Žalioji paskola

About the farm

The farmer has been running the farm since 2011. He currently owns 150 ha, of which he is the owner of 150 ha.

He is involved in crop production on the farm.

The farmer has a sowing structure of 30 ha of rye, 10 ha of lupine, 30 ha of oats, 49 ha of grass, 5 ha of corn.

He uses the following machines on the farm:

- Case Puma tractor 2021

- Akpil 5-furrow plow 2020

- Massey Ferguson DM 246 rotary mower 2023

- Meprozet seeder 2024

- Shibaura tractor 1990

In the next 5 years, the farmer intends to buy 10 ha of land on the farm, buy a combine harvester.

The funds from the financing are to be used for working capital purposes.

Main Terms

The principal will be repaid by the farmer in regular instalments over the span of 3 years in accordance with the repayment schedule. 75 hectares of land are included in the Green Loan program. It is estimated that a total of 606 carbon certificates will be generated in 4 years (based on a conservative estimation). Consequently, investors will receive below indicated portion of sales proceeds from every carbon certificate generated from the land of the project owner involved in the program; (1) 60% of income received during the loan period; (2) 40% of income received for the following year after the loan period. It is expected that the first carbon certificates will be generated and sold in the second quarter of 2026. The exact return will depend on the amount of sequestered CO2 levels and the sale price of the carbon certificates. If the project owner (farmer) withdraws from the Carbon Credits Agreement and does not intend to follow the agreement on the carbon revenue split with investors, the project owner will be obliged to repay the entire loan as well as pay the penalty, calculated by multiplying the interest rate by the entire loan amount and period equal to the duration of the loan agreement plus 12 (twelve) months. Investors of this loan would receive a penalty of 33000 EUR * 11,5% * 4 year = 15180 EUR. This penalty can be reduced by the return earned by investors from the carbon credits generated If the project fails to be delivered successfully through no fault of the farmer, the farmer commits to paying investors a minimum interest rate of EURIBOR 6M + 1.5%. This commitment applies in situations such as the lack of market demand for selling carbon credits, among others.

Annualized return forecast

Conservative scenario (€20 per carbon certificate): 16,85% IRR* Today's scenario (€35 per carbon certificate): 26,6% IRR* Optimistic scenario (€100 per carbon certificate): 58,27% IRR* Read more about the return scenarios in the document section *The internal rate of return (IRR) is a metric used in financial analysis to estimate the profitability of potential investments. Learn more about it Keep in mind that the return forecast is an estimation and does not guarantee you the returns mentioned above.