husbandry of the seeded oysters. The third phase of the course involves harvesting and grading the oysters that were seeded by the students, typically 18 months after seeding. The first phase of the course was run three times by an experienced seeding technician, in 2002, 2003 and 2004, and the first set of students harvested their pearls in 2004. There are plans for the course to be run two more times. Figure 16 shows a student from the first technician training course harvesting pearls from oysters seeded 18 months earlier. Figure 16: Student harvesting pearls at the technician training course. [Source: Berni Aquilina] [SOPAC Technical Report 371 – McKenzie] [28] The technician training course was designed to provide the Cook Islands pearl industry with competently trained local technicians who can perform the seeding operation required to create cultured pearls. Learning the art of seeding is difficult because of the highly secretive nature of the industry. Seeding (also called grafting or nucleus implantation) is a surgical procedure in which a nucleus (a round bead made from the shell of a freshwater mussel) and a small piece of mantle tissue (the inner shell of another pearl oyster) are inserted in to the oyster gonad. In a successful operation, the cut heals and the grafted mantle tissue grows around the nucleus to form a black pearl. Currently foreign pearl technicians do most of the seeding operations in Manihiki, and usually take a third of the harvested pearls in exchange for their services. The technician training course aims to allow Cook Islanders to carry out seeding operations, and to become more self-sufficient in the Manihiki pearl industry’s requirements for seeding services. The technician training course also aims to stop the present unsustainable practice of highvolume seeding schedules. Because foreign technicians are only available to seed for a limited period in the year, seeding is currently often done in large volumes with high densities of oysters kept in shallow areas for long periods. This practice stresses pearl oysters, making them more susceptible to disease8. The associated ecological and disease risks of high-volume seeding could be avoided if local technicians were available to seed all year round. As part of the oyster health survey in 2003, local staff at the Ministry of Marine Resources were taught skills in shell dissection, description, diagnostics and treatment for analysis of oyster samples to be sent to New Zealand for testing, and skills in monitoring Vibrio Harveyi levels in the lagoon water. In late 2003 staff from the Ministry of Marine Resources in Rarotonga and Manihiki were given training at the SOPAC Secretariat in deployment and maintenance of the oceanic monitoring buoy. Capacity building in pearl farming and lagoon management skills can assist the pearl industry to improve the sustainability of pearl farming by: 1. Enabling local staff at the Ministry of Marine Resources to collect, interpret and use scientific data to improve lagoon management. 2. Allowing self-sufficiency in the pearl industry’s requirements for seeding services. 3. Reducing or eliminating the unsustainable practice of high volume seeding schedules, which carries ecological and disease risks. 8 The disease outbreak in 2000 began in Tukao Bay where there was high intensity seeding taking place. [SOPAC Technical Report 371 – McKenzie] [29] 4. Allowing early detection of disease outbreaks by local staff at the Ministry of Marine Resources. 5. Ensuring that the monitoring buoy is well-maintained, and continues to supply regular and reliable data on lagoon parameters. 2.5. Manihiki Pearl Farming Management Plan & Code of Practice A pearl farming management plan needs to be implemented in Manihiki Lagoon to overcome the problems of overstocking and poor farming practices. The problems facing Manihiki are a clear example of the ‘tragedy of the commons’ noted famously by Hardin (1968). The tragedy of the commons arises when individuals consuming or using a common property resource do not bear the total costs of their actions, which leads to over-exploitation of the resource. In Manihiki, when an individual is allocated a pearl farming permit, the farmer has free access to the allocated lagoon area, and faces very few enforced restrictions on how that area is used. When an individual farmer increases the stock density on his or her farm, this reduces the level of oxygen and food available for all oysters, increases the likelihood of disease at all farms, and reduces the yield and quality of pearls for all farmers. The individual farmer does not bear the total cost of this action, because he or she does not account for the costs suffered by other users. As a result of this ‘negative externality' there will be overexploitation of the lagoon resource and overstocking of pearl oysters. Other practices with negative externality elements include maintenance of farm lines, handling of oysters, rotating farm areas to leave space fallow, and disposal of cleaning wastes. Economic theory predicts that, unless pearl farming is regulated in Manihiki, the competitive equilibrium will lead to overexploitation (the level of oyster stock and oyster stocking densities will be above the economic and biological optimum) and every farmer will earn zero economic profit (Poirine, 2003a). Even if all pearl farmers are aware that overexploitation harms profits, there is no incentive for each individual farmer not to increase oyster density unless they can ensure that others will be prevented from doing so. As each farmer tends to increase oyster density, the productivity of pearl farming decreases. During and after disease outbreaks, pearl quality and productivity deteriorate, causing a reduction in each farmer’s profits. There are examples of pearl industries in other areas of the world where unmanaged and unregulated expansion of cultured pearl production led to overstocking, reduced profits, oyster disease outbreaks and the eventual destruction of the industry (Rowntree, 1993; Poirine, 2003a). It is therefore in the common interest of all farmers to introduce a system for strict enforcement of good farm practices and limits to oyster density. A pearl farming management plan, or alternative system of public management and regulation, could overcome the market failure facing the [SOPAC Technical Report 371 – McKenzie] [30] Manihiki pearl industry by creating an enforceable regulatory system of property rights for use of lagoon resources. The Ministry of Marine Resources, in consultation with pearl farmers, has drafted a pearl farming management plan and code of practice for the pearl industry in Manihiki. The draft is currently awaiting approval by the Manihiki Island Council. It is designed to cover a ten-year time period from 2004 to 2014. The objective of the draft management plan is ‘to establish ecologically sustainable pearl farming husbandry practices for the protection, conservation and management of Manihiki Lagoon and to improve the economic well being of the Manihiki community’. The current draft suggests four management measures to achieve this objective9, which are outlined below, along with a discussion of how the projects contribute to each management measure. First, the draft management plan introduces an ‘Area Management System’ for Manihiki, whereby farm areas are defined for all pearl farmers, and no overlap of farm boundaries is permitted. This is expected to ensure secure tenure to pearl farm permit holders, efficiently allocate the limited space in the lagoon that is suitable for pearl farming, reduce the likelihood of overcrowding of pearl oysters and unmanaged growth of farms, and enable oyster densities and stocking rates to be more easily monitored. A number of the project outputs, such as the lagoon maps and census data on oyster stocking rates, will provide valuable information inputs for the effective implementation of the Area Management System. Second, the draft management plan recommends a limit on pearl oyster stocking densities to prevent overcrowding of oysters and thereby reduce the risk of disease outbreaks. The recommended stocking density limits are based on scientific information, including data supplied through some of the projects in Manihiki, such as the Lagoon Ecology Monitoring and Management Project, oyster censuses, and pearl oyster health surveys. According to the 2003 oyster stock survey, 16 percent of farms are above the maximum stocking density of 4,000 shells per hectare suggested in the draft management plan. Third, the draft management plan recommends a maximum limit on the total number of farmed oysters to ensure the carrying capacity of the lagoon10 is not exceeded, and thereby reduce the risk of disease. The limit established in the lagoon management plan is informed by scientific information, including data gathered through the projects in Manihiki. Fourth, the draft management plan includes a code of practice, which establishes rules and recommendations for sustainable individual farm practices. Many of the rules within the code of 9 The management plan is still in draft form, and may be subject to changes on the basis of further consultation between pearl farmers, the Manihiki Island Council, and the Ministry of Marine Resources. 10 Carrying capacity is the ability of an environment to support a number of animal communities or production activities. [SOPAC Technical Report 371 – McKenzie] [31] practice are shaped by information generated through the projects, such as census results, maps, health surveys and monitoring data. Rules and recommendations relate to individual farm practices that can have a negative externality effect on the health of the lagoon, and hence on other farmers. Such practices include pearl oyster densities, maintenance of farm lines, handling of oysters, rotating farm areas to leave space fallow, and disposal of cleaning waste. There is an inter-dependent relationship between the scientific information generated through the projects and the management plan. In order to enforce sound rules, the management plan requires scientific data on which to base management decisions. Information from the projects has shaped the management plan and been used to form the Area Management System and the limits for oyster stock densities and total stocks. But the success of the projects also depends on the management plan to ensure that the information is used to improve pearl farming practices. A penalty and enforcement system for the management plan remains to be decided. As it currently stands the draft management plan suggests penalties be imposed on farmers who do not report, or falsely report information, or who do not comply with the plan and code of practice. The success of the management plan will depend on the effective enforcement of penalties for those farmers who continue with unsustainable practices. The management plan is fundamentally important for the continuation of pearl farming in Manihiki. Without an enforced system of rules and regulations, incentives for individual farmers to overexploit the lagoon will lead to reduced profits for all, repeated disease outbreaks and could eventually cause the demise of the Manihiki pearl industry. [SOPAC Technical Report 371 – McKenzie] [32] 3. METHODS 3.1. Overview This cost-benefit analysis assesses whether the projects implemented in Manihiki to achieve sustainable development of the black pearl industry, as outlined in Section 2, are worthwhile investments for the Cook Islands. A model of pearl production is developed to estimate the economic benefits that the projects are likely to generate. The technique of cost-benefit analysis is used to compare the estimated benefits over a fifteen-year time period between 2004 and 2019 with the total project costs. The net economic benefits of the projects are calculated in present value terms as an indication of whether they are good economic investments. The reliability of the findings is checked by changing key assumptions in a sensitivity analysis. The quantitative analysis in Sections 4.1 and 4.2 focuses on the direct monetary project costs and monetary benefits of the projects in terms of the pearl revenue generated. Section 4.3 gives a qualitative analysis of some of the indirect, secondary and non-monetary project benefits and costs. 3.2. Previous Related Studies This study is the first cost-benefit analysis undertaken to evaluate pearl farming management projects at the community and national level. Very little similar work has been done so far in the area of cost-benefit analysis and evaluation of resource management projects in the Pacific region. In 2003, economic decision tools (including cost-benefit analysis) were developed through the Marine Studies Programme at the University of the South Pacific to assist farmers to understand the costs and benefits involved in aquaculture production (including pearl farming) in comparison with other rural development options (Johnstone & Pickering, 2003). These tools were designed to evaluate individual management and investment decisions by farmers at the micro-level, however, rather than evaluating the costs and benefits of holistic resource management projects at the community and national level. [SOPAC Technical Report 371 – McKenzie] [33] 3.3. Project Costs In economic theory the correct measure of project costs is the ‘opportunity cost’ of all the inputs invested in the projects. Opportunity costs are the value of the project inputs in the next best alternative activity. The opportunity cost of the Manihiki project inputs is approximated as their market value i.e. the monetary expenses incurred in project implementation and operation. Future project costs are estimated on the basis of the best approximations of those involved in the projects. All project costs are included in the analysis, even if the source of funding is not the Cook Islands government11. Details of past project costs and estimates of future project costs are given in Appendix 3. 3.4. Channels of Project Benefits There are three main channels through which the project activities produce benefits for the Cook Islands. These channels are illustrated in Figure 17. The majority of the funding for the projects has come from international aid agencies such as the Asian Development Bank and New Zealand’s Aid and International Development Agency (NZAID). 11 [SOPAC Technical Report 371 – McKenzie] [34] Project Activities Some of the project activities build local capacity e.g. the technician training course teaches seeding skills Some of the project activities produce scientific information e.g. the monitoring buoy produces data on lagoon parameters Project Outputs: Scientific information Project Output: Improved local capacity Project outputs ensure that the management plan is based on reliable scientific information Policy: Management plan and code of practice Capacity building increases pearl farming skills and raises awareness of sustainable farming practices Pearl farmers directly use the scientific information from the projects to make pearl farming practices more sustainable Management plan ensures sustainable pearl farming practices are implemented and enforced Goal: Sustainable development of the black pearl industry in Manihiki Non-monetary benefits: The projects have intangible benefits e.g. contribution to research on climate change Monetary benefits: The projects increase the quality and yield of pearls, which brings more revenue to the Cook Islands sustained over future generations Figure 17: Channels through which project activities create benefits. [SOPAC Technical Report 371 – McKenzie] [35] The red left-hand channel illustrates how capacity building projects, such as the pearl technician training course, produce economic benefits for the Cook Islands by increasing the skills needed for sustainable farming practices, and lagoon management. Capacity building activities may also have wide-ranging positive externality benefits outside the pearl industry if the skills learnt through the training are applied elsewhere. For example, staff at the Ministry of Marine Resources who attended the GIS workshop may use their skills in GIS and MapInfo software in other areas of marine management. Capacity building is just one element of the project activities. Many of the projects in Manihiki produce scientific information to assist the pearl industry, such as maps, surveys, censuses, and lagoon parameter data. Assessing the benefits of this information is difficult. The information will only contribute to sustainable development of the pearl industry and provide tangible economic benefits if resource users and managers use and apply it. Scientific information will generate economic benefits for the pearl industry if the information is: 1) Used voluntarily and directly by individual pearl farmers to make their farming practices more productive and sustainable (green right-hand channel in Figure 17); or, 2) Used as advisory inputs to form the rules and regulations within the pearl farming management plan, which forces farmers to make their farming practices more productive and sustainable (blue central channel in Figure 17). Many pearl farmers are aware of the potential for applying the scientific information produced through the projects to their farming practices, but only a few farmers are actually doing so. Out of the fifteen pearl farmers interviewed in Manihiki for this study, 66 percent plan to adjust their farming practices in light of the information provided by the maps and monitoring buoy, but only 20 percent of farmers have actually done so. Many of the farmers who do not currently use the monitoring buoy data for their farming but would like to do so, requested an educational workshop to help them understand, interpret and apply the information. Table 1 gives examples of some of the ways in which pearl farmers have adjusted or plan to adjust their farming practices in response to scientific information produced through four of the project areas. [SOPAC Technical Report 371 – McKenzie] [36] Table 1: Use of project information by pearl farmers. Project Information produced Use of information by pearl industry Monitoring buoy Lagoon parameters e.g. dissolved oxygen, water temperature If the monitoring buoy shows dangerous environmental conditions in the lagoon that stress the oysters, farmers may adjust farming practices. For example, if dissolved oxygen levels are unusually low, farmers delay cleaning and seeding, because this would further stress the oysters and could lead to high mortality rates. Oyster health surveys Statistics on the health of pearl oysters in lagoon If the oyster health surveys show that oysters are diseased, farmers may adjust farming practices. For example, they may kill sick oysters to prevent the disease from spreading and reduce stock densities to prevent the disease recurring. Mapping Maps showing lagoon bathymetry and position of individual pearl farms Farmers may use the maps to change the location and layout of farms to prevent overstocking of oysters, move to deeper areas of the lagoon, and avoid overlapping with neighbouring farms. For example, the maps are currently being used to plan where haruharu would be optimally located to collect juvenile oysters. Oyster censuses Estimates of oyster stocks and densities If the farm censuses indicate high densities of pearl oysters in certain areas, farmers may change the location and layout of farms to avoid overstocking and disease outbreaks. Economic theory suggests that, even if farmers are aware of the scientific information, and understand that they must adjust their farming practices and reduce oyster stocking densities to lower the risk of oyster disease outbreaks, there will always be incentives for individual farmers using a communally-owned and unregulated lagoon to increase oyster stocks above the biological and economic optimum (Poirine, 2003a). It is only through implementation and enforcement of a pearl farming management plan that it can be ensured that the scientific information from the projects will improve farming practices and lagoon management. Hence, the blue central channel in Figure 17, which shows how scientific information from the projects feeds in to the management plan, is the most important channel through which the projects create economic benefits for the Cook Islands. A pearl farming management plan requires high-quality scientific information on the lagoon environment and the pearl oyster population to ensure that the rules and recommendations within the plan are based on sound data. [SOPAC Technical Report 371 – McKenzie] [37] In summary, there are three channels through which the projects in Manihiki generate benefits for the Cook Islands pearl industry: capacity building; voluntary use of scientific information generated through the projects by pearl farmers to improve farming practices, and use of scientific information to shape the pearl farming management plan, which forces pearl farmers to improve farming practices. The last channel is the most important for ensuring sustainable development of the pearl industry, because, without a management plan, incentives will remain for farmers to overexploit the lagoon. 3.5. Model and Indicator of Project Benefits In economic theory the correct measure of project benefits is the revenue generated by the project plus the resulting change in consumer and producer surplus. In practice it is often not possible to conduct a detailed estimation of consumer and producer surplus, because supply and demand curves are difficult to determine. Instead, a substitute indicator can be used that gives a close approximation to the willingness to pay off producers and consumers for the projects. In this cost-benefit analysis it is assumed that, through the three channels outlined in Section 3.3, the projects will improve the quality and yield of pearls produced in Manihiki, and thereby increase the level of annual pearl revenue earned by the Cook Islands. The approximate indicator of project benefits is the difference in pearl production revenue accruing to Cook Islanders12 when all of the projects are implemented (the situation ‘with the projects’) and when the projects are not implemented (the situation ‘without the projects’). A model of pearl production that uses assumptions based on the best available information provided by pearl farmers, retailers, graders, academics, pearl technicians, and oyster biologists generates this indicator. Full details of the assumptions and findings of the model are given in Appendix 4. The choice of assumptions for particular variables can be debated, so a sensitivity analysis is undertaken to check the impact of altering key assumptions. It is assumed that the management plan will be implemented in 2004 and all other future projects will be implemented as currently planned. The benefits are calculated over a fifteen-year period between 2004 and 2019. The stream of benefits and costs over time are discounted to find the present value of the projects, using a real discount rate of 11 percent. The chosen discount rate is based on the lower end of the band of interest rates usually applied on pearl loans by the Cook Islands Development 12 Revenue removed from the country by foreign pearl technicians is not included. [SOPAC Technical Report 371 – McKenzie] [38] Bank, which vary between 11 and 13.75 percent (Bank of Cook Islands, 2002). All costs and benefits are adjusted for inflation using the New Zealand Consumer Price Index (CPI) and given in real terms. It should be noted that the benefit indicator used for this cost-benefit analysis only includes the pearl revenue generated by the projects. These benefits are likely to be only the tip of the iceberg, as there are many potential indirect, secondary and non-monetary benefits from the projects. These are discussed in Section 4.3. Table 2 shows the main assumptions within the model. Table 2: Model of pearl production ‘with projects’ and ‘without projects’13. Component Assumptions with the projects Assumptions without projects Total quantity of adult cultured pearl oysters. The management plan limits the total stock of oysters to 1.5 million adult farmed oysters (the recommended sustainable capacity of the lagoon). Oyster density is regulated by the management plan to a maximum of 4,000 farmed shells per hectare, which prevents future disease outbreaks and improves oyster health. There is no regulation of the total stock of oysters, so the level rises above the advised sustainable capacity to 2.7 million adult farmed oysters by 2019. There is no regulation of oyster density, so density increases beyond sustainable levels, causing disease outbreaks to recur in the future and oyster health to deteriorate. Average international pearl prices and ratio of pearl prices for different quality pearls remain at 2003 levels. Average pearl quality reduces due to deteriorating oyster health. The average price per pearl produced in Manihiki decreases due to a fall in the average quality of pearls. The percentage of seedable oysters decreases due to poor oyster health, which creates weak, stunted pearl sacs that are difficult to seed. Oyster density. Average price per pearl on world market. Average pearl quality. Average price per pearl produced in Manihiki. Percentage of seedable oysters. Average international pearl prices and ratio of pearl prices for different quality pearls remain at 2003 levels. Average pearl quality improves because of better oyster health, The average price per pearl produced in Manihiki increases due to a rise in the average quality of pearls. The percentage of seedable oysters increases due to improved oyster health, which creates strong, large pearl sacs that are easy to seed. Percentage of saleable pearls. The percentage of pearls of saleable quality increases due to improved oyster health. The percentage of pearls of saleable quality decreases due to poor oyster health. Percentage of revenue removed by foreign technicians. Foreign technicians continue to remove a third of pearl production revenue until 2008. After 2009 Manihiki farmers employ local technicians, who have demonstrated their skills, so no further pearl production revenue is removed from the Cook Islands. Foreign technicians continue to remove a third of Cook Islands pearl production revenue from 2004 to 2019. 13 See Appendix 4 for full details of the assumptions and findings of the model of pearl production. [SOPAC Technical Report 371 – McKenzie] [39] 4. FINDINGS 4.1. Cost-Benefit Analysis Figure 18 shows the projected total pearl revenue accruing to Cook Islanders with and without the projects i.e. the amount of pearl revenue that is expected to be earned by Cook Islanders over the 14 B 12 10 8 6 4 2 A C 0 20 03 20 04 20 05 20 06 20 07 20 08 20 09 20 10 20 11 20 12 20 13 20 14 20 15 20 16 20 17 20 18 20 19 Pearl production revenue accruing to Cook Islanders (NZ$ millions) next fifteen years with the projects and in the absence of the projects. Year With projects Without projects Figure 18: Pearl revenue accruing to Cook Islanders with and without the projects in Manihiki, 2003-2019. The incremental benefits from the projects are estimated as the difference between pearl revenue ‘with the projects’ and ‘without the projects’, shown in Figure 18 as the area ABC. It is these incremental benefits, discounted over time, that are used in the cost-benefit analysis calculations. The project costs are subtracted from the incremental project benefits to find the net benefit of the projects. Full details of the cost-benefit analysis findings are given in Appendix 5. Table 3 summarises the findings of the cost-benefit analysis. [SOPAC Technical Report 371 – McKenzie] [40] Table 3: Cost-benefit analysis indicators. Indicator Net Present Benefit Value $44,015,892 Net Present Cost $4,247,466 Net Present Value $39,768,426 Discounted Benefit-Cost Ratio 10.4 Internal Rate of Return 28% Discounted Payback Period Four years The projects have a large positive Net Present Value of $39.8 million. The ratio of benefits to costs is 10:1. The internal rate of return is 28 percent, which is well above the chosen discount rate of 11 percent, indicating that the projects are an excellent investment. The projects have a short payback time, as the pearl revenue generated within four years recovers projects costs. All of these indicators suggest that the projects in Manihiki are an extremely worthwhile investment for the Cook Islands. 4.2. Sensitivity Analysis Sensitivity analysis involves adjusting various assumptions within the original model of pearl production to see the effect on key economic indicators of a range of likely future scenarios. Sensitivity analysis is necessary when assumptions are made about the development of uncertain future parameters, such as future prices and project developments. This section analyses five likely future scenarios with different assumptions from the original model, which have been identified as key variables in determining the net benefits. It is a partial sensitivity analysis, in which only one assumption is adjusted at a time, with all other assumptions held constant. Full details of the findings of the sensitivity analysis are given in Appendix 6. 4.2.1. Scenario 1: Manihiki management plan not implemented A critical assumption of the original model is that the management plan is implemented in 2004, and the rules and regulations are enforced. If the management plan is not implemented and effectively enforced, pearl farming practices are unlikely to change, and the projects will fail to generate substantial pearl revenue. This is not an unlikely scenario, as various draft management plans have been proposed over the last fourteen years, and have failed to be implemented thus far (MMR 2003a, MMR 2003b, MMR 2000a, Ponia and Okatai 2000, Ponia 2000, Sims 1990a). In Scenario 1, it is assumed that the projects are not supported by a management plan so the projects fail to prevent future disease outbreaks and a general decline in oyster health and pearl [SOPAC Technical Report 371 – McKenzie] [41] production. Hence, pearl revenue declines and the projects fail to reap their large potential economic benefits. The projects do generate some revenue because a few farmers voluntarily and directly use the scientific information to adjust their farming practices, and the capacity building projects continue to generate benefits (the red and green channels in Figure 17 continue to generate benefits). Figure 19 shows the projected total pearl revenue accruing to Cook Islanders with and without the 0.8 0.7 0.6 A 0.5 B 0.4 0.3 0.2 0.1 C 0.0 20 03 20 04 20 05 20 06 20 07 20 08 20 09 20 10 20 11 20 12 20 13 20 14 20 15 20 16 20 17 20 18 20 19 Pearl production revenue (NZ$ milions) projects, when the management plan is not implemented or enforced. Year With projects (no management plan) Without projects Figure 19: Pearl revenue accruing to Cook Islanders with projects but no management plan and without projects in Manihiki, 2003-2019. Without the management plan, the incremental pearl revenue benefits, shown on Figure 19 as the area ABC, are vastly reduced, and outweighed by the total project costs. Table 4 summarises the findings of the cost-benefit analysis for Scenario 1. Table 4: Cost-benefit indicators, projects do not include management plan. Indicator Value Net Present Benefit $1,845,197 Net Present Cost $4,247,466 Net Present Value –$2,402,269 Discounted Benefit-Cost Ratio 0.4 Internal Rate of Return 0% Discounted Payback Period Greater than 15 years [SOPAC Technical Report 371 – McKenzie] [42] Without the management plan, the projects have a negative Net Present Value of ($2.4 million) i.e. the project costs exceed the pearl revenue generated by the projects by $2.4 million in present value terms. The discounted benefit-cost ratio is less than one and the internal rate of return is below the chosen discount rate of 11 percent. The projects fail to generate pearl revenue sufficient to cover the project costs before 2019. All of the economic indicators suggest that, without a management plan, the projects are no longer a wise investment for the Cook Islands. 4.2.2. Scenario 2: International pearl prices recover In Scenario 2 it is assumed that international pearl prices rapidly recover to the previous high levels of the mid-1990s. A number of possible future developments in the pearl industry might cause an increase in international pearl prices, such as regulations in French Polynesia limiting the production of low quality pearls, or Japanese economic recovery boosting demand for black pearls. Pearl prices have increased at the last three Poe Rava Nui auctions in French Polynesia, indicating that prices may continue to rise. Table 5 summarises the findings of the cost-benefit analysis for this scenario. Table 5: Cost-benefit indicators with higher pearl prices. Indicator Value Net Present Benefit $88,031,784 Net Present Cost $4,247,466 Net Present Value $83,784,318 Discounted Benefit-Cost Ratio 20.7 Internal Rate of Return 33% Discounted Payback Period Three years If international pearl prices recover, the projects will be an even better investment with a Net Present Value of approximately $83.8 million. 4.2.3. Scenario 3: International pearl prices decline A number of possible future developments in the pearl industry might cause a further fall in black pearl prices, such as an increase in the supply of cheap substitutes from China or Pacific Island Countries. This is an unlikely scenario as prices are estimated to be at the long-term average cost for less-effective producers in French Polynesia, so a further fall in prices would cause many producers to exit, driving down supply (Poirine, personal communication). Table 6 summarises the findings of the cost-benefit analysis for this scenario. [SOPAC Technical Report 371 – McKenzie] [43] Table 6: Cost-benefit indicators with decreased pearl prices. Indicator of net benefits Net Present Benefit Value $22,007,946 Net Present Cost $4,247,466 Net Present Value $17,760,480 Discounted Benefit-Cost Ratio 5.2 Internal Rate of Return 22% Discounted Payback Period Six years If international pearl prices decrease further, the projects will not be as profitable an investment, with a Net Present Value of only $17.8 million. 4.2.4. Scenario 4: Future project costs are higher than expected In Scenario 4 it is assumed that future real project costs are double what is expected by those involved in the projects. The cost-benefit analysis indicators are summarised in Table 7. Table 7: Cost-benefit indicators with higher project costs. Indicator Value Net Present Benefit $44,015,892 Net Present Cost $4,643,069 Net Present Value $39,372,823 Discounted Benefit-Cost Ratio 9.5 Internal Rate of Return 27% Discounted Payback Period Four years Even if future project costs are double the level expected, the projects remain an excellent investment for the Cook Islands, with a Net Present Value of approximately $39.4 million. 4.2.5. Scenario 5: Manihiki farmers do not employ local technicians In Scenario 5, it is assumed that local pearl technicians trained on the technician training course are not employed by pearl farmers14, so foreign technicians continue to remove a third of pearl revenue from the Cook Islands. The cost-benefit analysis indicators for this scenario are summarised in Table 8. 14 A third of the Manihiki pearl farmers interviewed for this study said that they would never employ local technicians, regardless of whether they have had training on the pearl technician training course. [SOPAC Technical Report 371 – McKenzie] [44] Table 8: Cost-benefit indicators with no employment of local technicians. Indicator Net Present Benefit Value $30,776,860 Net Present Cost $4,247,466 Net Present Value $26,529,394 Discounted Benefit-Cost Ratio 7.2 Internal Rate of Return 25% Discounted Payback Period Four years If Manihiki farmers refuse to employ local technicians trained on the pearl technician training course, the Net Present Value of the projects is reduced to approximately $26.5 million. Table 9 summarises the findings of the cost-benefit analysis and sensitivity analysis. Table 9: Summary of cost-benefit analysis. Situation NPV NPB NPC IRR BCR Payback Period Original assumptions $39.8m $44m $4.2m 28% 10 Four years No management plan -$2.4m $1.8m $4.2m 0% 0.4 More than 15 years Pearl prices recover $83.8m $88m $4.2m 33% 21 Three years Pearl prices decline $17.8m $22m $4.2m 22% 5 Six years Project costs increase $39.4m $44m $4.6m 27% 9.5 Four years Locals not employed $26.5m $30.8m $4.2m 25% 7 Four years NPV – Net Present Value; NPB – Net Present Benefit; NPC – Net Present Cost; IRR – Internal Rate of Return; BCR – Benefit Cost Ratio. The projects will have a large multi-million dollar Net Present Value under a range of different assumptions about future scenarios. The exception to this is the situation in which the management plan is not implemented. In this scenario, the projects have a negative Net Present Value of -$2.4 million. It should be noted that there is no cost recovery on any of the projects under assessment, so although without a management plan pearl farmers will suffer from reduced pearl revenues and incomes, the industry does not bear the direct costs of the projects. The projects were funded by a variety of donor agencies and the Cook Islands Government. [SOPAC Technical Report 371 – McKenzie] [45] 4.3. Qualitative analysis of intangible project benefits The quantitative cost-benefit analysis in the previous sections only considered the revenue generated by the projects. The projects will have other benefits, but these have not been included in the quantitative analysis because they are difficult to quantify and put in monetary terms, and doing so is beyond the scope of this study. This section discusses the other impacts the projects are likely to have, which will create costs and benefits beyond those considered in Sections 4.1 and 4.2. A further study would be needed for a comprehensive analysis of these indirect, secondary, non-monetary and social effects. 4.3.1. Indirect and Secondary Effects of Pearl Revenue The pearl revenue generated through the projects in Manihiki will have indirect effects on the Cook Island economy by creating demand for intermediary goods and services through ‘backward linkages’. Currently almost all of the intermediary goods and services purchased by Manihiki pearl farmers come from suppliers in New Zealand, but if goods are purchased locally there will be indirect benefits in terms of revenue and employment in Cook Islands support industries. There are also forward linkages from farmers to locally-based pearl retailers in Rarotonga and Aitutaki. The pearl revenue generated through the projects will also have secondary effects throughout the Cook Islands economy, which causes a multiplier effect. Increased consumption will result in new demand for local production and imports, and greater saving will allow for new investments. Calculations of the size of these secondary effects is beyond the scope of this study, but it is important to note that increased pearl revenue will have significant repercussions in secondary markets. 4.3.2. Non-monetary benefits Many of the projects also have potential non-monetary benefits. Some of these non-monetary benefits are likely to be large, although there is considerable uncertainty attached to them, and quantifying them in monetary terms is outside of the scope of this study. A brief list of the likely non-monetary benefits of the projects, which affect stakeholders outside of the pearl industry, is given below: • Preventing overstocking and pollution of the lagoon will have widespread environmental benefits. For example, the code of practice regulates pollution of the lagoon through rejection of cleaning wastes, which will benefit many species within the lagoon ecosystem. The employment opportunities provided by the pearl industry relieve pressure on local reef fisheries. Destructive fishing practices are discouraged because they harm pearl oysters. [SOPAC Technical Report 371 – McKenzie] [46] • The monitoring buoy data may be used in international research related to ocean monitoring, climate change and coral reefs, and international observation systems, such as the Pacific Islands Global Ocean Observing System (GOOS). This research could provide a wide range of substantial benefits in the long run both to the Cook Islands and the world as a whole. • The skills developed through the capacity building projects may have benefits outside of the pearl industry if the skills are applied to other areas, such as management of other marine resources. • The projects may have safety related benefits. For example, the monitoring buoy data on barometric pressure and wind speeds may provide advanced warning of extreme weather events and the lagoon maps may be used for safe navigation of the lagoon, although this navigational benefit may only be applicable for projects in Penrhyn Lagoon. 4.3.3. Distribution of benefits The projects create a more equitable distribution of income across the Cook Islands by encouraging development of a remote outer island. If the projects are supported by the implementation of the management plan, and the pearl industry develops sustainably as a result, the projects may generate a more equitable distribution of income within Manihiki, if the benefits are widespread among all farmers. If disease outbreaks recur in the future, the small-scale farmers will be the first to leave the industry, leaving only a few large-scale farmers, who have the economies of scale needed to break even. The Ministry of Marine Resources in Manihiki reported that smaller farmers were already leaving the industry in 2004 (Jo Anderson, personal communication). 4.3.4. Transformation of social structures The introduction, implementation and enforcement of the projects evaluated in this report, in particular the draft management plan and code of practice, may create social strains and pressures within the Manihiki community. Enforced and effective management of the lagoon could, however, generate social strengths, such as greater trust within the community and a stronger sense of fulfilment and identity. Whether the social transformation instigated by the projects follows a negative or positive direction will be crucial for the successful implementation of the projects. A further study should be undertaken to address the impact of the projects on the transformation of social structures in Manihiki and the Cook Islands more generally, as a detailed examination of these issues is beyond the scope of this cost-benefit analysis. [SOPAC Technical Report 371 – McKenzie] [47] 4.3.5. Reputation among donor agencies There may be indirect costs and benefits through the reputation established by the Cook Islands for attracting future funding from international donors and aid agencies, relating to the failure or success of the pearl farming projects in Manihiki. 5. DISCUSSION In the original cost-benefit analysis, it is assumed that the projects are supported by the implementation and enforcement of a pearl farming management plan and code of practice, which regulate oyster-stocking densities and farming practices. In this scenario, the Net Present Value of the projects is approximately $39.8 million i.e. the pearl revenue generated by the projects exceeds the total project costs by $39.8 million in 2004 present value terms. The finding of a large positive Net Present Value is robust to alterations of assumptions about future pearl prices, future project costs, and employment of locally-trained pearl technicians. The projects also have additional indirect, secondary and non-monetary benefits. If the draft management plan is not implemented and enforced, however, incentives will remain for resource users to stock the lagoon at unsustainable oyster densities and employ poor farming practices. In this future scenario, the projects will have a negative Net Present Value of approximately ($2.4 million) i.e. the project costs exceed the pearl revenue generated by the projects by $2.4 million in 2004 present value terms. Many of the indirect, secondary and nonmonetary benefits will also be lost. 5.1. Limitations This cost-benefit analysis has intrinsic limitations. First, the model of project benefits is based on assumptions about future developments in the pearl industry, which are necessarily uncertain. The numeric conclusions of this study should therefore be considered in light of the assumptions made, as outlined in Appendices 4, 5 and 6, and attention paid to the results of the sensitivity analysis in Section 4.2. A second limitation of this analysis is that the quantification of project benefits only includes the monetary value of the pearl revenue generated. However, the net benefits of the projects using only this indicator are found to be large, and the intangible and non-monetary impacts that have not been quantified are likely to be overwhelmingly positive, so the failure to consider nonmonetary factors is not expected to affect the implications and recommendations of this report. [SOPAC Technical Report 371 – McKenzie] [48] 5.2. Recommendations The following recommendations provide a road map for reaching the large positive net present value of $39.8 million predicted in the original cost-benefit analysis. 5.2.1. Projects must be supported by good management structures Projects that aim to achieve sustainable development and management of natural resources need to be supported by resource management regimes, to ensure that the information and skills generated by the projects are channelled in to good management decisions. The economic benefits of capacity building and scientific research projects will be limited without good management structures. It is strongly recommended that the draft Manihiki pearl farming management plan be implemented as soon as possible, to guarantee that the projects effectively reap their substantial potential economic rewards for the Cook Islands. Determination will be needed on the part of the Island Council and the Manihiki community to ensure that the management plan is put in to practice and effectively enforced. Implementation and enforcement will be a challenge and may require substantial resources. This cost benefit analysis has shown, however, that if the management plan is not implemented, multi-million dollar potential economic benefits of the projects in Manihiki will be sacrificed. 5.2.2. Management plan must be enforced effectively To be effective, the management plan must include the right to remove the permits of repeat offenders to create real incentives for farmers to eliminate unsustainable farming practices. Several farmers interviewed for this study suggested that successful enforcement is more likely if a legal authority from outside of the Manihiki community imposes penalties to ensure that farmers meet the requirements of the management plan. 5.2.3. Monitoring buoy data must arrive promptly and regularly The information from the monitoring buoy must arrive promptly and regularly to be of direct use to farmers, and make a difference to production decisions. In early 2004 several farmers handled their oysters, either for cleaning or seeding, and subsequently experienced very high mortality levels among the oysters. A monthly report summarising the monitoring buoy data later indicated that dissolved oxygen levels were unusually low around the time that the oysters were handled. If farmers had received the monitoring buoy information earlier they might have delayed handling the oysters, and the mortalities could have been avoided. [SOPAC Technical Report 371 – McKenzie] [49] 5.2.4. Capacity building needed for interpretation of scientific data An educational workshop that teaches farmers how to interpret the scientific information from projects, such as the monitoring buoy, maps, oyster censuses and health surveys, would help them to apply the information to their farming practices. Such a workshop was suggested by several of the farmers interviewed for this study. 5.3. Conclusions In conclusion, the information and skills generated by the projects in Manihiki have the potential to generate multi-million dollar net benefits in terms of pearl revenue for the Cook Islands, and numerous other indirect, secondary and non-monetary benefits. But these benefits will only materialise if there is an effective resource management regime to ensure sustainable farming practices, such as the Manihiki pearl farming management plan and code of practice that are currently in draft form. The findings show that it may be better not to introduce the projects than to invest but fail to fully implement them, thereby incurring all the costs, but reaping few of the benefits. On the basis of this conclusion, it is strongly recommended that the draft Manihiki pearl farming management plan be implemented as soon as possible, to guarantee that the projects effectively reap their substantial potential economic rewards for the Cook Islands. [SOPAC Technical Report 371 – McKenzie] [50] 6. BIBLIOGRAPHY 6.1. Project References 6.1.1. Lagoon Monitoring Projects RDA International. 1997. Lagoon ecology monitoring and management project, Manihiki Lagoon, Cook Islands. RDA International, California. RDA International. 1995a. Summary Technical Report: Cook Islands black-lip pearl oyster project. RDA International. RDA International. 1995b. Final Report: Cook Islands black-lip pearl oyster project. RDA International. Sharma, S. et al. 2001. Water quality analysis, Manihiki Lagoon, Cook Islands. SOPAC Technical Report 331. South Pacific Applied Geoscience Commission. Smith, R. et al. 2003. Manihiki and Penrhyn Atoll oceanographic monitoring buoys: an application of coastal GOOS. SOPAC Technical Report 362. South Pacific Applied Geoscience Commission. Smith, R. December 2003. Manihiki and Penrhyn Atoll oceanographic monitoring buoys: Monthly Data Report No. 1. SOPAC Data Report 11. South Pacific Applied Geoscience Commission. Solomon, S. 1997. Circulation studies in Manihiki Lagoon, Cook Islands. SOPAC Technical Report 246. South Pacific Applied Geoscience Commission. Solomon, S. 1996. Physical oceanography and analysis of lagoon circulation and flushing, Manihiki Atoll, Northern Cook Islands. SOPAC Preliminary Report 87. South Pacific Applied Geoscience Commission. 6.1.2. Pearl Oyster Monitoring Projects Diggles, B.K, Maas, E. 2004. Cook Islands pearl oyster and lagoon health monitoring programme, December 2003. NIWA Client Report: WLG2004-24. Prepared for Government of the Cook Islands, Ministry of Marine Resources. National Institute of Water and Atmospheric Research Ltd (NIWA). Diggles, B.K., Hine, P.M. 2001. Mortality of black-lip pearl oysters (Pinctada margaritifera) in Manihiki Lagoon. NIWA Client Report: WLG 01/5. Prepared for Government of the Cook Islands, Ministry of Marine Resources. National Institute of Water & Atmospheric Research (NIWA). Hine, P.M. 1998. A survey of the health of black-lip pearl oysters (Pinctada margaritifera) and other bivalves in the Cook Islands. Report to the Ministry of Marine Resources of the Government of the Cook Islands. National Institute of Water and Atmospheric Research (NIWA). MMR. 2003. Manihiki stock summary. Unpublished information based on census survey data 2003. Ministry of Marine Resources, Government of the Cook Islands. Ponia, B. et al. 1999. Manihiki Island black pearl farm census and mapping survey. MMR Miscellaneous Report: 22. Ministry of Marine Resources, Government of the Cook Islands. 6.1.3. Mapping Projects Bertram, I., Tuatai, T. 2002. Final report: Manihiki Lagoon bathymetry survey for the development of a Manihiki pearl farm management plan under the New Zealand Overseas Development Assistance Program. MMR Final Report. Ministry of Marine Resources, Government of the Cook Islands and South Pacific Applied Geoscience Commission. [SOPAC Technical Report 371 – McKenzie] [51] Chung, Q., T. Tunatei, E. Veikoso. 2002. Geographic Information Systems and Remote Sensing for pearl farm management in Manihiki, Cook Islands. Pacific Islands GIS/RS News. Issue 1, 2002. 6.1.4. Capacity Building Projects Aquilina, B. 2004. Proposal for MMR experimental seeding, May 2004. Unpublished proposal prepared for the Ministry of Marine Resources, Cook Islands. Aquilina, B. 2004. Feedback for students of MMR Group 1 pearl harvest. Unpublished report for students of technician training course and Manihiki community. Aquilina, B. 2003. Report on second presentation of Module 1: Cook Islands pearl technician training course. Unpublished report prepared for the Ministry of Marine Resources, Cook Islands. Aquilina, B. 2003. Course notes for Cook Islands pearl technician training course, 2nd edition. Unpublished report prepared for the Ministry of Marine Resources, Cook Islands. Aquilina, B. 2002. Report on first presentation of Module 1: Cook Islands pearl technician training course. Report prepared for the Ministry of Marine Resources, Cook Islands. 6.1.5. Pearl Farming Management Plan and Code of Practice MMR. 2003a. Draft Manihiki pearl farming management plan: 2004-2014. Ministry of Marine Resources, Government of the Cook Islands. MMR. 2003b. Draft code of practice for responsible pearl farming in Manihiki Lagoon. Ministry of Marine Resources, Government of the Cook Islands. 6.2. Other References Anderson, M. 1998. The ecological sustainability of pearl farming in Manihiki lagoon, Northern Cook Islands. SPC Pearl Oyster Information Bulletin 11: 7-11. Secretariat of the Pacific Community. Anon. 1990. Pearls make an island wealthy. Islands Business, June 1990. Asian Development Bank. 2003. Asian Development Outlook 2003: Economic Trends and Prospects in Developing Asia. Bank of the Cook Islands. 2002. Review: pearl farming loans – Manihiki. Unpublished Bank of Cook Islands report. Boardman, A.E. et al. 1996. Cost-benefit analysis: concepts and practice. Prentice Hall, New Jersey. Braley, R.D. 1997. Draft Final Report, Outer Islands Marine Resources Management Training Project. TA No. 2322-COO. Aquasearch, Queensland, Australia. Cabral, P. 1989. Some aspects of the abnormal mortalities of the pearl oysters, Pinctada margaritifera, in the Tuamotu Archipelago, French Polynesia. Advances in tropical aquaculture: AQUACOP. Cook Islands News. 17 May, 2004. Fishing booms, pearls slump. Cook Islands News. 28 November, 2000. Task force to tackle pearl industry threat. Cook Islands Star. December 8, 2000. Alert over threat to pearl industry. Cropper, M.L., Oates, W.E. 1992. Environmental economics: a survey. Journal of Economic Literature 30: 675-740. Dashwood, J. 1992. Conflict resolution in the development of the Cook Islands pearl industry. SPC Pearl Oyster Information Bulletin 4: 29-31. Secretariat of the Pacific Community. [SOPAC Technical Report 371 – McKenzie] [52] Doroudi, M. S. & Southgate, P.C. The combined effects of temperature and salinity on the growth and survival of the black pearl oyster, Pinctada margaritifera (L), larvae. James Cook University, Townsville 4811, Queensland, Australia. Evening Post, New Zealand. October 1991. Lagoon closure brings financial difficulties for Manihiki pearl farmers. SPC Pearl Oyster Information Bulletin 4: 12-13. Secretariat of the Pacific Community. Fabre, P. 1997. Manual: financial and economic analysis of development projects. European Commission, Belgium. Fassler, C. 2002. Black pearl farming: a brief overview. SPC Pearl Oyster Information Bulletin 15: 28. Secretariat of the Pacific Community. Fassler, R., Corbin, J. 1992. Pearl farming: an economic opportunity for Pacific Island Nations. SPC Pearl Oyster Information Bulletin 4: 26. Secretariat of the Pacific Community. George, C.D. 1992. Historical perspective on pearl oyster diseases. SPC Pearl Oyster Information Bulletin 4: 4. Secretariat of the Pacific Community. Gervis, M.H., Sims, N. A. 1992. The biology and culture of pearl oysters (Bivalvia: Pteriidae). Overseas Development Administration, London, England & International Center for Living Aquatic Resources Management, Manila, Philippines. Goldman, B., Goldman, E. 1991. Pearl culture industry: ecological considerations. Report to the Minister of Marine Resources following a visit to Manihiki Lagoon in January 1991. Gordon, H.S. 1954. The economic theory of a common property resource. Journal of Political Economy 62: 124-142. Hardin G. 1968. The tragedy of the commons. Science 163: 1243-1248. Haws, M. 2002. The basics of pearl farming: a layman’s manual. Center for Tropical and Subtropical Aquaculture. Heral, M. 2001. Editorial. Aquatic Living Resources 14: 153. Hunt, C. 1997. Cooperative approaches to marine resource management in the South Pacific. In: Larmour, P. (ed.). The governance of common property in the Pacific region. National Centre for Development Studies, Australian National University, Canberra. Hynd, J. S. 1960a. Report to the South Pacific Commission on an investigation of the blacklip mother-of-pearl oysters, Pinctada margaritifera, in Manihiki, Cook Islands. CSIRO Marine Biological Laboratory, Sydney. Intes, A. 1995. The natural pearl shell populations in French Polynesia. SPC Pearl Oyster Information Bulletin 8: 17-24. Jewellery Net Asia, 2004. http://www.jewellerynetasia.com/ Johansson, P-O. 1993. Cost-benefit analysis of environmental change. Cambridge University Press. Johnstone, B., Pickering, T. 2003. The economics of aquaculture in comparison with other rural development opportunities in Pacific Island Countries. Marine Studies Programme, University of the South Pacific. Lacreuse, P. 2001. Alerte écologique pour le lagon de Takapoto, les perliculteurs fuient l’atoll. Tahiti Pacifique: 124, p26. Les Nouvelles de Tahiti. 1992. Quality is the key to success for our black pearl industry. January 1992. SPC Pearl Oyster Information Bulletin 5: 17-19. Secretariat of the Pacific Community. Newnam, R. 1995. The development of black pearl farming in Manihiki. SPC Pearl Oyster Information Bulletin 8: 46. Secretariat of the Pacific Community. MFEM. 2003. Cook Islands half-year economic and fiscal update for financial year 2003/2004. Ministry of Finance and Economic Management, Government of the Cook Islands. MFEM. 2003. Cook Islands Statistical Bulletin. Statistics Office, Government of the Cook Islands. MMR. 2004. Newsletter for pearl farmers in the Cook Islands. Te Poe Marama: 1. MMR. 2002-2003. Annual Report. Ministry of Marine Resources, Government of the Cook Islands. [SOPAC Technical Report 371 – McKenzie] [53] MMR. 2001-2002. Annual Report. Ministry of Marine Resources, Government of the Cook Islands. MMR. 2000-2001. Annual Report. Ministry of Marine Resources, Government of the Cook Islands. MMR. 2000a. Management protocols for the control of abnormally high mortality experienced on pearl farms: recommendations for immediate action for Manihiki Island Council and Manihiki pearl farmers. Ministry of Marine Resources, Government of the Cook Islands. MMR. 2000b. Manihiki black pearl oyster disease outbreak, December 2000. Cabinet Paper. MPED. 1991. Manihiki Island development plan. Ministry of Planning and Economic Development, Government of the Cook Islands. Pearce, D.W, Turner, R.K. 1990. Economics of natural resources and the environment. Harvester Wheatsheaf, Hertfordshire. Poirine, B. 2003a. Managing the commons: an economic approach to pearl industry regulation. Aquaculture economics and management 7: 3 & 4. Poirine, B. 2003b. Etude économique des facteurs de la rentabilité des fermes perlières. Service de la perliculture, gouvernement de la Polynésie française. Ponia, B., Okatai, T. 2000. Draft Manihiki Island Council pearl farming management guidelines. Ministry of Marine Resources, Cook Islands. Miscellaneous Report 2000/5. Ponia, B. 2000. Proposed grid system to manage pearl farms at Manihiki Lagoon. Ministry of Marine Resources, Cook Islands. Miscellaneous Report 2000/6. Ponia, B. E. 1996. Feeding models and chlorophyll levels at black pearl farms in the Cook Islands: implications for management. M. Sc. Thesis. James Cook University, Australia. Pouvreau, S., Prasil V. 2001. Growth of the black-lip pearl oysters, Pinctada margaritifera, at nine culture sites of French Polynesia: synthesis of several sampling designs conducted between 1994 and 1999. Aquatic Living Resources 14: 155-163. Radio Australia. 27 February 2001. Disease outbreak costs Manihiki pearl farms millions. SPC Pearl Oyster Information Bulletin 16: 5. Secretariat of the Pacific Community. Rapaport, M. 1996. Between two laws: tenure regimes in the pearl islands. The Contemporary Pacific 8(1): 33-49. Remoissenet, G. 1995. From the emergence of mortalities and diseases on Pinctada margaritifera to their effects on the pearling industry. Technical Paper S7-6. Aquaculture Workshop in Tonga. Rowntree, J.T. 1993. A preliminary economic assessment of the expansion of the Cook Islands cultured black pearl industry: constraints, opportunities and potential impacts. RDA International. Schroeder, R.E. 1992. Preliminary ecological assessment and pearl culture site evaluation of Penrhyn (Tongareva) Lagoon. RDA International. Sims, N.A. 1994. Growth of the wild and cultured black-lip pearl oysters, Pinctada margaritifera (Pteriidae; Bivalvia), in the Cook Islands. Aquaculture 122: 181-191. Sims, N.A. 1992a. Abundance and distribution of the black-lip pearl oyster, Pinctada margaritifera in the Cook Islands, South Pacific. Australian Journal of Marine Freshwater Resources 43: 1409-1421. Sims, N.A. 1992b. Population dynamics and stock management of the black-lip pearl oyster, Pinctada margaritifera (L), in the Cook Islands, South Pacific. Australian Journal of Marine Freshwater Resources 43 (6): 1423-1435. Sims, N.A. 1992c. The compatibility of traditional and modern management in aquaculture: pearl culture development in Manihiki, Cook Islands. SPC Pearl Oyster Information Bulletin 4: 26. Secretariat of the Pacific Community. Sims, N.A. 1990a. Discussing and drafting a pearl oyster management plan in the Cook Islands. A report to USAID and the Cook Islands Government. [SOPAC Technical Report 371 – McKenzie] [54] Sims, N.A. 1990b. A select bibliography on the biology, ecology and culture of pearl oysters. South Pacific Commission, New Caledonia. SPC. 2002. Study of the Cook Islands pearl industry. SPC Fisheries Newsletter 102. Secretariat of the Pacific Community. Taime, T. 1999. Current and Future Outlook of Penrhyn Shell Craft. Ministry of Marine Resources, Government of the Cook Islands. Tisdell, C.A., Poirine B. Socio-economics of pearl culture: industry changes and comparisons focusing on Australia and French Polynesia. World Aquaculture 31(2): 30-60. Torrey, R. (ed.) 1997. World class black pearls: Pearl World highlights the achievements of the Cook Islands black pearl industry. SPC Pearl Oyster Information Bulletin 10: 31-32. Secretariat of the Pacific Community. Tun, Tint. 2000. A review of mass mortalities in pearl oysters. Paper presented to the Myanmar Pearl Enterprise in July 2000. SPC Pearl Oyster Information Bulletin 14: p17. Secretariat of the Pacific Community. Viguie, J.P. 2003. Report on development of the black pearls sub-sector, Cook Islands. Report contract no: 411/1/1318/02. European Commission. Van Ginkel, B. 1988. Limited entry: panacea or palliative? Oystermen, state intervention, and resource management in a Dutch maritime community. Journal of Shellfish Research: 7 (2): 309-317. Zanini, J.M. 1997. Takapoto, un lagon sous haute surveillance. Te Reko Parau: 9. Service des resources marines, Papeete. [SOPAC Technical Report 371 – McKenzie] [55] GLOSSARY OF PEARL TERMINOLOGY Chaplet: a set of cultured pearl oysters attached to a farm line. Circle: pearls with concentric grooves around the perimeter. Conditioning: process where oysters are mildly stressed to weaken the muscle and allow technicians to open the oyster shell easily for seeding. Cultured oysters: farmed black-lip pearl oysters, rather than wild oysters. Fouling organisms: small plants and animals that colonise the shell of the oyster. Gonad: reproductive organ, which produces either sperm or eggs. Global Positioning System (GPS): satellite navigation system used in Manihiki to locate the boundaries of pearl farms. Haruharu: the collectors used to catch and grow juvenile black-lip pearl oysters (kati). Kati: farmed juvenile pearl oysters. Mantle: inner shell of a pearl oyster. Small pieces of the mantle of an oyster with good inner shell colours are inserted during the seeding operation. Nacre: the iridescent material lining the inside of the oyster shell. Layers of nacre are formed around the nucleus to form a pearl sac after the seeding operation. Nucleus: a round bead made from the shell of a freshwater mussel, inserted in to oysters during the seeding operation. Parau: farmed adult pearl oysters. Pearl sac: the tissue containing the nacre-producing epithelial cells that enclose the developing pearl. This term may also be used to refer to the extreme end of the gonad where the nucleus is inserted in the seeding operation. Rejects: oysters that spit out the nucleus after the seeding operation (also called vomits). Retention rates: proportion of oysters that do not reject the nucleus after the seeding operation. Seeding: a surgical procedure in which the nucleus and a small piece of mantle tissue are inserted in to the oyster gonad. In a successful operation, the cut heals and the grafted mantle tissue grows around the nucleus to form a ‘pearl sac’ (also called grafting or nucleus implantation). Spat: juvenile pearl oyster. Spawning: release of eggs or sperm by the pearl oyster into the water. Stressed oysters: oysters that are weak due to unfavourable external conditions. Technician: person who performs the seeding operation. [SOPAC Technical Report 371 – McKenzie] [56] GLOSSARY OF ECONOMICS & PROJECT TERMINOLOGY Benefit cost ratio: ratio of the present value of project benefits to the present value of project costs. A projects is only a good investment if the benefit cost ratio is greater than one. Carrying capacity: number of pearl oysters the lagoon can handle without detrimental effects on the lagoon ecosystem. Code of practice: set of rules and regulations to establish ecologically sustainable pearl farming husbandry practices. Common property resource: a good or service shared by a community. Discount rate: the rate required to compensate for receipt of money in the future rather than in the present. Economies of scale: increased efficiency in production as additional goods are produced. Externality: spillover effects arising from the production and/or consumption of goods and services for which no appropriate compensation is paid. Geographic information system: a computer system capable of capturing, storing, analysing, and displaying geographically referenced information. Gross domestic product: the total value of goods and services produced by a nation within that nation. Internal Rate of Return: the discount rate at which the Net Present Value of a project is equal to zero. A project is only a good investment if the internal rate of return is greater than the discount rate. Management plan: policy governing the management of a specific resource by a well defined group of resource users with the authority to regulate its use by members and outsiders. Net present benefit: present value of the total project benefits. Net present cost: present value of the total project costs. Net present value: the sum of the present values of all benefits associated with a project, less the sum of the present values of all project costs. A project is only a good investment if the net present value is greater than zero. Payback period: the length of time it takes for the sum of the project benefits to cover the sum of the project costs. Present value: the value today of a benefit or cost that happens in the future, measured using the discount rate. Tragedy of the commons: individuals consuming or using a common property resource do not bear the total costs of their actions, which leads to overexploitation of the resource. [SOPAC Technical Report 371 – McKenzie] [57] APPENDIX 1 Stages of Pearl Production Site selection and establishm ent of farm structure O btain pearl oyster stock through spat collection Drill and hang pearl oysters on chaplets Pre-grafting culture period (6 m onths - 1 year) Pre-grafting conditioning (induced spawning) Seeding O ysters kept in catch bags for six weeks to capture any 'vom its' Re-im plantation of nucleus in selected pearl oysters Post-grafting culture (pearl developm ent, 12-24 m onths) Harvest pearls M arketing of pearls Source: Haws, 2002 [SOPAC Technical Report 371 – McKenzie] [58] APPENDIX 2 Location Maps [SOPAC Technical Report 371 – McKenzie] [59] APPENDIX 3 Project Costs Details of the costs involved in completed project activities are given in the table below: Past project costs New Cost (NZ$, Zealand CPI current prices) (2004 baseline) Year Project 1994 Lagoon Ecology Monitoring & Management Project 1997 Cost (NZ$, constant prices) $917,227 82.4 $1,113,139.56 Circulation Studies $20,000 88.5 $22,598.87 1998 Oyster health survey $30,000 89.6 $33,482.14 2000 Oyster mortality survey $35,080 91.8 $38,213.51 2001 Bathymetry survey $57,500 94.2 $61,040.34 2001 Water quality analysis $5,000 94.2 $5,307.86 2002 MapInfo/GIS training $8,630 96.8 $8,915.29 2002 Technician training: Initial investments $9,201 96.8 $9,505.17 2002 Technician training: First Course $51,200 96.8 $52,892.56 2003 Technician training: Second Course $51,200 98.5 $51,979.70 2003 Monitoring buoy $110,000 98.5 $111,675.13 2003 Water quality and oyster health survey $85,300 98.5 $86,598.98 2003 Draft management plan and code of practice $6,500 98.5 $6,598.98 2003 YSI probe $8,000 98.5 $8,121.83 2004 Technician training: Third Course $51,200 100 $51,200.00 It is assumed that there will be costs involved in two more technician training courses in 2005 and 2006, annual shell censuses and maintenance of the monitoring buoy, biennial updating of pearl farm maps, and triennial pearl oyster health surveys. In addition, there will be costs involved in implementing and enforcing the management plan and code of practice. Estimates of future costs are summarised in the table below. [SOPAC Technical Report 371 – McKenzie] [60] Estimates of future project costs (constant 2004 prices). Technician training Censuses 2005 $50,000 $5,000 2006 $50,000 $5,000 Year 2007 2008 $5,000 $16,667 Health surveys Mapping $3,000 $50,000 $3,000 $5,000 2009 $5,000 2010 $5,000 2011 $5,000 2012 $5,000 2013 $5,000 2014 $5,000 2015 $5,000 2016 $5,000 2017 $5,000 2018 $5,000 2019 $5,000 $3,000 $50,000 $3,000 $50,000 $3,000 $3,000 $50,000 $3,000 $50,000 $3,000 [SOPAC Technical Report 371 – McKenzie] Buoy maintenance Total Costs $20,000 $78,000 $20,000 $75,000 $20,000 $78,000 $20,000 $41,667 $20,000 $28,000 $20,000 $75,000 $20,000 $28,000 $20,000 $25,000 $20,000 $78,000 $20,000 $25,000 $20,000 $28,000 $20,000 $75,000 $20,000 $28,000 $20,000 $25,000 $20,000 $78,000 [61] APPENDIX 4 Model of Pearl Production Model of pearl production accruing to Cook Islanders with the projects Total annual pearl revenue Percentage of revenue not removed by foreign techniciansiii Total annual pearl revenue accruing to Cook Islanders 50,600 $1,012,000 0.67 $674,667 23% 55,200 $1,104,000 0.67 $736,000 43% 26% 72,670 $1,635,075 0.67 $1,090,050 1,400,000 46% 29% 93,380 $2,334,500 0.67 $1,556,333 $27.50 1,500,000 49% 32% 117,600 $3,234,000 0.67 $2,156,000 2008 $30.00 1,500,000 52% 35% 136,500 $4,095,000 0.67 $2,730,000 2009 $32.50 1,500,000 55% 38% 156,750 $5,094,375 1.00 $5,094,375 2010 $35.00 1,500,000 58% 41% 178,350 $6,242,250 1.00 $6,242,250 2011 $37.50 1,500,000 61% 44% 201,300 $7,548,750 1.00 $7,548,750 2012 $40.00 1,500,000 64% 47% 225,600 $9,024,000 1.00 $9,024,000 2013 $42.50 1,500,000 67% 50% 251,250 $10,678,125 1.00 $10,678,125 2014 $45.00 1,500,000 70% 53% 278,250 $12,521,250 1.00 $12,521,250 2015 $45.00 1,500,000 70% 56% 294,000 $13,230,000 1.00 $13,230,000 2016 $45.00 1,500,000 70% 56% 294,000 $13,230,000 1.00 $13,230,000 2017 $45.00 1,500,000 70% 56% 294,000 $13,230,000 1.00 $13,230,000 2018 $45.00 1,500,000 70% 56% 294,000 $13,230,000 1.00 $13,230,000 2019 $45.00 1,500,000 70% 56% 294,000 $13,230,000 1.00 $13,230,000 Year Average price per Manihiki pearl (NZ$)i Total no. of adult farmed oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total no. of saleable pearlsii 2003 $20.00 1,100,000 40% 23% 2004 $20.00 1,200,000 40% 2005 $22.50 1,300,000 2006 $25.00 2007 [SOPAC Technical Report 371 – McKenzie] [62] Model of pearl production accruing to Cook Islanders without the projects Year Average price per Manihiki pearl (NZ$) Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total no. of saleable pearls 2003 $20.00 1,100,000 40% 23% 2004 $20.00 1,200,000 40% 2005 $15.00 1,300,000 2006 $10.00 2007 Total annual pearl revenue Percentage of revenue not removed by foreign technicians Total annual pearl revenue accruing to Cook Islanders 50,600 $1,012,000 0.67 $674,667 23% 55,200 $1,104,000 0.67 $736,000 36% 20% 46,800 $702,000 0.67 $468,000 1,400,000 32% 17% 38,080 $380,800 0.67 $253,867 $10.00 1,500,000 28% 14% 29,400 $294,000 0.67 $196,000 2008 $10.00 1,600,000 24% 11% 21,120 $211,200 0.67 $140,800 2009 $10.00 1,700,000 20% 8% 13,600 $136,000 0.67 $90,667 2010 $10.00 1,800,000 20% 8% 14,400 $144,000 0.67 $96,000 2011 $10.00 1,900,000 20% 8% 15,200 $152,000 0.67 $101,333 2012 $10.00 2,000,000 20% 8% 16,000 $160,000 0.67 $106,667 2013 $10.00 2,100,000 20% 8% 16,800 $168,000 0.67 $112,000 2014 $10.00 2,200,000 20% 8% 17,600 $176,000 0.67 $117,333 2015 $10.00 2,300,000 20% 8% 18,400 $184,000 0.67 $122,667 2016 $10.00 2,400,000 20% 8% 19,200 $192,000 0.67 $128,000 2017 $10.00 2,500,000 20% 8% 20,000 $200,000 0.67 $133,333 2018 $10.00 2,600,000 20% 8% 20,800 $208,000 0.67 $138,667 2019 $10.00 2,700,000 20% 8% 21,600 $216,000 0.67 $144,000 [SOPAC Technical Report 371 – McKenzie] [63] Model of pearl production accruing to Cook Islanders with the projects but no management plan Total annual pearl revenue Percentage of revenue not removed by foreign technicians Total annual pearl revenue accruing to Cook Islanders 50,600 $1,012,000 0.67 $674,667 23% 55,200 $1,104,000 0.67 $736,000 38% 22% 53,105 $796,575 0.67 $531,050 1,400,000 36% 20% 50,400 $504,000 0.67 $336,000 $10.00 1,500,000 34% 19% 47,175 $471,750 0.67 $314,500 2008 $10.00 1,600,000 32% 17% 43,520 $435,200 0.67 $290,133 2009 $10.00 1,700,000 30% 16% 39,525 $395,250 1.00 $395,250 2010 $10.00 1,800,000 30% 16% 41,850 $418,500 1.00 $418,500 2011 $10.00 1,900,000 30% 16% 44,175 $441,750 1.00 $441,750 2012 $10.00 2,000,000 30% 16% 46,500 $465,000 1.00 $465,000 2013 $10.00 2,100,000 30% 16% 48,825 $488,250 1.00 $488,250 2014 $10.00 2,200,000 30% 16% 51,150 $511,500 1.00 $511,500 2015 $10.00 2,300,000 30% 16% 53,475 $534,750 1.00 $534,750 2016 $10.00 2,400,000 30% 16% 55,800 $558,000 1.00 $558,000 2017 $10.00 2,500,000 30% 16% 58,125 $581,250 1.00 $581,250 2018 $10.00 2,600,000 30% 16% 60,450 $604,500 1.00 $604,500 2019 $10.00 2,700,000 30% 16% 62,775 $627,750 1.00 $627,750 Year Average price per Manihiki pearl (NZ$) Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded)iv Total no. of saleable pearls 2003 $20.00 1,100,000 40% 23% 2004 $20.00 1,200,000 40% 2005 $15.00 1,300,000 2006 $10.00 2007 [SOPAC Technical Report 371 – McKenzie] [64] Model of pearl production accruing to Cook Islanders with the projects and higher pearl prices than expected Year Average price per Manihiki pearl (NZ$)v Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total annual pearl revenue Percentage of revenue not removed by foreign technicians Total no. of saleable pearls Total annual pearl revenue accruing to Cook Islanders 2003 $20 1,100,000 40% 23% 50,600 $1,012,000 0.67 $674,667 2004 $40 1,200,000 40% 23% 55,200 $2,208,000 0.67 $1,472,000 2005 $45 1,300,000 43% 26% 72,670 $3,270,150 0.67 $2,180,100 2006 $50 1,400,000 46% 29% 93,380 $4,669,000 0.67 $3,112,667 2007 $55 1,500,000 49% 32% 117,600 $6,468,000 0.67 $4,312,000 2008 $60 1,500,000 52% 35% 136,500 $8,190,000 0.67 $5,460,000 2009 $65 1,500,000 55% 38% 156,750 $10,188,750 1.00 $10,188,750 2010 $70 1,500,000 58% 41% 178,350 $12,484,500 1.00 $12,484,500 2011 $75 1,500,000 61% 44% 201,300 $15,097,500 1.00 $15,097,500 2012 $80 1,500,000 64% 47% 225,600 $18,048,000 1.00 $18,048,000 2013 $85 1,500,000 67% 50% 251,250 $21,356,250 1.00 $21,356,250 2014 $90 1,500,000 70% 53% 278,250 $25,042,500 1.00 $25,042,500 2015 $90 1,500,000 70% 56% 294,000 $26,460,000 1.00 $26,460,000 2016 $90 1,500,000 70% 56% 294,000 $26,460,000 1.00 $26,460,000 2017 $90 1,500,000 70% 56% 294,000 $26,460,000 1.00 $26,460,000 2018 $90 1,500,000 70% 56% 294,000 $26,460,000 1.00 $26,460,000 2019 $90 1,500,000 70% 56% 294,000 $26,460,000 1.00 $26,460,000 [SOPAC Technical Report 371 – McKenzie] [65] Model of pearl production accruing to Cook Islanders without the projects and higher pearl prices than expected Year Average price per Manihiki pearl (NZ$) Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total annual pearl revenue Percentage of revenue not removed by foreign technicians Total no. of saleable pearls Total annual pearl revenue accruing to Cook Islanders 2003 $40 1,100,000 40% 23% 50,600 $2,024,000 0.67 $1,349,333 2004 $40 1,200,000 40% 23% 55,200 $2,208,000 0.67 $1,472,000 2005 $30 1,300,000 36% 20% 46,800 $1,404,000 0.67 $936,000 2006 $20 1,400,000 32% 17% 38,080 $761,600 0.67 $507,733 2007 $20 1,500,000 28% 14% 29,400 $588,000 0.67 $392,000 2008 $20 1,600,000 24% 11% 21,120 $422,400 0.67 $281,600 2009 $20 1,700,000 20% 8% 13,600 $272,000 0.67 $181,333 2010 $20 1,800,000 20% 8% 14,400 $288,000 0.67 $192,000 2011 $20 1,900,000 20% 8% 15,200 $304,000 0.67 $202,667 2012 $20 2,000,000 20% 8% 16,000 $320,000 0.67 $213,333 2013 $20 2,100,000 20% 8% 16,800 $336,000 0.67 $224,000 2014 $20 2,200,000 20% 8% 17,600 $352,000 0.67 $234,667 2015 $20 2,300,000 20% 8% 18,400 $368,000 0.67 $245,333 2016 $20 2,400,000 20% 8% 19,200 $384,000 0.67 $256,000 2017 $20 2,500,000 20% 8% 20,000 $400,000 0.67 $266,667 2018 $20 2,600,000 20% 8% 20,800 $416,000 0.67 $277,333 2019 $20 2,700,000 20% 8% 21,600 $432,000 0.67 $288,000 [SOPAC Technical Report 371 – McKenzie] [66] Model of pearl production accruing to Cook Islanders with the projects and lower pearl prices than expected Year Average price per Manihiki pearl (NZ$)vi Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total annual pearl revenue Percentage of revenue not removed by foreign technicians Total no. of saleable pearls Total annual pearl revenue accruing to Cook Islanders 2003 $10.00 1,100,000 40% 23% 50,600 $506,000 0.67 $337,333 2004 $10.00 1,200,000 40% 23% 55,200 $552,000 0.67 $368,000 2005 $11.25 1,300,000 43% 26% 72,670 $817,538 0.67 $545,025 2006 $12.50 1,400,000 46% 29% 93,380 $1,167,250 0.67 $778,167 2007 $13.75 1,500,000 49% 32% 117,600 $1,617,000 0.67 $1,078,000 2008 $15.00 1,500,000 52% 35% 136,500 $2,047,500 0.67 $1,365,000 2009 $16.25 1,500,000 55% 38% 156,750 $2,547,188 1.00 $2,547,188 2010 $17.50 1,500,000 58% 41% 178,350 $3,121,125 1.00 $3,121,125 2011 $18.75 1,500,000 61% 44% 201,300 $3,774,375 1.00 $3,774,375 2012 $20.00 1,500,000 64% 47% 225,600 $4,512,000 1.00 $4,512,000 2013 $21.25 1,500,000 67% 50% 251,250 $5,339,063 1.00 $5,339,063 2014 $22.50 1,500,000 70% 53% 278,250 $6,260,625 1.00 $6,260,625 2015 $22.50 1,500,000 70% 56% 294,000 $6,615,000 1.00 $6,615,000 2016 $22.50 1,500,000 70% 56% 294,000 $6,615,000 1.00 $6,615,000 2017 $22.50 1,500,000 70% 56% 294,000 $6,615,000 1.00 $6,615,000 2018 $22.50 1,500,000 70% 56% 294,000 $6,615,000 1.00 $6,615,000 2019 $22.50 1,500,000 70% 56% 294,000 $6,615,000 1.00 $6,615,000 [SOPAC Technical Report 371 – McKenzie] [67] Model of pearl production accruing to Cook Islanders without the projects and lower pearl prices than expected Year Average price per Manihiki pearl (NZ$) Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total no. of saleable pearls 2003 $10.00 1,100,000 40% 23% 2004 $10.00 1,200,000 40% 2005 $7.50 1,300,000 2006 $5.00 2007 Total annual pearl revenue Percentage of revenue not removed by foreign technicians Total annual pearl revenue accruing to Cook Islanders 50,600 $506,000 0.67 $337,333 23% 55,200 $552,000 0.67 $368,000 36% 20% 46,800 $351,000 0.67 $234,000 1,400,000 32% 17% 38,080 $190,400 0.67 $126,933 $5.00 1,500,000 28% 14% 29,400 $147,000 0.67 $98,000 2008 $5.00 1,600,000 24% 11% 21,120 $105,600 0.67 $70,400 2009 $5.00 1,700,000 20% 8% 13,600 $68,000 0.67 $45,333 2010 $5.00 1,800,000 20% 8% 14,400 $72,000 0.67 $48,000 2011 $5.00 1,900,000 20% 8% 15,200 $76,000 0.67 $50,667 2012 $5.00 2,000,000 20% 8% 16,000 $80,000 0.67 $53,333 2013 $5.00 2,100,000 20% 8% 16,800 $84,000 0.67 $56,000 2014 $5.00 2,200,000 20% 8% 17,600 $88,000 0.67 $58,667 2015 $5.00 2,300,000 20% 8% 18,400 $92,000 0.67 $61,333 2016 $5.00 2,400,000 20% 8% 19,200 $96,000 0.67 $64,000 2017 $5.00 2,500,000 20% 8% 20,000 $100,000 0.67 $66,667 2018 $5.00 2,600,000 20% 8% 20,800 $104,000 0.67 $69,333 2019 $5.00 2,700,000 20% 8% 21,600 $108,000 0.67 $72,000 [SOPAC Technical Report 371 – McKenzie] [68] Model of pearl production accruing to Cook Islanders with the projects but local technicians not employed at Manihiki pearl farms Year Average price per Manihiki pearl (NZ$) Total no. of oysters in Manihiki Lagoon Percentage of seedable oysters (from total no. in lagoon) Percentage of saleable pearls (from no. seeded) Total no. of saleable pearls 2003 $20.00 1,100,000 40% 23% 2004 $20.00 1,200,000 40% 2005 $22.50 1,300,000 2006 $25.00 2007 Total annual pearl revenue Percentage of revenue not removed by foreign techniciansvii Total annual pearl revenue accruing to Cook Islanders 50,600 $1,012,000 0.67 $674,667 23% 55,200 $1,104,000 0.67 $736,000 43% 26% 72,670 $1,635,075 0.67 $1,090,050 1,400,000 46% 29% 93,380 $2,334,500 0.67 $1,556,333 $27.50 1,500,000 49% 32% 117,600 $3,234,000 0.67 $2,156,000 2008 $30.00 1,500,000 52% 35% 136,500 $4,095,000 0.67 $2,730,000 2009 $32.50 1,500,000 55% 38% 156,750 $5,094,375 0.67 $3,396,250 2010 $35.00 1,500,000 58% 41% 178,350 $6,242,250 0.67 $4,161,500 2011 $37.50 1,500,000 61% 44% 201,300 $7,548,750 0.67 $5,032,500 2012 $40.00 1,500,000 64% 47% 225,600 $9,024,000 0.67 $6,016,000 2013 $42.50 1,500,000 67% 50% 251,250 $10,678,125 0.67 $7,118,750 2014 $45.00 1,500,000 70% 53% 278,250 $12,521,250 0.67 $8,347,500 2015 $45.00 1,500,000 70% 56% 294,000 $13,230,000 0.67 $8,820,000 2016 $45.00 1,500,000 70% 56% 294,000 $13,230,000 0.67 $8,820,000 2017 $45.00 1,500,000 70% 56% 294,000 $13,230,000 0.67 $8,820,000 2018 $45.00 1,500,000 70% 56% 294,000 $13,230,000 0.67 $8,820,000 2019 $45.00 1,500,000 70% 56% 294,000 $13,230,000 0.67 $8,820,000 Assume average price per Manihiki pearl increases, because average international pearl prices remain at 2003 levels, but average pearl quality in Manihiki improves due to better oyster health. Assume half of the total adult cultured oysters in the lagoon are harvested each year (two year period between seeding and harvesting). iii Assume it takes until 2009 for farmers to see sufficient evidence of experience by local technicians trained on the technician training course to employ them. iv The health of oysters deteriorates without the management plan, but less than without the projects altogether because of actions taken by farmers voluntarily and directly to use the scientific information to improve their farming practices. v Assume prices return to approximately the levels of the mid-1990s. vi Assume prices half the level of 2003. vii Foreign technicians continue to remove a third of pearl revenue. i ii [SOPAC Technical Report 371 – McKenzie] [69] APPENDIX 5 Cost-Benefit Analysis Findings Cost-benefit analysis calculations of Net Present Value (in red) Year 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Sum 1 2 Discount coefficient1 2.8394 2.5580 2.3045 2.0762 1.8704 1.6851 1.5181 1.3676 1.2321 1.1100 1.0000 0.9009 0.8116 0.7312 0.6587 0.5935 0.5346 0.4817 0.4339 0.3909 0.3522 0.3173 0.2858 0.2575 0.2320 0.2090 Real project costs2 $1,112,995 $0 $0 $22,603 $33,500 $0 $38,219 $66,351 $71,324 $265,023 $51,200 $78,000 $75,000 $78,000 $41,667 $28,000 $75,000 $28,000 $25,000 $78,000 $25,000 $28,000 $75,000 $28,000 $25,000 $78,000 $2,426,881 Present value of costs $3,160,261 $0 $0 $46,928 $62,658 $0 $58,020 $90,743 $87,878 $294,175 $51,200 $70,270 $60,872 $57,033 $27,447 $16,617 $40,098 $13,486 $10,848 $30,492 $8,805 $8,884 $21,438 $7,210 $5,800 $16,302 $4,247,466 Revenue with projects Revenue without projects Incremental benefits Present value of benefits $736,000 $1,090,050 $1,556,333 $2,156,000 $2,730,000 $5,094,375 $6,242,250 $7,548,750 $9,024,000 $10,678,125 $12,521,250 $13,230,000 $13,230,000 $13,230,000 $13,230,000 $13,230,000 $125,527,133 $736,000 $468,000 $253,867 $196,000 $140,800 $90,667 $96,000 $101,333 $106,667 $112,000 $117,333 $122,667 $128,000 $133,333 $138,667 $144,000 $3,085,333 $0 $622,050 $1,302,467 $1,960,000 $2,589,200 $5,003,708 $6,146,250 $7,447,417 $8,917,333 $10,566,125 $12,403,917 $13,107,333 $13,102,000 $13,096,667 $13,091,333 $13,086,000 $122,441,800 $0 $560,405 $1,057,111 $1,433,135 $1,705,586 $2,969,457 $3,286,036 $3,587,111 $3,869,467 $4,130,560 $4,368,467 $4,158,738 $3,745,086 $3,372,578 $3,037,122 $2,735,031 $44,015,892 Discount rate of 11 percent is used. Inflation accounted for using the New Zealand Consumer Price Index. [SOPAC Technical Report 371 – McKenzie] Present value of net benefits -$3,160,261 $0 $0 -$46,928 -$62,658 $0 -$58,020 -$90,743 -$87,878 -$294,175 -$51,200 $490,135 $996,239 $1,376,102 $1,678,139 $2,952,841 $3,245,938 $3,573,624 $3,858,619 $4,100,068 $4,359,662 $4,149,854 $3,723,648 $3,365,368 $3,031,322 $2,718,729 $39,768,426 [70] APPENDIX 6 Sensitivity Analysis Findings Scenario 1: Manihiki management plan not implemented Year 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Sum 1 2 Discount coefficient1 2.8394 2.5580 2.3045 2.0762 1.8704 1.6851 1.5181 1.3676 1.2321 1.1100 1.0000 0.9009 0.8116 0.7312 0.6587 0.5935 0.5346 0.4817 0.4339 0.3909 0.3522 0.3173 0.2858 0.2575 0.2320 0.2090 Real project costs2 $1,112,995 $0 $0 $22,603 $33,500 $0 $38,219 $66,351 $71,324 $265,023 $51,200 $78,000 $75,000 $78,000 $41,667 $28,000 $75,000 $28,000 $25,000 $78,000 $25,000 $28,000 $75,000 $28,000 $25,000 $78,000 $2,426,881 Present value of costs $3,160,261 $0 $0 $46,928 $62,658 $0 $58,020 $90,743 $87,878 $294,175 $51,200 $70,270 $60,872 $57,033 $27,447 $16,617 $40,098 $13,486 $10,848 $30,492 $8,805 $8,884 $21,438 $7,210 $5,800 $16,302 $4,247,466 Revenue with projects Revenue without projects Incremental benefits Present value of benefits $736,000 $531,050 $336,000 $314,500 $290,133 $395,250 $418,500 $441,750 $465,000 $488,250 $511,500 $534,750 $558,000 $581,250 $604,500 $627,750 $7,834,183 $736,000 $468,000 $253,867 $196,000 $140,800 $90,667 $96,000 $101,333 $106,667 $112,000 $117,333 $122,667 $128,000 $133,333 $138,667 $144,000 $3,085,333 $0 $63,050 $82,133 $118,500 $149,333 $304,583 $322,500 $340,417 $358,333 $376,250 $394,167 $412,083 $430,000 $447,917 $465,833 $483,750 $4,748,850 $0 $56,802 $66,661 $86,646 $98,370 $180,755 $172,422 $163,965 $155,490 $147,085 $138,819 $130,747 $122,912 $115,345 $108,071 $101,106 $1,845,197 Discount rate of 11 percent is used. Inflation accounted for using the New Zealand Consumer Price Index. [SOPAC Technical Report 371 – McKenzie] Present value of net benefits -$3,160,261 $0 $0 -$46,928 -$62,658 $0 -$58,020 -$90,743 -$87,878 -$294,175 -$51,200 -$13,468 $5,790 $29,613 $70,923 $164,139 $132,324 $150,478 $144,642 $116,593 $130,015 $121,863 $101,473 $108,135 $102,271 $84,804 -$2,402,269 [71] Scenario 2: International pearl prices recover to levels of mid-1990s Year 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Sum Discount coefficient 2.8394 2.5580 2.3045 2.0762 1.8704 1.6851 1.5181 1.3676 1.2321 1.1100 1.0000 0.9009 0.8116 0.7312 0.6587 0.5935 0.5346 0.4817 0.4339 0.3909 0.3522 0.3173 0.2858 0.2575 0.2320 0.2090 Real project costs $1,112,995 $0 $0 $22,603 $33,500 $0 $38,219 $66,351 $71,324 $265,023 $51,200 $78,000 $75,000 $78,000 $41,667 $28,000 $75,000 $28,000 $25,000 $78,000 $25,000 $28,000 $75,000 $28,000 $25,000 $78,000 $2,426,881 Present value of costs $3,160,261 $0 $0 $46,928 $62,658 $0 $58,020 $90,743 $87,878 $294,175 $51,200 $70,270 $60,872 $57,033 $27,447 $16,617 $40,098 $13,486 $10,848 $30,492 $8,805 $8,884 $21,438 $7,210 $5,800 $16,302 $4,247,466 Revenue with projects Revenue without projects Incremental benefits Present value of benefits $1,472,000 $2,180,100 $3,112,667 $4,312,000 $5,460,000 $10,188,750 $12,484,500 $15,097,500 $18,048,000 $21,356,250 $25,042,500 $26,460,000 $26,460,000 $26,460,000 $26,460,000 $26,460,000 $251,054,267 $1,472,000 $936,000 $507,733 $392,000 $281,600 $181,333 $192,000 $202,667 $213,333 $224,000 $234,667 $245,333 $256,000 $266,667 $277,333 $288,000 $6,170,667 $0 $1,244,100 $2,604,933 $3,920,000 $5,178,400 $10,007,417 $12,292,500 $14,894,833 $17,834,667 $21,132,250 $24,807,833 $26,214,667 $26,204,000 $26,193,333 $26,182,667 $26,172,000 $244,883,600 $0 $1,120,811 $2,114,222 $2,866,270 $3,411,172 $5,938,915 $6,572,072 $7,174,222 $7,738,934 $8,261,120 $8,736,934 $8,317,476 $7,490,173 $6,745,157 $6,074,243 $5,470,062 $88,031,784 [SOPAC Technical Report 371 – McKenzie] Present value of net benefits -$3,160,261 $0 $0 -$46,928 -$62,658 $0 -$58,020 -$90,743 -$87,878 -$294,175 -$51,200 $1,050,541 $2,053,351 $2,809,237 $3,383,725 $5,922,298 $6,531,974 $7,160,735 $7,728,086 $8,230,628 $8,728,129 $8,308,592 $7,468,735 $6,737,946 $6,068,443 $5,453,759 $83,784,318 [72] Scenario 3: Pearl prices decline Year 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Sum Discount coefficient 2.8394 2.5580 2.3045 2.0762 1.8704 1.6851 1.5181 1.3676 1.2321 1.1100 1.0000 0.9009 0.8116 0.7312 0.6587 0.5935 0.5346 0.4817 0.4339 0.3909 0.3522 0.3173 0.2858 0.2575 0.2320 0.2090 Real project costs $1,112,995 $0 $0 $22,603 $33,500 $0 $38,219 $66,351 $71,324 $265,023 $51,200 $78,000 $75,000 $78,000 $41,667 $28,000 $75,000 $28,000 $25,000 $78,000 $25,000 $28,000 $75,000 $28,000 $25,000 $78,000 $2,426,881 Present value of costs $3,160,261 $0 $0 $46,928 $62,658 $0 $58,020 $90,743 $87,878 $294,175 $51,200 $70,270 $60,872 $57,033 $27,447 $16,617 $40,098 $13,486 $10,848 $30,492 $8,805 $8,884 $21,438 $7,210 $5,800 $16,302 $4,247,466 Revenue with projects Revenue without projects Incremental benefits Present value of benefits $368,000 $545,025 $778,167 $1,078,000 $1,365,000 $2,547,188 $3,121,125 $3,774,375 $4,512,000 $5,339,063 $6,260,625 $6,615,000 $6,615,000 $6,615,000 $6,615,000 $6,615,000 $62,763,567 $368,000 $234,000 $126,933 $98,000 $70,400 $45,333 $48,000 $50,667 $53,333 $56,000 $58,667 $61,333 $64,000 $66,667 $69,333 $72,000 $1,542,667 $0 $311,025 $651,233 $980,000 $1,294,600 $2,501,854 $3,073,125 $3,723,708 $4,458,667 $5,283,063 $6,201,958 $6,553,667 $6,551,000 $6,548,333 $6,545,667 $6,543,000 $61,220,900 $0 $280,203 $528,556 $716,568 $852,793 $1,484,729 $1,643,018 $1,793,555 $1,934,734 $2,065,280 $2,184,233 $2,079,369 $1,872,543 $1,686,289 $1,518,561 $1,367,515 $22,007,946 [SOPAC Technical Report 371 – McKenzie] Present value of net benefits -$3,160,261 $0 $0 -$46,928 -$62,658 $0 -$58,020 -$90,743 -$87,878 -$294,175 -$51,200 $209,932 $467,684 $659,535 $825,346 $1,468,112 $1,602,920 $1,780,069 $1,923,885 $2,034,788 $2,175,429 $2,070,485 $1,851,105 $1,679,079 $1,512,761 $1,351,213 $17,760,480 [73] Scenario 4: Future project costs higher than expected Year 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Sum Discount coefficient 2.8394 2.5580 2.3045 2.0762 1.8704 1.6851 1.5181 1.3676 1.2321 1.1100 1.0000 0.9009 0.8116 0.7312 0.6587 0.5935 0.5346 0.4817 0.4339 0.3909 0.3522 0.3173 0.2858 0.2575 0.2320 0.2090 Real project costs $1,112,995 $0 $0 $22,603 $33,500 $0 $38,219 $66,351 $71,324 $265,023 $51,200 $156,000 $150,000 $156,000 $83,333 $56,000 $150,000 $56,000 $50,000 $156,000 $50,000 $56,000 $150,000 $56,000 $50,000 $156,000 $4,853,762 Present value of costs $3,160,261 $0 $0 $46,928 $62,658 $0 $58,020 $90,743 $87,878 $294,175 $51,200 $140,541 $121,743 $114,066 $54,894 $33,233 $80,196 $26,973 $21,696 $60,984 $17,609 $17,768 $42,876 $14,421 $11,600 $32,605 $4,643,069 Revenue with projects Revenue without projects Incremental benefits Present value of benefits $736,000 $1,090,050 $1,556,333 $2,156,000 $2,730,000 $5,094,375 $6,242,250 $7,548,750 $9,024,000 $10,678,125 $12,521,250 $13,230,000 $13,230,000 $13,230,000 $13,230,000 $13,230,000 $125,527,133 $736,000 $468,000 $253,867 $196,000 $140,800 $90,667 $96,000 $101,333 $106,667 $112,000 $117,333 $122,667 $128,000 $133,333 $138,667 $144,000 $3,085,333 $0 $622,050 $1,302,467 $1,960,000 $2,589,200 $5,003,708 $6,146,250 $7,447,417 $8,917,333 $10,566,125 $12,403,917 $13,107,333 $13,102,000 $13,096,667 $13,091,333 $13,086,000 $122,441,800 $0 $560,405 $1,057,111 $1,433,135 $1,705,586 $2,969,457 $3,286,036 $3,587,111 $3,869,467 $4,130,560 $4,368,467 $4,158,738 $3,745,086 $3,372,578 $3,037,122 $2,735,031 $44,015,892 [SOPAC Technical Report 371 – McKenzie] Present value of net benefits -$3,160,261 $0 $0 -$46,928 -$62,658 $0 -$58,020 -$90,743 -$87,878 -$294,175 -$51,200 $419,865 $935,368 $1,319,069 $1,650,692 $2,936,224 $3,205,840 $3,560,138 $3,847,771 $4,069,576 $4,350,858 $4,140,970 $3,702,210 $3,358,158 $3,025,522 $2,702,426 $39,372,823 [74] Scenario 5: Manihiki farmers do not employ local technicians Year 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 Sum Discount coefficient 2.8394 2.5580 2.3045 2.0762 1.8704 1.6851 1.5181 1.3676 1.2321 1.1100 1.0000 0.9009 0.8116 0.7312 0.6587 0.5935 0.5346 0.4817 0.4339 0.3909 0.3522 0.3173 0.2858 0.2575 0.2320 0.2090 Real project costs $1,112,995 $0 $0 $22,603 $33,500 $0 $38,219 $66,351 $71,324 $265,023 $51,200 $78,000 $75,000 $78,000 $41,667 $28,000 $75,000 $28,000 $25,000 $78,000 $25,000 $28,000 $75,000 $28,000 $25,000 $78,000 $2,426,881 Present value of costs $3,160,261 $0 $0 $46,928 $62,658 $0 $58,020 $90,743 $87,878 $294,175 $51,200 $70,270 $60,872 $57,033 $27,447 $16,617 $40,098 $13,486 $10,848 $30,492 $8,805 $8,884 $21,438 $7,210 $5,800 $16,302 $4,247,466 Revenue with projects Revenue without projects Incremental benefits Present value of benefits $736,000 $1,090,050 $1,556,333 $2,156,000 $2,730,000 $3,396,250 $4,161,500 $5,032,500 $6,016,000 $7,118,750 $8,347,500 $8,820,000 $8,820,000 $8,820,000 $8,820,000 $8,820,000 $86,440,883 $736,000 $468,000 $253,867 $196,000 $140,800 $90,667 $96,000 $101,333 $106,667 $112,000 $117,333 $122,667 $128,000 $133,333 $138,667 $144,000 $3,085,333 $0 $622,050 $1,302,467 $1,960,000 $2,589,200 $3,305,583 $4,065,500 $4,931,167 $5,909,333 $7,006,750 $8,230,167 $8,697,333 $8,692,000 $8,686,667 $8,681,333 $8,676,000 $83,355,550 $0 $560,405 $1,057,111 $1,433,135 $1,705,586 $1,961,703 $2,173,582 $2,375,138 $2,564,216 $2,739,112 $2,898,537 $2,759,519 $2,484,528 $2,236,940 $2,014,024 $1,813,322 $30,776,860 [SOPAC Technical Report 371 – McKenzie] Present value of net benefits -$3,160,261 $0 $0 -$46,928 -$62,658 $0 -$58,020 -$90,743 -$87,878 -$294,175 -$51,200 $490,135 $996,239 $1,376,102 $1,678,139 $1,945,086 $2,133,484 $2,361,651 $2,553,368 $2,708,620 $2,889,732 $2,750,635 $2,463,090 $2,229,730 $2,008,225 $1,797,019 $26,529,394
© Copyright 2026 Paperzz