Scribd Logo
Upload

Welcome to Scribd!

  • 95 views

    Investment in 1000 Acres Forest Plantation PDF

    Uploaded by

    Khairul Irfan
    This document proposes a 400 hectare Paulownia plantation project over 13 years. It estimates costs of RM90-RM200 per tree, with trees reaching 0.5 cubic meters at 3 years and 1.1 cubic meters at 6 years. It provides a budget and planting schedule for 1,000 acres, projecting a 103.9% return on investment over 13 years and an internal rate of return of 80%. The proposal is from Green Afforestation International Network to establish a Paulownia plantation for wood production.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Investment in 1000 Acres Forest Plantation PDF

    Uploaded by

    Khairul Irfan
    95 views14 pages
    This document proposes a 400 hectare Paulownia plantation project over 13 years. It estimates costs of RM90-RM200 per tree, with trees reaching 0.5 cubic meters at 3 years and 1.1 cubic meters at 6 years. It provides a budget and planting schedule for 1,000 acres, projecting a 103.9% return on investment over 13 years and an internal rate of return of 80%. The proposal is from Green Afforestation International Network to establish a Paulownia plantation for wood production.

    Original Description:

    Original Title

    INVESTMENT IN 1000 ACRES FOREST PLANTATION.pdf

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document proposes a 400 hectare Paulownia plantation project over 13 years. It estimates costs of RM90-RM200 per tree, with trees reaching 0.5 cubic meters at 3 years and 1.1 cubic meters at 6 years. It provides a budget and planting schedule for 1,000 acres, projecting a 103.9% return on investment over 13 years and an internal rate of return of 80%. The proposal is from Green Afforestation International Network to establish a Paulownia plantation for wood production.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    95 views14 pages

    Investment in 1000 Acres Forest Plantation PDF

    Uploaded by

    Khairul Irfan
    This document proposes a 400 hectare Paulownia plantation project over 13 years. It estimates costs of RM90-RM200 per tree, with trees reaching 0.5 cubic meters at 3 years and 1.1 cubic meters at 6 years. It provides a budget and planting schedule for 1,000 acres, projecting a 103.9% return on investment over 13 years and an internal rate of return of 80%. The proposal is from Green Afforestation International Network to establish a Paulownia plantation for wood production.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 14

    REVOTROPIX PAULOWNIA

    PROJECT PROPOSAL
    FOR
    400 HECTARES (1,000 ACRES)

    SEPTEMBER 2018
    2.4 Billion Roundwood
    Demand

    MARKET
    Future Contract

    10,000 ACRES (4050 HECTARES)


    COST PER
    TREE

    RM90 - RM200
    3 YEARS OLD = 0.5m³ 6 YEARS OLD = 1.1m³
    COST PER
    TREE
    6 YEARS PRICE PER PRICE PER
    TREE TREE
    RM90 -
    RM200 RM250 RM800
    RM30
    /PLANLET

    COST PER
    TREE
    6 YEARS

    RM90 -
    RM200
    FARM MANAGEMENT

    RM60 / TREE
    COST DISTRIBUTION PER ACRE

    REMARK : COST OF HARVESTING, WOOD PROCESSING AND


    LUMBER TAXATION WILL BE DETERMINED UPON MATURITY
    MANAGEMENT
    COMPANY

    BERJAYA / INVESTOR
    BUDGET

    AND

    FINANCIAL FORECAST
    Planting schedule 1,000 ACRES

    SALES REVENUE
    REMARKS:
    1. We estimate that the cost for clearing the land in Bukit
    Tinggi is RM1,000/acre, Berjaya shall bear the additional
    cost in the event that unpredicted expenses needed to
    solve the land issue.
    2. Tax is subject to state forestry guidelines.
    3. Harvesting cost is estimated at RM35.00 – RM50.00 per
    tree.
    4. Any other cost incurred may be discussed further (EIA,
    machinery, nursery, tissue culture lab, piping etc)

    6 YEARS BUDGET

    1,000 ACRE = RM19,200,000


    SAVING IN
    SEEDLING COST

    1,000 ACRE = RM13,200,000


    EFFECTIVE
    PLANTING METHOD

    1,000 ACRE = RM11,300,000


    13 YEARS REVENUE PROJECTION (INVESTOR)

    SUMMARY : 13 years ROI = 103.9%


    1,000 ACRES

    BREAKEVEN

    SUMMARY : 13 years IRR = 80%


    GREEN AFFORESTATION INTERNATIONAL
    NETWORK SDN BHD 1164135-T
    Revongen Corporation Center,
    No. 12A, Jalan TP5, Taman Perindustrian UEP,
    47600 Subang Jaya,
    Selangor Darul Ehsan, Malaysia.
    T : +603 8025 1603
    F : +603 8025 1637
    E : info@gain-green.com
    W : www.gain-green.com

    14

    You might also like