COSTS & PROFIT FOR 1ST 5 YEARS			COSTS & PROFIT FOR NEXT 5 YEARS
Total cost setup of Green Paulownia Plantation in ACRES
Seedling unit price	RM100 (Less than 100 acres) RM90 (100 - 999 acres) RM80 (1000 acres & above)
Expenses			Expenses
Site Preparation - Removal trees & Stumps (RM 2000 per acre)			Site Preparation - Removal trees & Stumps (RM 2000 per acre)
Cost of Seeding (240 seedlings per acre) inclusive of GST 6%			Cost of Seeding (240 seedlings per acre) inclusive of GST 6%
Cost of planting (RM 8 per seedling x 240 unit per acre)			Cost of planting (RM 8 per seedling x 240 unit per acre)
Fertilizing (5 years) (RM 4 per year x 240 unit per acre)			Fertilizing (RM 4 per year x 240 unit per acre)
Labour costs (5 years) (RM 3600 per year per acre)			Yearly labour costs (RM 3600 per year per acre)
Equipment for irrigation			Equipment for irrigation
TOTAL EXPENSES (RM)			TOTAL EXPENSES (RM)
Buy back (RM 120,000 per acre)			Buy back (RM 120,000 per acre)
PROFIT (RM)			PROFIT (RM)