2S.1
ORCHIDS HOUSE JAPAN : CUTTING  PLANTS  SIZE 5-8 C.M 100,000 PLANTS FROM THAILAND.
YJTC.02
 
Growth Process Of Orchid Upto 20-30 CM.  :  (485 TSUBO OR 1 RAI )
Description  1600M2   @  1st   12 Months 2ND   12 Months
1.GREEN HOUSE (Include Instrument)               485          200,000          97,000,000              200,000
Variable Cost  1600M2   @  1st   12 Months 2ND   12 Months
1.Orchid Plant  SIZE 5-8 C.M        100,000                 500           50,000,000          50,000,000
2.SHIPPING COST TO JAPAN        100,000                   10             1,000,000            1,000,000
3.JAPAN (TAX AND SHIPING COMPANY)        100,000                   15             1,500,000            1,500,000
4.  Pot         100,000                     3               300,000              300,000
5.  Fertilizer + Chemicals        100,000                     5               500,000              500,000
6.  Planting Cost        100,000                     5               500,000              500,000
7.  Media for growing        100,000                     5               500,000              500,000
TOTAL OF Variable COST---------------------->       54,300,000      54,300,000
Other  Cost  1600M2   @  1st   12 Months 2ND   12 Months
1.  LABOR        250,000                   12            3,000,000           3,000,000
2.  Electricity               5,000                   12                 60,000                60,000
3. OIL (400 L/DAYS X 180)          72,000                   35            2,520,000           2,520,000
4. WATER FOR PLANTS        
TOTAL OF Other COST--------------------------------->        5,580,000        5,580,000
Benefit table for invester
Total Investment Cost
    156,880,000       60,080,000
JAPAN-SHIPMENT
 
      YEN
 
100,000  Plants Lost 10 %   =90,000  Plants  Income For JAPANESE Money
Description  For Size  20-30   Cm.              1st   12 Months 2ND   12 Months
1. GREEN HOUSE Maintainance In JAPAN                                                97,000,000               200,000
2. Variable  Cost In   THAILAND +JAPAN                                                        54,300,000          54,300,000
3. Other Cost In  JAPAN                                                                               5,580,000            5,580,000
Total Expense      156,880,000      60,080,000
Selling By JAPANESE PRICES  @ 800 Yen/Plant X 90,000 Plants =                      72,000,000      72,000,000
CROSS PROFIT -84,880,000 11,920,000
2S.1.1
ORCHIDS HOUSE JAPAN : CUTTING  PLANTS  SIZE 5-8 C.M 100,000 PLANTS FROM THAILAND.
YJTCT.02
Growth Process Of Orchid Upto 20-30 CM.  :  (485 TSUBO OR 1 RAI )
Description  1600M2   @  1st   12 Months 2ND   12 Months
1.GREEN HOUSE (Include Instrument)               485          200,000          97,000,000              200,000
Variable Cost  1600M2   @  1st   12 Months 2ND   12 Months
1.Orchid Plant  SIZE 5-8 C.M        100,000                 500           50,000,000          50,000,000
2.SHIPPING COST TO JAPAN        100,000                   10            1,000,000           1,000,000
3.JAPAN (TAX AND SHIPING COMPANY)        100,000                   15            1,500,000           1,500,000
4.  Pot         100,000                     3               300,000              300,000
5.  Fertilizer + Chemicals        100,000                     5               500,000              500,000
6.  Worker make Plant        100,000                     5               500,000              500,000
7.  Media for growing        100,000                     5               500,000              500,000
TOTAL OF Variable COST---------------------->       54,300,000      54,300,000
Other  Cost  1600M2   @  1st   12 Months 2ND   12 Months
1.  LABOR        250,000                   12            3,000,000           3,000,000
2.  Electricity               5,000                   12                 60,000                60,000
3. OIL (400 L/DAYS X 180)          72,000                   35            2,520,000           2,520,000
4. WATER FOR PLANTS        
TOTAL OF Other COST--------------------------------->            5,580,000           5,580,000
Benefit table for invester
Total Investment Cost
    156,880,000       60,080,000
JAPAN-SHIPMENT
 
     
YEN
100,000  Plants Lost 10 %   =90,000  Plants  Income For JAPANESE Money
Description  For Size  20-30   Cm.              1st   12 Months 2ND   12 Months
1. GREEN HOUSE Maintainance In JAPAN                                                97,000,000               200,000
2. Variable  Cost In   THAILAND +JAPAN                                                        54,300,000          54,300,000
3. Other Cost In  JAPAN                                                                               5,580,000            5,580,000
Total Expense      156,880,000      60,080,000
Selling By THAILAND PRICES  @116.67 Yen/Plant X 90,000 Plants =                       10,500,300      10,500,300
CROSS PROFIT -146,379,700 -49,579,700