OF 40 ACRES LAND TO
ON
(1). Kg.Kumbatang XXX (7.65 acre)
(2). Kg. Kumbatang XXX (14.55 acre)
(3). Kg. Kumbatang XXX (7.00 acre)
(4). Kg. Dualog XXX (5.00 acre)
(5). Kg. Sampir XXX (10.00 acre)
(6). Kg. Indarason Laut XXX (10.00 acre)
DISTRICT OF KUDAT
OWNER
MRS. XXX
NO. K/P : XXX
1.0 Introduction
approximately 40 acres vacant land into oil palm plantation at the commercial
value.
No. XXX), Kg. Kumbatang (LA XXX), Kg. Andap Sikuati (LA XXX), Kg. Dualog
(LA XXX), Kg. Sampir (LA XXX) and Kg. Indarason Laut (LA XXX) district of
Kudat will be developed into an oil palm plantation to its commercial value.
This proposed land area requires cutting of the existing trees and bushes and
clearing manually to the condition suitable for moving and working machinery.
4.0 Terracing
Five acres from this proposed land area is an undulating land. Hence, in order to
The sequence of the schedule is strictly adhered in order to save time and cost
7.0 Harvesting
The estimate first harvesting of fruit is around three years old oil palm tree after
planting. The quality and quantity of the oil fruit are very much depending on the
Generally one skill labour covers 15 acres of planted oil palm tree (55 trees per
YEAR / PERIOD 4 5 6 7 8 9 10
MAINTENANCE OF ROAD 1,200 1,200 1,200 1,200 1,200 1,200 1,200
FERTILIZER 4,375 6,250 7,500 7,500 7,500 7,500 7,500
LABOUR SALARY 12,000 12,000 12,000 12,000 12,000 12,000 12,000
TOTAL EXPENSES 17,575 19,450 20,700 20,700 20,700 20,700 20,700
ACCUMULATED 107,500 126,950 147,650 168,350 189,050 209,750 230,450
EXPENSES
SALES OF FFB @RM 57,000 114,000 180,000 216,000 216,000 216,000 216,000
250/TON X 100
PROFIT/LOSS 39,425 94,550 159,300 195,300 195,300 195,300 195,300
ACCUMULATED -50,500 44,050 203,350 398,650 593,950 789,250 984,550
PROFIT/LOSS
FRESH FRUIT BUNCH PRODUCTION
Plant age 7yrs and above 1 ton/acre/month (assuming FFB price @450/MT)