XML 74 R50.htm IDEA: XBRL DOCUMENT v3.22.1
BIOLOGICAL ASSETS (Tables)
12 Months Ended
Dec. 31, 2021
BIOLOGICAL ASSETS.  
Schedule of changes in balances of biological assets

Balance on December 31, 2019

10,571,499

Addition

3,392,975

Depletion

(3,094,742)

Transfers

(23,471)

Gain on fair value adjustment

466,484

Disposal

(93,847)

Other write-offs

(57,688)

Balance on December 31, 2020

11,161,210

Addition

3,807,608

Depletion

(3,189,726)

Transfers

23,471

Gain on fair value adjustment

763,091

Disposal

(211,433)

Other write-offs

(105,489)

Balance on December 31, 2021

12,248,732

Schedule of assumptions used in calculation of fair value of biological assets

The table below discloses the measurement of the premises adopted:

December 31,

December 31,

    

2021

2020

Planted useful area (hectare)

1,060,806

1,020,176

Mature assets

138,739

111,866

Immature assets

922,067

908,310

Average annual growth (IMA) – m3/hectare/year

37.58

38.43

Average gross sale price of eucalyptus – R$/m3

76.38

70.22

Discount rate - %

8.9

%

8.9

%

Schedule of fair value adjustment

The fair value adjustment justified by variation of indicators mentioned above, which combined, resulted in a positive variation of R$763,091 recognized under other operating income (expense), net (Note 30).

December 31,

 

December 31,

    

2021

 

2020

Physical changes

148,190

156,906

Price

614,901

309,578

763,091

466,484