Prarthana Plan
| Year | Harvest Target | Target Return From 1 Tree | Tree For 15 Perch |
|---|---|---|---|
| 4th Year | 20 Kg | 16,000 | 400,000 |
| 5th Year | 25 Kg | 20,000 | 500,000 |
| 6th Year | 30 Kg | 24,000 | 600,000 |
| 7th Year | 35 Kg | 28,000 | 700,000 |
| 8th Year | 40 Kg | 32,000 | 800,000 |
| 9th Year | 45 Kg | 36,000 | 900,000 |
| 10th Year | 50 Kg | 40,000 | 1,000,000 |
| 11th Year | 50 Kg | 40,000 | 1,000,000 |
| 12th Year | 50 Kg | 40,000 | 1,000,000 |
| Total | 6,900,000 | ||
Golden Plan
| Year | Capital Gain | Retained Profit Balance | Yearly Return |
|---|---|---|---|
| 1st Year | 1,000,000 | 200,000 | 120,000 |
| 2nd Year | 1,200,000 | 240,000 | 156,000 |
| 3rd Year | 1,440,000 | 288,000 | 201,600 |
| 4th Year | 1,728,000 | 380,160 | 259,200 |
| 5th Year | 2,108,160 | 463,796 | 337,306 |
| 6th Year | 2,571,956 | 565,831 | 437,233 |
| 7th Year | 3,137,786 | 753,069 | 564,802 |
| 8th Year | 3,890,854 | 933,805 | 739,263 |
| 9th Year | 4,824,659 | 1,157,919 | 964,932 |
| 10th Year | 5,982,577 | 1,734,948 | 1,256,341 |
| Total Benefit | 5,982,577 | 11,019,254 |
Legend Plan
| Investment | 1st Year | 2nd Year | 3rd Year | 4th Year | 5th Year | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Monthly | Maturity | Monthly | Maturity | Monthly | Maturity | Monthly | Maturity | Monthly | Maturity | |
| 100,000.00 | 2500 | 32,000 | 2590 | 33,000 | 2670 | 34,000 | 2840 | 36,000 | 3000 | 40,000 |
| 200,000.00 | 5000 | 64,000 | 5170 | 66,000 | 5340 | 68,000 | 5670 | 72,000 | 6000 | 80,000 |
| 300,000.00 | 7500 | 96,000 | 7750 | 99,000 | 8000 | 102,000 | 8500 | 108,000 | 9000 | 120,000 |
| 400,000.00 | 10,000 | 128,000 | 10,340 | 132,000 | 10,670 | 136,000 | 11,340 | 144,000 | 12,000 | 160,000 |
| 500,000.00 | 12,500 | 160,000 | 12,920 | 165,000 | 13,300 | 170,000 | 14,170 | 180,000 | 15,000 | 200,000 |
| 600,000.00 | 15,000 | 192,000 | 15,500 | 198,000 | 16,000 | 204,000 | 17,000 | 216,000 | 18,000 | 240,000 |
| 700,000.00 | 17,500 | 224,000 | 18,090 | 231,000 | 18,670 | 280,000 | 19,840 | 252,000 | 21,000 | 280,000 |
| 800,000.00 | 20,000 | 256,000 | 20,670 | 264,000 | 21,340 | 264,000 | 22,670 | 288,000 | 24,000 | 320,000 |
| 900,000.00 | 22,500 | 288,000 | 23,250 | 297,000 | 24,000 | 306,000 | 25,500 | 324,000 | 27,000 | 360,000 |
| 1,000,000.00 | 25,000 | 320,000 | 25,840 | 330,000 | 26,670 | 340,000 | 28,340 | 360,000 | 30,000 | 400,000 |
| 2,000,000.00 | 50,000 | 640,000 | 51,670 | 660,000 | 53,340 | 680,000 | 56,670 | 720,000 | 60,000 | 800,000 |
| 3,000,000.00 | 75,000 | 960,000 | 77,500 | 990,000 | 80,000 | 1,020,000 | 85,000 | 1,080,000 | 90,000 | 1,200,000 |
| 4,000,000.00 | 100,000 | 1,280,000 | 103,340 | 1,320,000 | 106,670 | 1,360,000 | 113,340 | 1,440,000 | 120,000 | 1,600,000 |
| 5,000,000.00 | 125,000 | 1,600,000 | 129,170 | 1,650,000 | 133,340 | 1,700,000 | 141,670 | 1,800,000 | 150,000 | 2,000,000 |
| 6,000,000.00 | 150,000 | 1,920,000 | 155,000 | 1,980,000 | 160,000 | 2,040,000 | 170,000 | 2,160,000 | 180,000 | 2,400,000 |
| 7,000,000.00 | 175,000 | 2,240,000 | 180,840 | 2,310,000 | 186,670 | 2,380,000 | 198,340 | 2,520,000 | 210,000 | 2,800,000 |
| 8,000,000.00 | 200,000 | 2,560,000 | 206,670 | 2,640,000 | 213,340 | 2,720,000 | 226,670 | 2,880,000 | 240,000 | 3,200,000 |
| 9,000,000.00 | 225,000 | 2,880,000 | 232,500 | 2,970,000 | 240,000 | 3,060,000 | 255,000 | 3,240,000 | 270,000 | 3,600,000 |
| 10,000,000.00 | 250,000 | 3,200,000 | 258,340 | 3,300,000 | 266,670 | 3,400,000 | 283,340 | 3,600,000 | 3,000,000 | 4,000,000 |