3S.1
ORCHIDS HOUSE JAPAN :MERICLONE Plants SIZE  20-30 C.M.  SIZE 20-30 C.M. FROM THAILAND.
YJTM.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     200,000          97,000,000               200,000
Variable Cost  1600M2   @  1st   4 Months 2ND   4 Months
1.Orchid Plant  SIZE 20-30 C.M     80,000       150.00          12,000,000          12,000,000
2.SHIPPING COST TO JAPAN     80,000              33            2,666,667            2,666,667
3.JAPAN (TAX AND SHIPING COMPANY)     80,000              33            2,666,667            2,666,667
4.  Pot      80,000                3               240,000               240,000
5.  Fertilizer + Chemicals     80,000                5               400,000               400,000
6.  Planting Cost     80,000                5               400,000               400,000
7.  Media for growing     80,000                5               400,000               400,000
TOTAL OF Variable COST---------------------->      18,773,333      18,773,333
 Other  Cost  1600M2   @  1st   4 Months 2ND   4 Months
1.  LABOR   250,000                4            1,000,000            1,000,000
2.  Electricity          5,000                4                 20,000                 20,000
3. OIL (400 L/DAYS X 180)     36,000              35            1,260,000            1,260,000
4. WATER FOR PLANTS        
TOTAL OF  Other  COST-------------------------------->        2,280,000        2,280,000
Total Investment Cost     118,053,333       21,253,333
Benefit table for invester
JAPAN-SHIPMENT
YEN
 
       
80,000  Plants   Lost    0 %   =80,000  Plants  Income For Japanese Money
Description  For Size  20-30   Cm. FLOWERING PLANTS 1st   4 Months 2ND   4 Months
1. GREEN HOUSE Maintainance In JAPAN                                               97,000,000               200,000
2. Variable Cost In   JAPAN                                                                          18,773,333          18,773,333
3. OtherCost In  JAPAN                                                                              2,280,000            2,280,000
Total Expense     118,053,333      21,253,333
Selling By JAPANESE PRICES @ 1,000 Yen/Plant X 80,000 Plants =                     80,000,000      80,000,000
CROSS PROFIT -38,053,333 58,746,667
3S.1.1
ORCHIDS HOUSE JAPAN :MERICLONE Plants SIZE  20-30 C.M.  SIZE 20-30 C.M. FROM THAILAND.
YJTMT.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     200,000          97,000,000               200,000
Variable Cost  1600M2   @  1st   4 Months 2ND   4 Months
1.Orchid Plant  SIZE 20-30 C.M     80,000       150.00          12,000,000          12,000,000
2.SHIPPING COST TO JAPAN     80,000              33            2,666,667            2,666,667
3.JAPAN (TAX AND SHIPING COMPANY)     80,000              33            2,666,667            2,666,667
4.  Pot      80,000                3               240,000               240,000
5.  Fertilizer + Chemicals     80,000                5               400,000               400,000
6.  Planting Cost     80,000                5               400,000               400,000
7.  Media for growing     80,000                5               400,000               400,000
TOTAL OF Variable COST---------------------->      18,773,333      18,773,333
 Other  Cost  1600M2   @  1st   4 Months 2ND   4 Months
1.  LABOR   250,000                4            1,000,000            1,000,000
2.  Electricity          5,000                4                 20,000                 20,000
3. OIL (400 L/DAYS X 180)     36,000              35            1,260,000            1,260,000
4. WATER FOR PLANTS        
TOTAL OF  Other  COST---------------------------------->        2,280,000        2,280,000
Benefit table for invester
Total Investment Cost
    118,053,333       21,253,333
JAPAN-SHIPMENT
 
      YEN
 
80,000  Plants   Lost    0 %   =80,000  Plants  Income For Japanese Money
Description  For Size  20-30   Cm. FLOWERING PLANTS 1st   4 Months 2ND   4 Months
1. GREEN HOUSE Maintainance In JAPAN                                               97,000,000               200,000
2. Variable Cost In   JAPAN                                                                          18,773,333          18,773,333
3. OtherCost In  JAPAN                                                                              2,280,000            2,280,000
Total Expense     118,053,333      21,253,333
Selling By THAILAND PRICES @ 150  Yen/Plant X 80,000 Plants =                     12,000,000      12,000,000
CROSS PROFIT -106,053,333 -9,253,333