Mixed Native/Cacao/Durian Agroforestry (51/45/4) - Year 5 Simulation
Simulating Year 5 of the 1-hectare Mixed Native/Cacao/Durian Agroforestry Project (51/45/4). Assumes whole fruit Durian sales, short-cycle intercropping, and organic certification. Showing early yields, monitoring data, and completed initial authentication steps.
Nature Positive Context
Development Phase: Systems Deployed (Quadrant 3)
Deploying implementation infrastructure and reporting tools.
Investment Index Alignment
Specific Natural Capital Targets
Nature Positive Goals
- Demonstrate high profitability in mixed agroforestry
- Validate short-cycle intercropping benefits
- Achieve Organic Certification
Field Test Status
Field testing of project resilience and co-benefits is currently underway.
Claimed Co-Benefits (LRF Standard)
Environmental Co-Benefits
Great Barrier Reef
Reduced sediment/nutrient runoff potential due to improved vegetation cover and soil health within GBR catchment.
Eligibility: Project located in GBR catchment, improves vegetation cover and/or soil health (requires specific evidence).
Soil Health
Demonstrated improvement in soil organic carbon and/or soil health indicators through regenerative practices.
Eligibility: Project implements practices known to improve soil health (e.g., organic inputs, reduced tillage). Requires baseline and follow-up soil testing.
Socio-Economic Co-Benefits
Employment and skills benefits
Creation of regional employment opportunities (2 FTE) and potential skills training in regen ag/tech.
Eligibility: Project operates in regional QLD (Daintree) and employs local workers or provides accredited training.
Project Risks and Mitigation
Durian Whole Fruit Market Price Volatility
Secure offtake agreements, diversify markets, sensitivity analysis.
Yield Achievement Risk (Durian & Cacao)
Best practice organic management, soil health monitoring, adaptive management.
Pest/Disease Impact (Organic Context)
Integrated Pest Management (IPM), resilient planting design, regular monitoring.
SDG Alignments
Project Details
Methodology Details
Core Ontology Terms
Implementation & Stakeholders
Implementing Partners
Primary Stakeholders
Financial Highlights
- Total Initial Cost (Y0): ~$72,649
- Projected IRR: 69.3%
- Projected Payback: ~1.9 years
- Projected NPV (12%): $3,509,774
- Year 5 Net Cash Flow (Actual): ~$44,453
- Year 5 Cumulative Cash Flow (Actual): ~$117,102
- Primary Revenues Active: Cacao Powder (Y4+), Durian Whole Fruit (Y5+)
Applicable Standards
Map Location
Related Projects
ClimateForce Daintree Pilot Project
An integrated advanced regeneration project demonstrating a blueprint for creating verifiable natural assets. Located on former sugarcane land, this site pioneers High Biodiversity Planting (informed by TEK & provenance tracking), off-grid innovation (Tech x Nature via SMART Rainforest Platform with IoT sensor networks), and First Nations Partnerships. It serves as a living laboratory for scalable, data-driven solutions enhancing economic resilience, ecosystem health (soil, water, biodiversity), and sustainable livelihoods, maximizing Return on Regeneration through rigorous monitoring and organic management.
PO 1 Pure Native Regen (2021)
Pioneering pure native regeneration in the heart of the Daintree, using TEK-informed species selection and provenance tracking. This initial plant-out directly compares high-density (800mm) vs. standard (1,200mm) spacing to understand optimal strategies for accelerating canopy closure and maximizing biodiversity return in previously cleared areas. It serves as a living laboratory, gathering crucial data on growth rates (via LiDAR) and ecosystem recovery (via bioacoustics), providing a vital alternative to struggling local monocultures like sugarcane and paving the way for scalable, high-impact rainforest restoration under organic management protocols.
Basic Permaculture Agroforestry System
An foundational exploration into integrating productive agriculture with ecological restoration using organic permaculture principles. This system applies permaculture principles to establish a diverse mix of fruit trees, understory crops, and support species, managed with organic inputs and IPM. It aims to demonstrate how food production can coexist with, and even enhance, biodiversity and soil health in the wet tropics. Represents an early model for diversifying local economies beyond traditional agriculture, offering potential for higher value crops and increased ecological resilience compared to conventional farming.