Green Peace Agro Trading
36, Jalan Beladau 20,
Taman Putri Wangsa,
81800 Ulu Tiram,
Johor, Malaysia.
 +607-2381909
 +6019-7799123

Pepper Costing



  Cost   Unit Price Year
1 2 3 4 5 6
1 Site Clearing     2000.00          
2 Dedap Tree RM 9.00 5940.00          
3 Pepper Seed RM 7.00 4620.00          
4 Fertilizer RM/year 4800.00 4800.00 4800.00 4800.00 4800.00 4800.00 4800.00
5 Folio RM/year 450.00 450.00 450.00 450.00 450.00 450.00 450.00
6 Weeding / Basta RM/year 500.00 500.00 500.00 500.00 500.00 500.00 500.00
7 Booster / Expense RM/year 300.00 300.00 300.00 300.00 300.00 300.00 300.00
8 Labour Cost RM/year 650.00 7800.00 7800.00 7800.00 7800.00 650.00 650.00
9 Land Lease RM/year 200.00 200.00 200.00 200.00 200.00 200.00 200.00
                   
  Cost Per Acre     26610.00 14050.00 14050.00 14050.00 6900.00 6900.00
                   
                   
  Income Per Acre (per tree 4kg WP) Kg per tree 4 2640 2640 2640 2640 2640 2640
  Market value Price (RM) 45     118800 118800 118800 118800
                   
  Cumulative Cost     26610.00 40660.00 54710.00 68760.00 75660.00 82560.00
                   
  Cumulative Income         118800 237600 356400 475200
                   
  Profit     -26610.00 -40660.00 64090.00 168840.00 280740.00 392640.00