3S.1
ORCHIDS HOUSE JAPAN :MERICLONE Plants SIZE  20-30 C.M.  SIZE 20-30 C.M. FROM THAILAND.
JTM.03
 
Process Of Flowering Orchids ( 80,000pcs./ 485 TSUBO OR 1 RAI )
DESCRIPTION  1600M2   @  1st   4 Months 2ND   4 Months
1.GREEN HOUSE (Include Instrument)           485      60,000          29,100,000                 60,000
Variable Cost  1,600M2   @  1st   4 Months 2ND   4 Months
1.Orchid Plant  SIZE 20-30 C.M      80,000        45.00            3,600,000            3,600,000
2.SHIPPING COST TO JAPAN      80,000             10               800,000               800,000
3.JAPAN (TAX AND SHIPING COMPANY)      80,000             10               800,000               800,000
4.  Pot       80,000          1.50               120,000               120,000
5.  Fertilizer + Chemicals      80,000          0.15                 12,000                 12,000
6.  Planting Cost      80,000          0.20                 16,000                 16,000
7.  Media for growing      80,000          0.24                 19,200                 19,200
TOTAL OF Variable COST---------------------->        5,367,200        5,367,200
 Other  Cost  1600M2   @  1st   4 Months 2ND   4 Months
1.  LABOR      75,000               4               300,000               300,000
2.  Electricity           1,500               4                   6,000                   6,000
3. OIL (400 L/DAYS X 180)      36,000             11               396,000               396,000
4. WATER FOR PLANTS        
TOTAL OF  Other  COST----------------------------->           702,000           702,000
Total Investment Cost       35,169,200         6,129,200
Benefit table for invester
JAPAN-SHIPMENT
BAHT
 
       
80,000  Plants   Lost    0 %   =80,000  Plants  Income For THAILAND Money
Description  For Size  20-30   Cm. FLOWERING PLANTS 1st   4 Months 2ND   4 Months
1. GREEN HOUSE Maintainance In JAPAN                                               29,100,000                 60,000
2. Variable Cost In   JAPAN                                                                            5,367,200            5,367,200
3. OtherCost In  JAPAN                                                                                 702,000               702,000
Total Expense       35,169,200        6,129,200
Selling By JAPANESE PRICES @ 300 Bath/Plant X 80,000 Plants  =      24,000,000      24,000,000
CROSS PROFIT -11,169,200 17,870,800
3S.1.1
ORCHIDS HOUSE JAPAN :MERICLONE Plants SIZE  20-30 C.M.  SIZE 20-30 C.M. FROM THAILAND.
JTMT.03
Process Of Flowering Orchids ( 80,000pcs./ 485 TSUBO OR 1 RAI )
DESCRIPTION  1600M2   @  1st   4 Months 2ND   4 Months
1.GREEN HOUSE (Include Instrument)           485      60,000          29,100,000                 60,000
Variable Cost  1,600M2   @  1st   4 Months 2ND   4 Months
1.Orchid Plant  SIZE 20-30 C.M      80,000        45.00            3,600,000            3,600,000
2.SHIPPING COST TO JAPAN      80,000             10               800,000               800,000
3.JAPAN (TAX AND SHIPING COMPANY)      80,000             10               800,000               800,000
4.  Pot       80,000          1.50               120,000               120,000
5.  Fertilizer + Chemicals      80,000          0.15                 12,000                 12,000
6.  Planting Cost      80,000          0.20                 16,000                 16,000
7.  Media for growing      80,000          0.24                 19,200                 19,200
TOTAL OF Variable COST---------------------->        5,367,200        5,367,200
 Other  Cost  1600M2   @  1st   4 Months 2ND   4 Months
1.  LABOR      75,000               4               300,000               300,000
2.  Electricity           1,500               4                   6,000                   6,000
3. OIL (400 L/DAYS X 180)      36,000             11               396,000               396,000
4. WATER FOR PLANTS        
TOTAL OF  Other  COST---------------------------->           702,000           702,000
Total Investment Cost       35,169,200         6,129,200
Benefit table for invester
JAPAN-SHIPMENT
BAHT
 
       
80,000  Plants   Lost    0 %   =80,000  Plants  Income For THAILAND Money
Description  For Size  20-30   Cm. FLOWERING PLANTS 1st   4 Months 2ND   4 Months
1. GREEN HOUSE Maintainance In JAPAN                                               29,100,000                 60,000
2. Variable Cost In   JAPAN                                                                            5,367,200            5,367,200
3. OtherCost In  JAPAN                                                                                 702,000               702,000
Total Expense       35,169,200        6,129,200
Selling By THAILAND PRICES @ 45 Bath/Plant X 80,000 Plants  =        3,600,000        3,600,000
CROSS PROFIT -31,569,200 -2,529,200