the financial model (4,5ha)

The project is designed for 14 years

land plot

5 hectares = 4.5 prantatsiya + 0.5 complex

$78 000

residential complex

house + garage + warehouse + greenhouse

$50 000

machinery, equipment

tractors, plows, trailer, garden tools

$40 000

communications

water, electricity

$8 000

product

acorn, truffle mycelium

$155 000

organic fertilizers

manure, humus, defikat

$30 000

New organic fertilizers

new technology for soil aeration 100% to nature

$55 000

Chemical against pests

Chemical against pests

$50 000

8 workers

Wages

$450 000

service +21%

Each section needs additional expenses

$200 000

General expenses

The sum in 14 years

$1 116 000

Sellisng truffle

The sum in 14 years

$1 147 000

additional income

additional income

$133 000

property value in '14

land plot, residential complex, machinery, equipment

$90 000

minimum harvest


Calculating with minimum crop.and minimum wholesale price truffle.With average yields, selling truffles multiplied by 1.5.

$ 1 280 000 * 1.5 = $ 1 920 000
that

We will receive after 12 years total income $ 1 141 000

min After 14 years, the annual income $ 260 000         or $ 260 000 * 1,5 = $ 390 000

investment / donation