Download - Eucalyptus Project (Eng. Mal )
Opportunity to be an investor & entrepreneur in agriculture
MANAGED BY CO-DEVELOPER
KOPERASI PROIT MALAYSIA BERHAD
马 来 西 亚 农 商 合 作 社 www.koperasiproit.com
CAMERON HILLS ECO PARK LOCATION MAP位置地图
海拔 sea level
英亩
Acres %
400m –- 999m
+/- 3700 70%
1000m –- 1500m
+/- 1300 30%
16 Km from Kg. Raja
CAMERON HILLS ECO PARK LOCATION MAP位置地图
NEW SIGN BOARD : PICTURE TAKEN ON 18TH JUNE 2012 SIMPANG PULAI , IPOH TO KG. RAJA ( 45 Minutes Only )
金马仑生态园地
To Kg. Raja Sales Office
LAUNCHING ADVERTISEMENT 推介礼广告登载
LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 BY YB DATUK MOHD HASHIM ( KSU ) MINISTER OF AGRICULTURE
1-11-2011于金马仑高原之推介礼由马来西亚农业暨农机工业部长 首要秘书 YB DATUK MOHD HASHIM主持开幕
LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11
1-11-2011于金马仑高原之推介礼现场
LAUNCHING EVENT AT CAMERON HIGHLANDS ON 1.11.11 1-11-2011于金马仑高原之推介礼现场
THANK YOU ADV. 感谢广告 Metro China Press
LAUNCHING PRESS COVERAGE 新闻报导
LAUNCHING PRESS COVERAGE 新闻报导
MEDIA SUKSES BERITA HARIAN
METRO
PROJECT PREVIEW 展销会
KL 18TH NOV 2011
PJ 19TH NOV 2011
IPOH 20TH NOV 2011
JB 25TH NOV 2011
CAMERON HILLS ECO PARK LOCATION MAP位置地图
AGENT TRAINING BY DR. DAVID TAN ON 14th JULY 2012 – K.L
500 ACRES OF PROJECT’S LAND TO BE DEVELOPED BY KOPERASI 500英亩土地的项目由农商合作社开发
TOTAL PLANTATIONS AREA : 5,000 ACRES
总面积:5,000亩种植园地
1.
2.
3.
4.
5.
6.
7.
8.
9.
Eco tourism (生态旅游)
Agronomy Center (农业学校)
Taiwanese Agro R&D center (研究中心)
Cold Storage Warehouse (保鲜冷仓库)
Herbal Charity Farm (慈善草药园)
Organic Farming (有机农业)
Mushroom Farming (菇类种植)
Organic Fertilizer Factory (有机肥料厂)
Cash crops , permanent crops & eucalyptus (蔬菜,水果,桉树 及其他种植)
100
50
50
50
100
100
25
25
4,500
103 & 104
102
84
85
38 & 39
58 & 59
57
57
No. Description (项目) Acre(s) 亩 Lot No. 单位
EUCALYPTUS PLANTATION PROJECT
Sustainable Forestry Initiatives
马来西亚桉树种植计划 LOW RISK & SUSTAINABLE PLANTATION FORESTRY PROJECT
低风险 & 可持续发展的林业种植项目
CHINA PRESS ADVERTISEMENT DURING KG. RAJA OFFICE OPENING
CAMERON HILLS EUCALYPTUS UROGRANDIS PROJECT
EUCALYSPTUS IS A FASTEST GROWING & TALLEST TREE IN THE WORLD
SMALL : 10 M / 33 FT MEDIUM : 33-99 M / 98 FT TALL : 30-60 M / 150 FT VERY TALL : 60 M / 200 FT
Dr. Dean-Nicolle-Deanei. (eucalyptus scientist) Measured at 71 metres tall. Woodford, Blue Mountains National Park, Australia
FASTEST GROWING AND TALLEST FORESTRY TREE
EUCALYPTUS OR RAINBOW TREE ( POKOK PELANGI )
EUCALYPTUS ( 700 SPECIES ) : NATIVE TO AUSTRALIA
INDONESIA
URUGUAY
EUCALYPTUS PLANTATION
BRAZIL
CLOQUET FOREST
EUCALYPTUS HYBRID GRANDIS TIMBER WOOD : BRAZIL SINCE 1910 : FOR CHARCOAL, PULP & PAPER INDUSTRIAL
PRESENTLY 5 MILIION HECTREC PLANTED COMMERCIAL HARVEST OCCUR EVERY 5 YEARS
EUCALYPTUS TREES PLANTED IN CAMERON HIGHLANDS
TIMBER WOOD &
PULP WOOD
MAIN USES OF EUCALYPTUS
OTHER USES OF EUCALYPTUS
1) MEDICINAL & ANTISEPTIC , REPELLENT &
BIOPESTICIDE , FLAVOURING ,FRAGRANCE .
2 ) INDUSTRIAL USE ( BIO MASS )
3 ) BIOFUEL ( LATEST DISCOVERY )
ESSENTIAL OIL
News Paper
包装盒
EUCALYPTUS PRODUCTS ( MORE THAN 3,000 PRODUCTS
EUCALYPTUS TIMBER FACTORY IN PERAK (27-04-2012 )
3 YEARS OLD EUCALYPTUS TREE PLANTED IN FRONT OF FACTORY ( Picture taken on 27-04-2012 )
EUCALYPTUS PLANTATION IN PERAK MALAYSIA ( 27-04-12 )
CHANGKAT JERING, PERAK ( 2 YEARS )
BERUAS, PERAK ( 2 YEARS ) MANONG, PERAK ( 2 YEARS )
Eucalyptus Hybrid – Urograndis Eucalyptus Nursery at Ayer Tawar , Perak
EUCALYPTUS SEEDLINGS TAKES 3 MONTHS TO TRANSPLANT
Malaysia Successful Plantation SPESIES : EUCALYPTUS HYBRID – urograndis
1 ACRE : 1,000 TREES SELLING AT RM600 Years Diameter Height Acre m/t Price m/t amount
6 12’’inch 100ft 250 m/t RM 600 RM 150,000
11 16’’inch 130ft 350 m/t RM 800 RM 280,000
16 24”inch 160ft 550 m/t RM 1000 RM 550,000
1 ACRE : 1,000 TREES SELLING AT RM1,000 Years Diameter Height Acre m/t Price m/t amount
6 12’’inch 100ft 250 m/t RM 1,000 RM 250,000
11 16’’inch 130ft 350 m/t RM 1,300 RM 455,000
16 24”inch 160ft 550 m/t RM 1,600 RM 880,000
MALAYSIA TIMBER WOOD PRICE 2011 / Cubic Meter sources : Forest Dept. Peninsular Malaysia
Spesis / 品种 2006 年 2010 年 2011 年
BALAU RM 1,625 RM 1,997 RM 2,433
CENGAL RM 2,142 RM 2,560 RM 3,114
EUCALYPTUS UROGRANDIS (IMPORTED PRICE) RM 900
MERBAU RM 1,175 RM 1,338 RM 1,822
KEMPAS RM 643 RM 860 RM 1,243
KERUING RM 769 RM 843 RM 1,169
KAPUR RM 732 RM 836 RM 1,106
MENGKULANG RM 790 RM 827 RM 994
MERANTI MERAH RM 747 RM 912 RM 1,190
NYATOH RM 687 RM 873 RM 1,175
RUBBER WOOD RM 104 RM 117 RM 130
INVESTMENT
PROPOSAL 1 THOSE PURCHASE LAND AND SEEDLINGS
TOTAL INVESTMENT COST PER ACRE FOR 6 YEARS ( ALL IN )
60+30 YEARS PLANTATION RIGHT : RM 60,000 INCLUDING LAND CLEARING,
TERRACING
ACCESS ROAD
EARTH DRAIN
STAMP DUTY
LEGAL FEE etc
6 YEARS MANAGEMENT FEE : RM 30,000 INCLUDING SEEDLINGS
PLANTING COST
MANAGEMENT FEE
TOTAL INVESTMENT : RM 90,000
PURCHASER HAVING 2 OPTIONS WITHIN 12 MONTHS :
OPTION 1 )
GUARANTEED BUY BACK AT RM 600 CONTRACTUAL PRICE PROJECTED REVENUE PER ACRE SELLING AT CONTRACTUAL PRICE RM 600
: 6 Years : production of 250 m/t selling at RM 600 / m/t
250 m/t X RM 600 = RM 150,000
OPTION 2 )
SELLING AT RM1,000 PROJECTED OPEN MARKET PRICE PROJECTED REVENUE PER ACRE SELLING AT OPEN MARKET PRICE RM 1,000
: 6 Years : production of 250 m/t selling at RM1,000 / m/t
250m/t X RM 1,000 = RM 250,000
PROJECTED NET EARNING FOR OPTION 2 SELLING AT RM 1,000 / m/t
1 ) REVENUE FOR 1 ACRE AT OPEN MARKET PRICE RM 1,000
1.1 Timber yield 6 Years : RM 250,000
1.2 Yield From Essential Oil (1-3 years ) : RM 10,800
( RM 300 Per month x 36 months )
GROSS EARNING = RM 260,800 Less :
20% management fee on selling price = RM 50,000
Net earning before tax = RM 216,800
2) PROJECTED LAND APPRECIATION AT RM 180,000 / ACRE IN 6 YEARS
RM 30,000 / year x 6 years = RM 180,000
TOTAL NET EARNING BEFORE TAX = RM 396,800 (1+2)
PROPOSAL 2
INVESTOR PURCHASE SEEDLINGS and RENT THE LAND MANAGEMENT COMPANY WILL PAY RM 43,200 BEING 6 YEARS RENTAL ON BEHALF
OF INVESTOR AND TO BE DEDUCTED FROM TIMBER YIELD AT THE END OF 6 YEARS.
TOTAL INVESTMENT PER ACRE : RM 30,000 For seedlings, plantation cost and 6 years management fee.
1 ) REVENUE FOR 1 ACRE AT OPEN MARKET PRICE RM 1,000
1.1 Timber yield 6 Years : RM 250,000
1.2 Yield From Essential Oil (1-3 years ) : RM 10,800
( RM 300 Per month x 36 months )
GROSS EARNING = RM 260,800 Less :
1) 20% management fee on selling price = RM 50,000
2) 6 years rental paid by management company = RM 43,200
Net earning before tax = RM 167,600