REKAPITULASI
ESTIMATED COST PER HECTARE TO MATURITY
Mineral, New Planting
| DISCRIPTION | YEAR 0 | YEAR 1 | YEAR 2 | YEAR 3 | TOTAL |
| Initial cost | |||||
| Land clearing | 541 | – | – | – | 541 |
| Roads and breadges | 96 | – | – | – | 96 |
| Drains and terrace | 43 | – | – | – | 43 |
| Planting cover crop | 367 | – | – | – | 367 |
| Planting oil palm | 618 | – | – | – | 618 |
| SUB TOTAL | 1.665 | – | – | – | 1.665 |
| UPKEEP COST | |||||
| Weeding | – | 118 | 105 | 82 | 305 |
| Eradication Lalang | – | 16 | 7 | 2 | 25 |
| Manuring | – | 257 | 453 | 664 | 1.373 |
| Pest and Desease | – | 5 | 5 | 9 | 19 |
| Prunning and Sanitation | – | – | 14 | 16 | 31 |
| Census Dan Thinning Out | – | 2 | 5 | 5 | 12 |
| Sisip Dan Konsolidasi | – | 21 | 14 | – | 35 |
| Upkeep drain and terrace | – | – | 5 | 5 | 10 |
| Upkeep road and bridges | – | 111 | 125 | 215 | 451 |
| Survey | – | 1 | 1 | 1 | 4 |
| SUB TOTAL | 532 | 734 | 999 | 2.266 | |
| Cost to maturity | 1.665 | 532 | 734 | 979 | 3.910 |