SlideShare a Scribd company logo
PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA Asia Reforestation Group Inc,. REFORESTATION PROJECT www.asiaforests.com
[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. ARG OVERVIEW
[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. ARG OVERVIEW
ARG AND REFORESTATION PROJECT (1) ,[object Object],[object Object],Asia Reforestation Group Inc,. 4,5-year old Paulownias
[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. ARG AND REFORESTATION PROJECT (2)
[object Object],[object Object],Asia Reforestation Group Inc,. ARG AND REFORESTATION PROJECT (3) HCM City Gia Lai KonTum
[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. STRATEGIC BACKGROUND
[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. 4,5-year old Paulownias wood ADVANTAGE PROJECT SITE
[object Object],[object Object],Asia Reforestation Group Inc,. PAULOWNIA’S CHARACTERISTICS IN VIETNAM
[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. PAULOWNIA’S CHARACTERISTICS IN VIETNAM
[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com VALUE CREATION
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com
[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com
[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com
[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com APPENDIX: VAC MANAGEMENT TEAM
[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com APPENDIX: VAC MANAGEMENT TEAM
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,. www.asiaforest.com APPENDIX: VAC MANAGEMENT TEAM
Asia Reforestation Group Inc,. www.asiaforest.com Chan Kim Pham – CEO David Nguyen   Chief Operating Officer  cum Technical Specialist
[object Object],Asia Reforestation Group Inc,.
[object Object],Asia Reforestation Group Inc,.
Asia Reforestation Group Inc,. APPENDIX : Cost of investment in 100 Ha P aulownia :  Investing in plantation of  108 ,000  Paulownia s , equivalent to  1.080 trees/ha. P aulownia + Banana :  Investing in plantation   66 , 0 00  Paulo w nia s   intercropped with 150 , 000  banana trees  equivalent to  660 Paulownia trees/ha  and  1.500 banana trees/ha. Item P aulownia  Paulownia + Banana Seed 3 00 ,000  400 ,000  Fertilizer & Pesticide 1, 100 ,000  1,4 0 0,000  Planting  &  care 70 0,000  9 20 ,000  Infrastructure cost 4 00 ,000  500 ,000  Administration cost 200,000  180,000  Total (USD) 2,7 00 ,000  3, 400 ,000
Asia Reforestation Group Inc,. APPENDIX :Pro-forma Profit and Loss  (100 ha of Paulownia) Unit USD  1 , 000  Year  1 Year  2 Year  3 Year  4 Year  5 Year  6 Year  7 Year  8 Year  9 INVESTMENT CAPITAL (2, 700 ) B. REVENUES 1 Carbon trading   Carbon credit 31  31  31  31  31  31  31    Unit price (USD) 22  25  27  30  32  33  35    Total 679  771  833  926  987  1,018  1,080  2 4-year old timber -  -  -  1,182  -  -  -  1,182  3 8-year old timber -  -  -  -  -  -  -  11,550  C. GROSS PROFIT (2, 700 ) 679  771  833  2,108  987  1,018  1,080  12,732    D. PLANT CARE COST -  (221) (225) (229) (252) (240) (245) (181) -    -  -  -  -  -  -  -  -  -  E. NET PROFIT (2, 700 ) 458  546  604  1,855  748  773  899  12,732    F.  PROFIT DISTRIBUTION 1 ARG (20%) -  92  109  121  371  150  155  180  2,546  2 Success fee for ARG 992 2 INVESTOR (2, 700 ) 366  437  483  1,484  598  618  719  9,194    IRR 3 1 % 5 15 %   ROI
Asia Reforestation Group Inc,. APPENDIX: Pro-forma Profit and Loss (100 ha of Paulownia intercropped with Banana) Unit  USD  1 , 000   Year  1 Year  2 Year  3 Year  4 Year  5 Year  6 Year  7 Year  8 Year  9 A. INVESTMENT (3, 400 ) B. REVENUES 1. Carbon trading    Carbon credit -  19  19  19  19  19  19  19    Unit price  (USD) -  22  25  27  30  32  33  35    Total -  415  471  509  566  603  622  660  2. 8-year old timber -  -  -  -  -  -  -  -  14,117  3. Banana -  1,587  1,587  1,587  1,587  -  -  -  -  C. GROSS PROFIT (3, 400 ) 2,002  2,058  2,096  2,153  603  622  660  14,117  D. PLANT CARE COST -  (371) (378) (386) (250) (244) (255) (139) -  E. NET PROFIT (3, 400 ) 1,631  1,680  1,710  1,903  359  367  521  14,117  D.  PROFIT SHARING 1. ARG (20%) 0% 400  412  419  431  121  124  132  2,823  2. Success fee for ARG 1,111  3. INVESTOR (3, 400 ) 1,305  1,344  1,368  1,522  287  294  417  10,183    IRR 3 9 %   ROI 4 92 %
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],THANK YOU WWW. ASIAFORESTS.COM

More Related Content

Similar to PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA asiaforests.com

Innovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmperInnovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmper
scamperRoad2Ideas
 
Putting it all together
Putting it all togetherPutting it all together
Putting it all together
International Aquafeed
 
PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH
PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISHPORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH
PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH
JOÃO FERREIRA DOS SANTOS
 
FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS -
FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS -
FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS -
JOÃO FERREIRA DOS SANTOS
 
Presentation on iffco
Presentation on iffcoPresentation on iffco
Presentation on iffco
satya pal
 
Global Forestry Investments - Andrew Skeene
Global Forestry Investments - Andrew SkeeneGlobal Forestry Investments - Andrew Skeene
Global Forestry Investments - Andrew Skeene
Andrew Skeene
 
Agroamérica's sustainable programs
Agroamérica's sustainable programsAgroamérica's sustainable programs
Agroamérica's sustainable programs
Agroamerica
 
Paraguay asset management
Paraguay asset managementParaguay asset management
Paraguay asset management
Paraguay Farmland Investment
 
The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...
The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...
The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...
International Institute of Tropical Agriculture
 
Project jain (2)
Project jain (2)Project jain (2)
Project jain (2)
Mustafa Changi
 
NABARD Norms.pdf
NABARD Norms.pdfNABARD Norms.pdf
NABARD Norms.pdf
HimanshiVerma84
 
Forest Certification Programs
Forest Certification ProgramsForest Certification Programs
Forest Certification Programs
Mark Harold Bayuk
 
Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...
Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...
Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...
ExternalEvents
 
AQUACULTURE.docx
AQUACULTURE.docxAQUACULTURE.docx
AQUACULTURE.docx
Deepash Rajak
 
Achims Draft for Tuulima PSSF APPLICATION-April 2013
Achims Draft for Tuulima PSSF APPLICATION-April 2013Achims Draft for Tuulima PSSF APPLICATION-April 2013
Achims Draft for Tuulima PSSF APPLICATION-April 2013
Tuulima Laiti
 
Grazing Contracts for Livestock
Grazing Contracts for LivestockGrazing Contracts for Livestock
Grazing Contracts for Livestock
Gardening
 
Africa RISING in the Ethiopian highlands: Some phase I achievements
Africa RISING in the Ethiopian highlands: Some phase I achievementsAfrica RISING in the Ethiopian highlands: Some phase I achievements
Africa RISING in the Ethiopian highlands: Some phase I achievements
africa-rising
 
3.5 tristan armstrong final usyd s lides 190815
3.5 tristan armstrong final usyd s lides  1908153.5 tristan armstrong final usyd s lides  190815
3.5 tristan armstrong final usyd s lides 190815
Charles Perkins Centre, University of Sydney
 
Kemiri Sunan - Cleaner, cheaper and greener than Palm Oil
Kemiri Sunan - Cleaner, cheaper and greener than Palm OilKemiri Sunan - Cleaner, cheaper and greener than Palm Oil
Kemiri Sunan - Cleaner, cheaper and greener than Palm Oil
Daniel O'Leary
 
Business PlanMembersAbrazian, AssadourBa.docx
Business PlanMembersAbrazian, AssadourBa.docxBusiness PlanMembersAbrazian, AssadourBa.docx
Business PlanMembersAbrazian, AssadourBa.docx
tarifarmarie
 

Similar to PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA asiaforests.com (20)

Innovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmperInnovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmper
 
Putting it all together
Putting it all togetherPutting it all together
Putting it all together
 
PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH
PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISHPORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH
PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH
 
FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS -
FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS - FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS -
FOR FOREIGN INVESTORS IN ENGLISH 2016 PORTFÓLIO ECOCAPITAL FLORESTAS -
 
Presentation on iffco
Presentation on iffcoPresentation on iffco
Presentation on iffco
 
Global Forestry Investments - Andrew Skeene
Global Forestry Investments - Andrew SkeeneGlobal Forestry Investments - Andrew Skeene
Global Forestry Investments - Andrew Skeene
 
Agroamérica's sustainable programs
Agroamérica's sustainable programsAgroamérica's sustainable programs
Agroamérica's sustainable programs
 
Paraguay asset management
Paraguay asset managementParaguay asset management
Paraguay asset management
 
The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...
The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...
The potential role of AgResults Aflasafe Pull Mechanism Pilot Project for rea...
 
Project jain (2)
Project jain (2)Project jain (2)
Project jain (2)
 
NABARD Norms.pdf
NABARD Norms.pdfNABARD Norms.pdf
NABARD Norms.pdf
 
Forest Certification Programs
Forest Certification ProgramsForest Certification Programs
Forest Certification Programs
 
Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...
Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...
Session 2: Forest & Landscape Business Champions – Promoting Business Innovat...
 
AQUACULTURE.docx
AQUACULTURE.docxAQUACULTURE.docx
AQUACULTURE.docx
 
Achims Draft for Tuulima PSSF APPLICATION-April 2013
Achims Draft for Tuulima PSSF APPLICATION-April 2013Achims Draft for Tuulima PSSF APPLICATION-April 2013
Achims Draft for Tuulima PSSF APPLICATION-April 2013
 
Grazing Contracts for Livestock
Grazing Contracts for LivestockGrazing Contracts for Livestock
Grazing Contracts for Livestock
 
Africa RISING in the Ethiopian highlands: Some phase I achievements
Africa RISING in the Ethiopian highlands: Some phase I achievementsAfrica RISING in the Ethiopian highlands: Some phase I achievements
Africa RISING in the Ethiopian highlands: Some phase I achievements
 
3.5 tristan armstrong final usyd s lides 190815
3.5 tristan armstrong final usyd s lides  1908153.5 tristan armstrong final usyd s lides  190815
3.5 tristan armstrong final usyd s lides 190815
 
Kemiri Sunan - Cleaner, cheaper and greener than Palm Oil
Kemiri Sunan - Cleaner, cheaper and greener than Palm OilKemiri Sunan - Cleaner, cheaper and greener than Palm Oil
Kemiri Sunan - Cleaner, cheaper and greener than Palm Oil
 
Business PlanMembersAbrazian, AssadourBa.docx
Business PlanMembersAbrazian, AssadourBa.docxBusiness PlanMembersAbrazian, AssadourBa.docx
Business PlanMembersAbrazian, AssadourBa.docx
 

Recently uploaded

Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
dpbossdpboss69
 
PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...
PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...
PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...
Ksquare Energy Pvt. Ltd.
 
欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】
欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】
欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】
concepsionchomo153
 
The Genesis of BriansClub.cm Famous Dark WEb Platform
The Genesis of BriansClub.cm Famous Dark WEb PlatformThe Genesis of BriansClub.cm Famous Dark WEb Platform
The Genesis of BriansClub.cm Famous Dark WEb Platform
SabaaSudozai
 
Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...
Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...
Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...
IPLTech Electric
 
The Most Inspiring Entrepreneurs to Follow in 2024.pdf
The Most Inspiring Entrepreneurs to Follow in 2024.pdfThe Most Inspiring Entrepreneurs to Follow in 2024.pdf
The Most Inspiring Entrepreneurs to Follow in 2024.pdf
thesiliconleaders
 
list of states and organizations .pdf
list of  states  and  organizations .pdflist of  states  and  organizations .pdf
list of states and organizations .pdf
Rbc Rbcua
 
CULR Spring 2024 Journal.pdf testing for duke
CULR Spring 2024 Journal.pdf testing for dukeCULR Spring 2024 Journal.pdf testing for duke
CULR Spring 2024 Journal.pdf testing for duke
ZevinAttisha
 
Prescriptive analytics BA4206 Anna University PPT
Prescriptive analytics BA4206 Anna University PPTPrescriptive analytics BA4206 Anna University PPT
Prescriptive analytics BA4206 Anna University PPT
Freelance
 
The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...
The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...
The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...
APCO
 
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
taqyea
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 
Satta Matka Dpboss Kalyan Matka Results Kalyan Chart
Satta Matka Dpboss Kalyan Matka Results Kalyan ChartSatta Matka Dpboss Kalyan Matka Results Kalyan Chart
Satta Matka Dpboss Kalyan Matka Results Kalyan Chart
Satta Matka Dpboss Kalyan Matka Results
 
Industrial Tech SW: Category Renewal and Creation
Industrial Tech SW:  Category Renewal and CreationIndustrial Tech SW:  Category Renewal and Creation
Industrial Tech SW: Category Renewal and Creation
Christian Dahlen
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 
The latest Heat Pump Manual from Newentide
The latest Heat Pump Manual from NewentideThe latest Heat Pump Manual from Newentide
The latest Heat Pump Manual from Newentide
JoeYangGreatMachiner
 
NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...
NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...
NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...
BBPMedia1
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
Alexandra Fulford
 
AI Transformation Playbook: Thinking AI-First for Your Business
AI Transformation Playbook: Thinking AI-First for Your BusinessAI Transformation Playbook: Thinking AI-First for Your Business
AI Transformation Playbook: Thinking AI-First for Your Business
Arijit Dutta
 
Science Around Us Module 2 Matter Around Us
Science Around Us Module 2 Matter Around UsScience Around Us Module 2 Matter Around Us
Science Around Us Module 2 Matter Around Us
PennapaKeavsiri
 

Recently uploaded (20)

Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
 
PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...
PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...
PM Surya Ghar Muft Bijli Yojana: Online Application, Eligibility, Subsidies &...
 
欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】
欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】
欧洲杯投注-欧洲杯投注外围盘口-欧洲杯投注盘口app|【​网址​🎉ac22.net🎉​】
 
The Genesis of BriansClub.cm Famous Dark WEb Platform
The Genesis of BriansClub.cm Famous Dark WEb PlatformThe Genesis of BriansClub.cm Famous Dark WEb Platform
The Genesis of BriansClub.cm Famous Dark WEb Platform
 
Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...
Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...
Sustainable Logistics for Cost Reduction_ IPLTech Electric's Eco-Friendly Tra...
 
The Most Inspiring Entrepreneurs to Follow in 2024.pdf
The Most Inspiring Entrepreneurs to Follow in 2024.pdfThe Most Inspiring Entrepreneurs to Follow in 2024.pdf
The Most Inspiring Entrepreneurs to Follow in 2024.pdf
 
list of states and organizations .pdf
list of  states  and  organizations .pdflist of  states  and  organizations .pdf
list of states and organizations .pdf
 
CULR Spring 2024 Journal.pdf testing for duke
CULR Spring 2024 Journal.pdf testing for dukeCULR Spring 2024 Journal.pdf testing for duke
CULR Spring 2024 Journal.pdf testing for duke
 
Prescriptive analytics BA4206 Anna University PPT
Prescriptive analytics BA4206 Anna University PPTPrescriptive analytics BA4206 Anna University PPT
Prescriptive analytics BA4206 Anna University PPT
 
The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...
The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...
The APCO Geopolitical Radar - Q3 2024 The Global Operating Environment for Bu...
 
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Indian Matka
 
Satta Matka Dpboss Kalyan Matka Results Kalyan Chart
Satta Matka Dpboss Kalyan Matka Results Kalyan ChartSatta Matka Dpboss Kalyan Matka Results Kalyan Chart
Satta Matka Dpboss Kalyan Matka Results Kalyan Chart
 
Industrial Tech SW: Category Renewal and Creation
Industrial Tech SW:  Category Renewal and CreationIndustrial Tech SW:  Category Renewal and Creation
Industrial Tech SW: Category Renewal and Creation
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
 
The latest Heat Pump Manual from Newentide
The latest Heat Pump Manual from NewentideThe latest Heat Pump Manual from Newentide
The latest Heat Pump Manual from Newentide
 
NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...
NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...
NIMA2024 | De toegevoegde waarde van DEI en ESG in campagnes | Nathalie Lam |...
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
 
AI Transformation Playbook: Thinking AI-First for Your Business
AI Transformation Playbook: Thinking AI-First for Your BusinessAI Transformation Playbook: Thinking AI-First for Your Business
AI Transformation Playbook: Thinking AI-First for Your Business
 
Science Around Us Module 2 Matter Around Us
Science Around Us Module 2 Matter Around UsScience Around Us Module 2 Matter Around Us
Science Around Us Module 2 Matter Around Us
 

PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA asiaforests.com

  • 1. PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA Asia Reforestation Group Inc,. REFORESTATION PROJECT www.asiaforests.com
  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 11.
  • 12.
  • 13.
  • 14.
  • 15.
  • 16.
  • 17.
  • 18.
  • 19.
  • 20.
  • 21. Asia Reforestation Group Inc,. www.asiaforest.com Chan Kim Pham – CEO David Nguyen Chief Operating Officer cum Technical Specialist
  • 22.
  • 23.
  • 24. Asia Reforestation Group Inc,. APPENDIX : Cost of investment in 100 Ha P aulownia : Investing in plantation of 108 ,000 Paulownia s , equivalent to 1.080 trees/ha. P aulownia + Banana : Investing in plantation 66 , 0 00 Paulo w nia s intercropped with 150 , 000 banana trees equivalent to 660 Paulownia trees/ha and 1.500 banana trees/ha. Item P aulownia Paulownia + Banana Seed 3 00 ,000 400 ,000 Fertilizer & Pesticide 1, 100 ,000 1,4 0 0,000 Planting & care 70 0,000 9 20 ,000 Infrastructure cost 4 00 ,000 500 ,000 Administration cost 200,000 180,000 Total (USD) 2,7 00 ,000 3, 400 ,000
  • 25. Asia Reforestation Group Inc,. APPENDIX :Pro-forma Profit and Loss (100 ha of Paulownia) Unit USD 1 , 000 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 INVESTMENT CAPITAL (2, 700 ) B. REVENUES 1 Carbon trading   Carbon credit 31 31 31 31 31 31 31   Unit price (USD) 22 25 27 30 32 33 35   Total 679 771 833 926 987 1,018 1,080 2 4-year old timber - - - 1,182 - - - 1,182 3 8-year old timber - - - - - - - 11,550 C. GROSS PROFIT (2, 700 ) 679 771 833 2,108 987 1,018 1,080 12,732   D. PLANT CARE COST - (221) (225) (229) (252) (240) (245) (181) -   - - - - - - - - - E. NET PROFIT (2, 700 ) 458 546 604 1,855 748 773 899 12,732   F. PROFIT DISTRIBUTION 1 ARG (20%) - 92 109 121 371 150 155 180 2,546 2 Success fee for ARG 992 2 INVESTOR (2, 700 ) 366 437 483 1,484 598 618 719 9,194   IRR 3 1 % 5 15 %   ROI
  • 26. Asia Reforestation Group Inc,. APPENDIX: Pro-forma Profit and Loss (100 ha of Paulownia intercropped with Banana) Unit USD 1 , 000 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 A. INVESTMENT (3, 400 ) B. REVENUES 1. Carbon trading   Carbon credit - 19 19 19 19 19 19 19   Unit price (USD) - 22 25 27 30 32 33 35   Total - 415 471 509 566 603 622 660 2. 8-year old timber - - - - - - - - 14,117 3. Banana - 1,587 1,587 1,587 1,587 - - - - C. GROSS PROFIT (3, 400 ) 2,002 2,058 2,096 2,153 603 622 660 14,117 D. PLANT CARE COST - (371) (378) (386) (250) (244) (255) (139) - E. NET PROFIT (3, 400 ) 1,631 1,680 1,710 1,903 359 367 521 14,117 D. PROFIT SHARING 1. ARG (20%) 0% 400 412 419 431 121 124 132 2,823 2. Success fee for ARG 1,111 3. INVESTOR (3, 400 ) 1,305 1,344 1,368 1,522 287 294 417 10,183   IRR 3 9 %   ROI 4 92 %
  • 27.