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.
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