Return Calculator
Calculate your teak investment projection
Enter your initial capital and compare the projected growth of teak in USD against traditional savings over 25 years. Adjust the amount and see the difference.
1 = 0.1 ha
$
$
Total net
$106,455
ROI
10.0x
IRR
9.9%
Total capital
$16,886
Cumulative cash flow · 25 years
Harvest schedule
| Age | Trees thinned | Remaining | Logs (m³) | Board feet | $/Board foot | Gross | Processing | Commission | Maintenance | Net |
|---|---|---|---|---|---|---|---|---|---|---|
| 11 | 71 | 40 | 0.00 | 0.0 | $8.79 | $0 | $0 | $0 | $2,431 | $-2,431 |
| 12 | 10 | 30 | 0.87 | 368.7 | $9.28 | $3,420 | $513 | $684 | $270 | $1,953 |
| 18 | 4 | 26 | 1.06 | 447.5 | $12.79 | $5,724 | $859 | $1,145 | $1,831 | $1,890 |
| 20 | 3 | 23 | 1.75 | 740.2 | $14.24 | $10,538 | $1,581 | $2,108 | $699 | $6,150 |
| 25 | 23 | 0 | 19.68 | 8,339.6 | $18.61 | $155,181 | $23,277 | $31,036 | $1,974 | $98,893 |
| Total | 111 | 23.35 | 9,896.0 | $174,863 | $26,229 | $34,973 | $7,206 | $106,455 |
These projections are estimates based on historical growth data of certified teak and do not guarantee future performance. Actual values may vary based on market, climate, and export conditions. Calculations assume an annual price appreciation of 5.5%, an annual maintenance escalation of 3.5%, and full plantation survival.