1. Core Structure Overview

Investor / Buyer

Purchases titled farm lot (e.g., 1–5 hectares)
Owns land asset outright
Signs a long-term management agreement (10–15 years)

Estate Operator (e.g., Crown Agroforestry Plantations Inc.)

Designs plantation layout
Supplies Agaris™ elite plantlets
Implements inoculation protocol
Maintains trees (weeding, fertilization, pruning, security)
Handles harvesting and marketing
Manages export and/or extraction

Revenue Model

Harvest profit sharing (example: 60% Buyer / 40% Operator)
Operator earns management + performance-based upside
Optional guaranteed minimum production clause

2. Capital Structure

Buyer Investment Components

Component	Typical Share of Initial Cost
Land acquisition	50–70%
Plantation establishment	15–25%
3–5 years maintenance reserve	10–15%
Digital traceability & admin	3–5%

Because buyer owns titled land:

Land appreciates independently of agarwood yield
Asset can be collateralized
Estate can be inherited or resold

This is a dual-asset investment:

Real estate
High-value tree crop (Aquilaria malaccensis)

3. Operational Flow (Lifecycle Model)

Year 0–1: Establishment

Soil analysis
Layout design
Planting Agaris™ Elite plantlets
Geo-tagging every tree
Digital registry activated

Year 2–4: Growth Phase

Organic fertilization
Stem diameter monitoring
Survival rate benchmarking
Carbon data logging

Year 5–7: Inoculation Phase

Controlled Fusarium protocol
Resin formation monitoring
AI-assisted stress mapping (if integrated)

Year 7–10: Harvest & Monetization

Tree-by-tree grading
Chip classification
Resin distillation (via CESI FullSpectrum™)
Global export

4. Profit-Sharing Model (60/40 Example)

Let’s simulate 1 hectare:

800–1,000 trees per hectare
60–70% successful resin formation
Average 1.5–2.5 kg commercial chips per tree

Assume:

600 productive trees
2 kg average per tree
1,200 kg total

If market price = $800/kg average (conservative blended grade)

Gross Revenue = $960,000

Distribution:

Buyer (60%) = $576,000
Operator (40%) = $384,000

Operator share covers:

Labor (7–10 years)
Inoculation
Security
Marketing
Export compliance
Processing partnerships

5. Smart Dashboard Access (AgriTrace™ Integration)

Each buyer receives private access to:

🌱 Plantation Monitoring

Live tree count
Growth metrics (height, diameter)
Mortality rate
Inoculation status

📊 Financial Tracking

Projected harvest value
Yield simulation updates
Carbon credit estimates
Expense tracking

🧬 Traceability Module

Tree-level QR code
Harvest logs
Resin grading data
Export documentation
Blockchain timestamped transactions

🛰 Optional Advanced Features

Satellite health imaging
Soil moisture sensors
ESG performance report
Carbon sequestration modeling

This transforms the estate into a data-backed, transparent agricultural asset.

6. Why This Model Attracts Investors

✔ Lower Agricultural Risk

Buyer does not farm personally.

✔ Professional Management

Handled by trained agroforestry team.

✔ Land Ownership Security

Investor holds hard asset.

✔ Long-Term Appreciation

Land value + agarwood value.

✔ ESG Appeal

Carbon sequestration
Sustainable forestry
Digital traceability

7. Legal Structure

Typical Documents:

Deed of Absolute Sale (land)
Long-Term Management Agreement
Harvest Profit Sharing Agreement
Escrow arrangement for harvest proceeds
Digital asset registry agreement

Optional:

Buy-back clause
Exit valuation formula
Early liquidation clause

8. Risk Mitigation Strategy

Risk	Mitigation
Tree mortality	Elite tissue culture clones
Poor resin formation	Proven inoculation protocol
Theft	Controlled estate security
Market price fluctuation	Pre-contracted buyers (GCC)
Climate variability	Agroforestry diversification

9. Ideal Target Market

OFWs seeking land investment
GCC buyers familiar with oud
Filipino high-net-worth individuals
ESG impact investors
Retirement planners

This is positioned as:

“Own a Forest. Earn from Oud. Leave a Legacy.”

10. Variations of the Model

Variant A – Fixed Management Fee + Profit Share

Lower operator share but annual fixed fee.

Variant B – Guaranteed Minimum Yield Model

Operator guarantees minimum output.

Variant C – Integrated Extraction Upside

If processed via CESI:

Additional profit share on oil extraction
Premium pricing tier

11. Strategic Fit in Your Crown Ecosystem

This model integrates:

CAPI (estate operator)
COPI (elite plantlets)
CESI (extraction)
Crown Blockchain / AgriTrace™ (traceability)
TerraForestry™ (real estate branding)

It becomes a vertically integrated luxury agroforestry investment vehicle.

If you’d like, I can next develop:

• A 10-year IRR simulation model
• A Legal-Commercial Structure Diagram
• A Buyer Prospectus Outline
• A Risk Disclosure & Compliance Framework
• A Sales Script for Estate Agents

Tell me which direction you want to build next.