|  English  |  中文  |      • Home      • Contact Us      • Career
Hotline : 1700-81-9191
Scheme Info
› Introduction    › What is ESRIS Scheme?    › Why ESRIS Scheme?    › Return of Investment    › e-Prospectus                           › Application Form
Return of Investment
Investment Per Interest Scheme Unit (ISU) : RM12,000.00 #
Returns To Investor : Base on raw unprocessed edible-birdnest price of RM4,500.00 per kg for first 5 years and increase of RM500.00 every 5 years
Year Fixed Returns (Voucher) Sharing of Net Yield Percentage (%)
1st RM800 Voucher - 8%
2nd RM800 Voucher - 8%
3rd RM800 Voucher - 8%
4th RM800 Voucher A* 8% + A*
5th RM800 Voucher A* 8% + A*
6th RM800 Voucher A* 8% + A*
7th - 35th - B* >2000%
* Remarks: A & B means Share of Net Yield from The Harvesting of Raw Unprocessed Edible-Birdnest (EBN) for Year 4th - Year 35th.
Projection is > RM200,000.00 or > 2000% return on one (I) ISU investment.


* Net Yield is subject to Tax.
# Management Company reserves the rights to change the Purchase Price
Year ROI Per ISU Percentage (%) Accumulated of ROI
1st
RM 800.00
8.0%
RM 800.00
2nd
RM 800.00
8.0%
RM 1,600.00
3rd
RM 800.00
8.0%
RM 2,400.00
4th
RM 826.48*
8.3%
RM 3,226.48*
5th
RM 879.45*
8.8%
RM 4,105.93*
6th
RM 971.76*
9.7%
RM 5,077.69*
7th
RM 637.90*
6.4%
RM 5,715.59*
8th
RM 1,368.63*
13.7%
RM 7,048.22*
9th
RM 2,834.74*
28.3%
RM 9,918.96*
10th
RM 4,300.59*
43.0%
RM 14,219.55*
11th
RM 6,354.67*
63.5%
RM 20,574.22*
12th
RM 7,643.42*
76.4%
RM 28,217.64*
13th
RM 7,637.19*
76.4%
RM 35,854.83*
14th
RM 7,630.64*
76.3%
RM 43,485.47*
15th
RM 7,623.77*
76.2%
RM 51,109.24*
16th
RM 8,322.74*
83.2%
RM 59,431.98*
17th
RM 9,021.36*
90.2%
RM 68,453.34*
18th
RM 9,013.40*
90.1%
RM 77,466.74*
19th
RM 9,005.04*
90.1%
RM 86,471.78*
20th
RM 8,996.27*
90.0%
RM 95,468.05*
21st
RM 9,752.10*
97.5%
RM 105,220.15*
22nd
RM 10,507.47*
105.1%
RM 115,727.62*
23rd
RM 10,497.31*
105.0%
RM 126,224.93*
24th
RM 10,486.65*
104.9%
RM 136,711.58*
25th
RM 10,475.45*
104.8%
RM 147,187.03*
26th
RM 11,287.58*
112.9%
RM 158,474.61*
27th
RM 12,099.13*
121.0%
RM 170,573.74*
28th
RM 12,086.17*
120.9%
RM 182,659.91*
29th
RM 12,072.55*
120.7%
RM 194,732.46*
30th
RM 12,058.26*
120.6%
RM 206,790.72*
31st
RM 12,926.00*
129.3%
RM 219,716.72*
32nd
RM 12,910.24*
129.1%
RM 232,626.96*
33rd
RM 12,893.69*
128.9%
RM 245,520.65*
34th
RM 12,876.32*
128.8%
RM 258,396.97*
35th
RM 12,858.08*
128.6%
RM 271,255.05*
ROI per ISU for 35 years = RM271,255.05

* The projected return is based on projection, verification and confirmation made by Independent Consultant approved by CCM, and it is also subject to changes of market price that may cause variation of the projected ROI.

* Net yield subject to tax.

[ Top Page ]
First Legalised
Sitemap  |  Disclaimer  |  <% response.write count %> visitors
Copyright © 2010-2016 Swiftlet Eco Park Berhad
Web Design Malaysia

Ref No. ESRIS 03/2010