|
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 |
|