6 Year Agarwood Investment Option
| No. of Trees |
Price Per Tree |
Total Value |
Care & Maintenance (over 6 yrs) |
Total Outlay (over 6 yrs) |
Projected Harvest Value |
Less 5% Profit Share |
IRR (%) | Total Net Return |
|---|---|---|---|---|---|---|---|---|
| 300 | £33 | £10,000 | £6,000 | £16,000 | £60,000 | -£3,000 | 23.58% | £41,000 |
15 Year Teak Investment Option
| Tree Age |
No. of Trees Harvested |
Price Per Tree |
Gross Harvest Proceeds |
Less Havesting & Processing |
Less 5% Profit Share |
Net Harvest Proceeds |
Average IRR (%) Overall |
Cumulative |
|---|---|---|---|---|---|---|---|---|
| 9 | 90 | £613 | £55,170 | -£2,758 | -£2,758 | £49,654 | 21.30% | £49,654 |
| 15 | 210 | £1,174 | £246,540 | -£12,327 | -£12,327 | £221,886 | 21.30% | £271,540 |
25 Year Teak Investment Option
| Tree Age |
No. of Trees Harvested |
PRICE Per Tree |
Gross Harvest Proceeds | Less Havesting & Processing |
Less 5% Profit Share |
Net Harvest Proceeds |
Average IRR (%) Overall |
Cumulative |
|---|---|---|---|---|---|---|---|---|
| 7 | 126 | £56 | £7,056 | -£353 | -£353 | £6,350 | £6,350 | |
| 10 | 60 | £223 | £13,380 | -£669 | -£669 | £12,042 | £18,392 | |
| 14 | 36 | £613 | £22,068 | -£1,104 | -£1,104 | £19,860 | 10.99% | £38,252 |
| 18 | 30 | £1,174 | £35,220 | -£1,761 | -£1,761 | £31,698 | £69,950 | |
| 21 | 24 | £2,461 | £59,064 | -£2,953 | -£2,953 | £53,158 | £123,108 | |
| 25 | 24 | £4,402 | £105,648 | -£5,282 | -£5,282 | £95,084 | £218,192 |
7 Year Teak Investment Option
| No. of Trees |
Price Per Tree |
Total Value |
Care & Maintenance (over 7 yrs) |
Total Outlay |
Projected Harvest Value |
Less 10% Harvest & Profit Share |
IRR (%) | Total Net Return |
|---|---|---|---|---|---|---|---|---|
| 25 | £600 | £15,000 | £5,000 | £20,000 | £70,775 | -£7,078 | 18% | £43,697 |
15 Year Combined Investment Option
| No. of Trees |
Initial Cost |
Maintenance 5 yrs @ £2K 1 yr @ £1K |
Total Outlay |
Year 6 Net Harvest Payment |
Year 9 Net Harvest Payment |
Year 15 Net Harvest Payment |
IRR (%) | Total Net Return |
|---|---|---|---|---|---|---|---|---|
| 600 | £20,000 | £11,000 | £31,000 | £57,000 | £49,653 | £221,886 | 16.03% | £328,539 |
4 Year Agarwood Investment Option
| No. of Trees |
Price Per Tree |
Total Value |
Care & Maintenance (over 4 yrs) |
Total Outlay (over 4 yrs) |
Projected Harvest Value @ 4 Yrs |
Less 5% Profit Share |
IRR (%) | Total Net Return |
|---|---|---|---|---|---|---|---|---|
| 1,000 | £75 | £75,000 | £2,500 | £85,000 | £200,000 | -£10,000 | 22.27% | £105,000 |