2J.1
JAPAN   : MERICLONE  PLANTS  SIZE 5-8 C.M (100,000 PLANTS)
YJM.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
2.Orchid Mericlone  PLANTS SIZE 5-8 C.M    100,000          500          50,000,000          50,000,000
3.Pot     100,000              3               300,000               300,000
4.Fertilizer + Chemicals    100,000              5               500,000               500,000
5.Planting Cost    100,000              5               500,000               500,000
6.Media for growing    100,000              5               500,000               500,000
TOTAL OF Variable COST----------------------->      51,800,000      51,800,000
Fixed Cost In Japan  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 FOR HEATER (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
Total Investment Cost     154,380,000       57,580,000
Benefit table for invester
JAPAN
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   JAPAN                                                                          51,800,000          51,800,000
3. Other Cost In  JAPAN                                                                              5,580,000            5,580,000
Total Expense     154,380,000      57,580,000
Selling By JAPANESE PRICES @ 800 Yen/Plant X 90,000 Plants =                     72,000,000      72,000,000
CROSS PROFIT -82,380,000 14,420,000
2J.1.1
JAPAN   :MERICLONE  PLANTS  SIZE 5-8 C.M (100,000 PLANTS)
YJMT.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
2.Orchid   PLANTS     100,000          500          50,000,000          50,000,000
3.Pot     100,000              3               300,000               300,000
4.Fertilizer + Chemicals    100,000              5               500,000               500,000
5.Planting Cost    100,000              5               500,000               500,000
6.Media for growing    100,000              5               500,000               500,000
TOTAL OF Variable COST----------------------->      51,800,000      51,800,000
Fixed Cost In Japan  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 FOR HEATER   (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
Total Investment Cost     154,380,000       57,580,000
Benefit table for invester
JAPAN
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   JAPAN                                                                          51,800,000          51,800,000
3. Other Cost In  JAPAN                                                                              5,580,000            5,580,000
Total Expense     154,380,000      57,580,000
Selling By THAILAND PRICES @116.67 Yen/Plant X 90,000 Plants =                      10,500,300      10,500,300
CROSS PROFIT -143,879,700 -47,079,700