SlideShare a Scribd company logo
1 of 19
REFORESTATION PROJECT INTERCROPPING PAULOWNIA WITH BANANA Asia Reforestation Group Inc,.
Asia Reforestation Group Overview ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
ARG and Reforestation project ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Strategic background ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Paulownia’s characteristics ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Value created ,[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Capital raising for investment   ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],[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,.
Profit from 1 ha of typical direct investment ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Exit Strategy ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Solution for transparency  ,[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
Applied standards ,[object Object],[object Object],[object Object],[object Object],Asia Reforestation Group Inc,.
APPENDIX VAC Management team Asia Reforestation Group Inc,. Chan   Kim   Pham  – Chief Executive Officer cum Technical Specialist Mrs Pham is also Chairperson cum CEO of Viet A Joint Stock Company – an enterprise specializing in afforestation and reforestation, forest management, industrial and agricultural plantation, cattle breeding, and environmental treatment. She has accumulated in her professional portfolio more than 20 years of practical experience in carrying out forestry projects of national level, and has, of late, completed growing more than 1,000 hectares of forest in Gia Lai.  David Nguyen – Chief Operating Officer  cum Technical Specialist Having engaged in afforestation for than 15 years, of which 8 were wholly dedicated to Paulownia trials, Mr Nguyen is certainly a leading expert of this industry. So far, his experimental plantation has proved a remarkable success, resulting in 40 hectares of healthy and fast-growing Paulownias across 15 provinces in Vietnam. For the sake of activeness in planting, Nguyen also established a nursery facility in District 9, Ho Chi Minh City, where researches as well as seedlings propagation and nurturing are carried out. The growth stages of trees in all those sites are coherently documented and pictorially recorded for extensive research, close monitoring, and effective planning.
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object],Appendix Management track record
Asia Reforestation Group Inc,. Chan Kim Pham – CEO David Nguyen - COO
Appendix – Project site map ,[object Object],Asia Reforestation Group Inc,.
Appendix – 1/500 planning of afforestation ,[object Object],Asia Reforestation Group Inc,.
Asia Reforestation Group Inc,. 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 2 50 ,000  33 0 ,000  Fertilizer & Pesticide 1,080,000  1,4 5 0,000  Planting  &  care 70 0,000  9 70 ,000  Infrastructure cost 4 70 ,000  5 70 ,000  Administration cost 200,000  180,000  Total (USD) 2, 700 ,000  3, 500 ,000
Asia Reforestation Group Inc,. Pro-forma P&L for Option 1 (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  BOD 1,100  2 INVESTOR (2, 700 ) 366  437  483  1,484  598  618  719  9,086    IRR 32% 526%   ROI
Asia Reforestation Group Inc,. Pro-forma P&L for Option 2 (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, 500 ) 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, 500 ) 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, 500 ) 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, 500 ) 1,230  1,269  1,291  1,472  238  243  389  10,183    IRR 38%   ROI 487%

More Related Content

Viewers also liked

Viewers also liked (10)

PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA asiaforests.com
PAULOWNIA & INTERCROPPING PAULOWNIAWITH BANANA asiaforests.comPAULOWNIA & INTERCROPPING PAULOWNIAWITH BANANA asiaforests.com
PAULOWNIA & INTERCROPPING PAULOWNIA WITH BANANA asiaforests.com
 
Paulownia prezentacija
Paulownia prezentacijaPaulownia prezentacija
Paulownia prezentacija
 
Deforestation, Causes and Effects of Deforestation and Reforestation
Deforestation, Causes and Effects of Deforestation and  ReforestationDeforestation, Causes and Effects of Deforestation and  Reforestation
Deforestation, Causes and Effects of Deforestation and Reforestation
 
The princess tree paulownia
The princess tree paulowniaThe princess tree paulownia
The princess tree paulownia
 
Çka është Paulownia?
Çka është Paulownia?Çka është Paulownia?
Çka është Paulownia?
 
afforestation and deforestation relating printing
afforestation and deforestation relating printingafforestation and deforestation relating printing
afforestation and deforestation relating printing
 
Save The Trees
Save The TreesSave The Trees
Save The Trees
 
Reforestation
ReforestationReforestation
Reforestation
 
Save Environment PPT
Save Environment PPTSave Environment PPT
Save Environment PPT
 
Environmental Awareness Presentation
Environmental Awareness PresentationEnvironmental Awareness Presentation
Environmental Awareness Presentation
 

Similar to Asia Reforestation Group Inc. - Paulownia planting - www.asiaforests.com

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
 
Innovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmperInnovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmper
scamperRoad2Ideas
 
Summer Internship PDF report
Summer Internship PDF reportSummer Internship PDF report
Summer Internship PDF report
Tahir saeed
 
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
 

Similar to Asia Reforestation Group Inc. - Paulownia planting - www.asiaforests.com (20)

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
 
Hosachiguru Company Profile
Hosachiguru Company ProfileHosachiguru Company Profile
Hosachiguru Company Profile
 
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
 
Impact investment products 161218
Impact investment products 161218Impact investment products 161218
Impact investment products 161218
 
Innovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmperInnovation vi jhunjhunu team scapmper
Innovation vi jhunjhunu team scapmper
 
April 2015 Investor Roadshow 'Dong Fang Modern Agriculture Holding Group'
April 2015 Investor Roadshow 'Dong Fang Modern Agriculture Holding Group'April 2015 Investor Roadshow 'Dong Fang Modern Agriculture Holding Group'
April 2015 Investor Roadshow 'Dong Fang Modern Agriculture Holding Group'
 
Frutta Processors Pitch for Proposed Fruit Processing Plant
Frutta Processors Pitch for Proposed Fruit Processing PlantFrutta Processors Pitch for Proposed Fruit Processing Plant
Frutta Processors Pitch for Proposed Fruit Processing Plant
 
Forest Certification Programs
Forest Certification ProgramsForest Certification Programs
Forest Certification Programs
 
Australian Food and Farming Market Price Report
Australian Food and Farming Market Price Report Australian Food and Farming Market Price Report
Australian Food and Farming Market Price Report
 
Summer Internship PDF report
Summer Internship PDF reportSummer Internship PDF report
Summer Internship PDF report
 
YIELD LAB EUROPE: AgTech Growth Capital Fund Investing in Sustainable AgriFood
YIELD LAB EUROPE: AgTech Growth Capital Fund Investing in Sustainable AgriFoodYIELD LAB EUROPE: AgTech Growth Capital Fund Investing in Sustainable AgriFood
YIELD LAB EUROPE: AgTech Growth Capital Fund Investing in Sustainable AgriFood
 
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...
 
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
 
Global Forestry Investments - Andrew Skeene
Global Forestry Investments - Andrew SkeeneGlobal Forestry Investments - Andrew Skeene
Global Forestry Investments - Andrew Skeene
 
AQUACULTURE.docx
AQUACULTURE.docxAQUACULTURE.docx
AQUACULTURE.docx
 
Agricultural Biotechnology Park in Public-Private Partnership
Agricultural Biotechnology Park in Public-Private PartnershipAgricultural Biotechnology Park in Public-Private Partnership
Agricultural Biotechnology Park in Public-Private Partnership
 
Forestry investment with guarantees
Forestry investment with guaranteesForestry investment with guarantees
Forestry investment with guarantees
 
Presentation on iffco
Presentation on iffcoPresentation on iffco
Presentation on iffco
 
Food Park Details: www.gujaratmegafoodpark.com
Food Park Details: www.gujaratmegafoodpark.comFood Park Details: www.gujaratmegafoodpark.com
Food Park Details: www.gujaratmegafoodpark.com
 
NABARD Norms.pdf
NABARD Norms.pdfNABARD Norms.pdf
NABARD Norms.pdf
 

More from Mobi Marketing

More from Mobi Marketing (20)

Catelog Phào chỉ vàng, Phào chỉ PU, Phào chỉ thạch cao
Catelog Phào chỉ vàng, Phào chỉ PU, Phào chỉ thạch caoCatelog Phào chỉ vàng, Phào chỉ PU, Phào chỉ thạch cao
Catelog Phào chỉ vàng, Phào chỉ PU, Phào chỉ thạch cao
 
Thống kê hành vi người dùng Internet Việt Nam quý I/2016
Thống kê hành vi người dùng Internet Việt Nam quý I/2016Thống kê hành vi người dùng Internet Việt Nam quý I/2016
Thống kê hành vi người dùng Internet Việt Nam quý I/2016
 
[honglamherbs.com] Thao Duoc Hong Lam
[honglamherbs.com] Thao Duoc Hong Lam [honglamherbs.com] Thao Duoc Hong Lam
[honglamherbs.com] Thao Duoc Hong Lam
 
Nanoled company
Nanoled companyNanoled company
Nanoled company
 
Ky yeu-35-truong-nguyen-van-troi-nhatrang
Ky yeu-35-truong-nguyen-van-troi-nhatrangKy yeu-35-truong-nguyen-van-troi-nhatrang
Ky yeu-35-truong-nguyen-van-troi-nhatrang
 
Bieu gia tap chi duyen dang vn IFM Media
Bieu gia tap chi duyen dang vn IFM MediaBieu gia tap chi duyen dang vn IFM Media
Bieu gia tap chi duyen dang vn IFM Media
 
Bieu gia quang cao heritage 2011 - IFM Media
Bieu gia quang cao heritage 2011 - IFM MediaBieu gia quang cao heritage 2011 - IFM Media
Bieu gia quang cao heritage 2011 - IFM Media
 
Navigating Vietnam's Digital Media 2011
Navigating Vietnam's Digital Media 2011Navigating Vietnam's Digital Media 2011
Navigating Vietnam's Digital Media 2011
 
Những kỳ tích của truyền thông mới - EXPLOITS OF NEW MEDIA
Những kỳ tích của truyền thông mới -EXPLOITS OF NEW MEDIANhững kỳ tích của truyền thông mới -EXPLOITS OF NEW MEDIA
Những kỳ tích của truyền thông mới - EXPLOITS OF NEW MEDIA
 
Xu hướng Internet Marketing từ năm 2011 - www.vietglobalcorp.com
Xu hướng Internet Marketing từ năm 2011 - www.vietglobalcorp.comXu hướng Internet Marketing từ năm 2011 - www.vietglobalcorp.com
Xu hướng Internet Marketing từ năm 2011 - www.vietglobalcorp.com
 
Groundbreaking ceremony for pointe91 - www.philandranch.com - PHI Land Ranch
Groundbreaking ceremony for pointe91 - www.philandranch.com - PHI Land RanchGroundbreaking ceremony for pointe91 - www.philandranch.com - PHI Land Ranch
Groundbreaking ceremony for pointe91 - www.philandranch.com - PHI Land Ranch
 
CĐ Quốc tế Kent - Hỏi đáp nhập học - www.kent.edu.vn
CĐ Quốc tế Kent - Hỏi đáp nhập học - www.kent.edu.vnCĐ Quốc tế Kent - Hỏi đáp nhập học - www.kent.edu.vn
CĐ Quốc tế Kent - Hỏi đáp nhập học - www.kent.edu.vn
 
Hình ảnh lễ tốt nghiệp SV CĐ Quốc tế Kent - Kent Graduation Ceremony 2011 :::...
Hình ảnh lễ tốt nghiệp SV CĐ Quốc tế Kent - Kent Graduation Ceremony 2011 :::...Hình ảnh lễ tốt nghiệp SV CĐ Quốc tế Kent - Kent Graduation Ceremony 2011 :::...
Hình ảnh lễ tốt nghiệp SV CĐ Quốc tế Kent - Kent Graduation Ceremony 2011 :::...
 
eCommerce Marketing trực tuyến Kent International College
eCommerce Marketing trực tuyến Kent International CollegeeCommerce Marketing trực tuyến Kent International College
eCommerce Marketing trực tuyến Kent International College
 
Pm training (planning and tracking) - Project Leader Ramp-Up
Pm training (planning and tracking) - Project Leader Ramp-Up Pm training (planning and tracking) - Project Leader Ramp-Up
Pm training (planning and tracking) - Project Leader Ramp-Up
 
Timesheet trainingfor Project Leader FSOFT
Timesheet trainingfor Project Leader FSOFTTimesheet trainingfor Project Leader FSOFT
Timesheet trainingfor Project Leader FSOFT
 
Managing projects by data
Managing projects by dataManaging projects by data
Managing projects by data
 
Managing project with the Fsoft Insight
Managing project with the Fsoft InsightManaging project with the Fsoft Insight
Managing project with the Fsoft Insight
 
Program Check List (PCL) FSOFT
Program Check List (PCL) FSOFTProgram Check List (PCL) FSOFT
Program Check List (PCL) FSOFT
 
Kent.edu.vn - Học thiết kế nội thất
Kent.edu.vn - Học thiết kế nội thấtKent.edu.vn - Học thiết kế nội thất
Kent.edu.vn - Học thiết kế nội thất
 

Recently uploaded

Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
lizamodels9
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
amitlee9823
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
Abortion pills in Kuwait Cytotec pills in Kuwait
 

Recently uploaded (20)

Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
Best VIP Call Girls Noida Sector 40 Call Me: 8448380779
 
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case studyThe Coffee Bean & Tea Leaf(CBTL), Business strategy case study
The Coffee Bean & Tea Leaf(CBTL), Business strategy case study
 
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
👉Chandigarh Call Girls 👉9878799926👉Just Call👉Chandigarh Call Girl In Chandiga...
 
Monte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSMMonte Carlo simulation : Simulation using MCSM
Monte Carlo simulation : Simulation using MCSM
 
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
Call Girls In DLf Gurgaon ➥99902@11544 ( Best price)100% Genuine Escort In 24...
 
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒VIP Call Girls In Saharaganj ( Lucknow  ) 🔝 8923113531 🔝  Cash Payment (COD) 👒
VIP Call Girls In Saharaganj ( Lucknow ) 🔝 8923113531 🔝 Cash Payment (COD) 👒
 
Call Girls in Gomti Nagar - 7388211116 - With room Service
Call Girls in Gomti Nagar - 7388211116  - With room ServiceCall Girls in Gomti Nagar - 7388211116  - With room Service
Call Girls in Gomti Nagar - 7388211116 - With room Service
 
A DAY IN THE LIFE OF A SALESMAN / WOMAN
A DAY IN THE LIFE OF A  SALESMAN / WOMANA DAY IN THE LIFE OF A  SALESMAN / WOMAN
A DAY IN THE LIFE OF A SALESMAN / WOMAN
 
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
Call Girls Jp Nagar Just Call 👗 7737669865 👗 Top Class Call Girl Service Bang...
 
Organizational Transformation Lead with Culture
Organizational Transformation Lead with CultureOrganizational Transformation Lead with Culture
Organizational Transformation Lead with Culture
 
Cracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptxCracking the Cultural Competence Code.pptx
Cracking the Cultural Competence Code.pptx
 
It will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 MayIt will be International Nurses' Day on 12 May
It will be International Nurses' Day on 12 May
 
Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...Boost the utilization of your HCL environment by reevaluating use cases and f...
Boost the utilization of your HCL environment by reevaluating use cases and f...
 
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
VVVIP Call Girls In Greater Kailash ➡️ Delhi ➡️ 9999965857 🚀 No Advance 24HRS...
 
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
The Path to Product Excellence: Avoiding Common Pitfalls and Enhancing Commun...
 
Regression analysis: Simple Linear Regression Multiple Linear Regression
Regression analysis:  Simple Linear Regression Multiple Linear RegressionRegression analysis:  Simple Linear Regression Multiple Linear Regression
Regression analysis: Simple Linear Regression Multiple Linear Regression
 
Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...Ensure the security of your HCL environment by applying the Zero Trust princi...
Ensure the security of your HCL environment by applying the Zero Trust princi...
 
M.C Lodges -- Guest House in Jhang.
M.C Lodges --  Guest House in Jhang.M.C Lodges --  Guest House in Jhang.
M.C Lodges -- Guest House in Jhang.
 
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
Yaroslav Rozhankivskyy: Три складові і три передумови максимальної продуктивн...
 
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabiunwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
unwanted pregnancy Kit [+918133066128] Abortion Pills IN Dubai UAE Abudhabi
 

Asia Reforestation Group Inc. - Paulownia planting - www.asiaforests.com

  • 1. REFORESTATION PROJECT INTERCROPPING PAULOWNIA WITH BANANA Asia Reforestation Group Inc,.
  • 2.
  • 3.
  • 4.
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 11.
  • 12. APPENDIX VAC Management team Asia Reforestation Group Inc,. Chan Kim Pham – Chief Executive Officer cum Technical Specialist Mrs Pham is also Chairperson cum CEO of Viet A Joint Stock Company – an enterprise specializing in afforestation and reforestation, forest management, industrial and agricultural plantation, cattle breeding, and environmental treatment. She has accumulated in her professional portfolio more than 20 years of practical experience in carrying out forestry projects of national level, and has, of late, completed growing more than 1,000 hectares of forest in Gia Lai. David Nguyen – Chief Operating Officer cum Technical Specialist Having engaged in afforestation for than 15 years, of which 8 were wholly dedicated to Paulownia trials, Mr Nguyen is certainly a leading expert of this industry. So far, his experimental plantation has proved a remarkable success, resulting in 40 hectares of healthy and fast-growing Paulownias across 15 provinces in Vietnam. For the sake of activeness in planting, Nguyen also established a nursery facility in District 9, Ho Chi Minh City, where researches as well as seedlings propagation and nurturing are carried out. The growth stages of trees in all those sites are coherently documented and pictorially recorded for extensive research, close monitoring, and effective planning.
  • 13.
  • 14. Asia Reforestation Group Inc,. Chan Kim Pham – CEO David Nguyen - COO
  • 15.
  • 16.
  • 17. Asia Reforestation Group Inc,. 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 2 50 ,000 33 0 ,000 Fertilizer & Pesticide 1,080,000 1,4 5 0,000 Planting & care 70 0,000 9 70 ,000 Infrastructure cost 4 70 ,000 5 70 ,000 Administration cost 200,000 180,000 Total (USD) 2, 700 ,000 3, 500 ,000
  • 18. Asia Reforestation Group Inc,. Pro-forma P&L for Option 1 (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 BOD 1,100 2 INVESTOR (2, 700 ) 366 437 483 1,484 598 618 719 9,086   IRR 32% 526%   ROI
  • 19. Asia Reforestation Group Inc,. Pro-forma P&L for Option 2 (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, 500 ) 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, 500 ) 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, 500 ) 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, 500 ) 1,230 1,269 1,291 1,472 238 243 389 10,183   IRR 38%   ROI 487%