projected annual profits
Projected annual profits for an investment in a walnut orchard
All well-managed walnut orchards will eventually reach maturity and produce abundant profits for the owner. The journey to maturity, however, can vary. Some acres will mature earlier than others, a hailstorm can damage the production in any given year, some trees might succumb to disease. There are always variables that can’t be controlled.
This is why we’ve prepared 9 different scenarios, varying the price and yields in each scenario so that the investor can see the result that optimistic, pessimistic, or neutral yields have on the evolution of the orchard and its annual profits. Along with yields, investors can project changes in the international export price of walnuts and see how changing prices will effect their investment.
Yield Scenario
Pessimistic
Neutral
Optimistic
Price Scenario
Pessimistic
Neutral
Optimistic
Projected Profits at Maturity
1 Hectare Plot
$
11,266
Annual Profits at Maturity
-
Pessimistic Yield Scenario
-
Neutral Price Scenario
-
Breakeven in Year 9
-
Maturity in Year 10
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 3 | 30 | 149 | 596 | 2,980 | 8,940 | 14,900 | |||
| 5% Management Fee | (7) | (30) | (149) | (447) | (745) | |||||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (2,889) | (2,886) | (2,861) | (2,747) | (2,323) | (58) | 5,604 | 11,266 | |
Projected Profits at Maturity
1 Hectare Plot
$
15,969
Annual Profits at Maturity
-
Pessimistic Yield Scenario
-
Neutral Price Scenario
-
Breakeven in Year 8
-
Maturity in Year 10
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 4 | 40 | 199 | 794 | 3,970 | 11,910 | 19,850 | |||
| 5% Management Fee | (2) | (10) | (40) | (199) | (596) | (993) | ||||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (2,889) | (2,885) | (2,851) | (2,700) | (2,135) | 883 | 8,426 | 15,969 | |
Projected Profits at Maturity
1 Hectare Plot
$
20,671
Annual Profits at Maturity
-
Pessimistic Yield Scenario
-
Optimistic Price Scenario
-
Breakeven in Year 8
-
Maturity in Year 10
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 5 | 50 | 248 | 992 | 4,960 | 14,880 | 24,800 | |||
| 5% Management Fee | (2) | (12) | (50) | (248) | (744) | (1,240) | ||||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (2,889) | (2,884) | (2,842) | (2,653) | (1,946) | 1,823 | 11,247 | 20,671 | |
Projected Profits at Maturity
1 Hectare Plot
$
11,266
Annual Profits at Maturity
-
Neutral Yield Scenario
-
Pessimistic Price Scenario
-
Breakeven in Year 5
-
Maturity in Year 8
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 1,192 | 1,788 | 3,576 | 7,450 | 12,814 | 14,900 | 14,900 | 14,900 | ||
| 5% Management Fee | (60) | (89) | (179) | (373) | (641) | (745) | (745) | (745) | ||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (1,756) | (1,190) | 508 | 4,189 | 9,284 | 11,266 | 11,266 | 11,266 | |
Projected Profits at Maturity
1 Hectare Plot
$
15,969
Annual Profits at Maturity
-
Neutral Yield Scenario
-
Neutral Price Scenario
-
Breakeven in Year 5
-
Maturity in Year 8
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 1,588 | 2,382 | 4,764 | 9,925 | 17,071 | 19,850 | 19,850 | 19,850 | ||
| 5% Management Fee | (79) | (119) | (238) | (496) | (854) | (993) | (993) | (993) | ||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (1,380) | (626) | 1,637 | 6,540 | 13,329 | 15,969 | 15,969 | 15,969 | |
Projected Profits at Maturity
1 Hectare Plot
$
20,671
Annual Profits at Maturity
-
Neutral Yield Scenario
-
Optimistic Price Scenario
-
Breakeven in Year 5
-
Maturity in Year 7
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 1,984 | 2,976 | 5,952 | 12,400 | 21,328 | 24,800 | 24,800 | 24,800 | ||
| 5% Management Fee | (99) | (149) | (298) | (620) | (1,066) | (1,240) | (1,240) | (1,240) | ||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (1,004) | (62) | 2,766 | 8,891 | 17,373 | 20,671 | 20,671 | 20,671 | |
Projected Profits at Maturity
1 Hectare Plot
$
12,965
Annual Profits at Maturity
-
Optimistic Yield Scenario
-
Pessimistic Price Scenario
-
Breakeven in Year 5
-
Maturity in Year 7
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 1,192 | 2,012 | 4,023 | 16,688 | 16,688 | 16,688 | 16,688 | 16,688 | ||
| 5% Management Fee | (60) | (101) | (201) | (402) | (834) | (834) | (834) | (834) | ||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (1,756) | (978) | 933 | 4,755 | 12,965 | 12,965 | 12,965 | 12,965 | |
Projected Profits at Maturity
1 Hectare Plot
$
18,232
Annual Profits at Maturity
-
Optimistic Yield Scenario
-
Neutral Price Scenario
-
Breakeven in Year 5
-
Maturity in Year 7
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 1,588 | 2,680 | 5,360 | 22,232 | 22,232 | 22,232 | 22,232 | 22,232 | ||
| 5% Management Fee | (79) | (134) | (268) | (536) | (1,112) | (1,112) | (1,112) | (1,112) | ||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (1,380) | (343) | 2,203 | 7,294 | 18,232 | 18,232 | 18,232 | 18,232 | |
Projected Profits at Maturity
1 Hectare Plot
$
23,498
Annual Profits at Maturity
-
Optimistic Yield Scenario
-
Optimistic Price Scenario
-
Breakeven in Year 4
-
Maturity in Year 7
Contact Us
Get in touch for more information.
| Year by Year Projected Income & Expenses | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Year | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10+ |
| Gross Sales | 1,984 | 3,348 | 6,696 | 13,392 | 27,776 | 27,776 | 27,776 | 27,776 | ||
| 5% Management Fee | (99) | (167) | (335) | (670) | (1,389) | (1,389) | (1,389) | (1,389) | ||
| Annual Orchard Expenses | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | (2,889) | |
| Net Cash Flows From Operations | (2,889) | (1,004) | 292 | 3,472 | 9,834 | 23,498 | 23,498 | 23,498 | 23,498 | |
