ORCHIDS HOUSE JAPAN :NEW HYBRIDS PLANTS SIZE 20-30 C.M FROM THAILAND. |
|
|
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
|
100 |
8,000,000 |
8,000,000 |
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----------------------> |
14,773,333 |
14,773,333 |
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 |
114,053,333 |
17,253,333 |
|
|
|
|
|
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 THAILAND
+JAPAN |
14,773,333 |
14,773,333 |
3.
Other Cost In JAPAN |
2,280,000 |
2,280,000 |
Total Expense |
114,053,333 |
17,253,333 |
Selling
By JAPANESE PRICES @ 800 Yen/Plant X 80,000 Plants = |
64,000,000 |
64,000,000 |
CROSS PROFIT |
-50,053,333 |
46,746,667 |
ORCHIDS HOUSE JAPAN :NEW HYBRIDS PLANTS SIZE 20-30 C.M FROM THAILAND. |
|
|
Process Of Flowering
Orchids ( 80,000pcs./ 485 TSUBO OR 1 RAI ) |
Description |
1600M2 |
@ |
1st 4 Months |
2ND 4 Months |
1.GREEN
HOUSE(INCLUDE EQUIPEMENTS) |
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
|
100 |
8,000,000 |
8,000,000 |
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----------------------> |
14,773,333 |
14,773,333 |
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 |
114,053,333 |
17,253,333 |
|
|
|
|
|
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 THAILAND
+JAPAN |
14,773,333 |
14,773,333 |
3.
Other Cost In JAPAN |
2,280,000 |
2,280,000 |
Total Expense |
114,053,333 |
17,253,333 |
Selling
By THAILAND PRICES @ 133.33 Yen/Plant X 80,000 Plants = |
10,666,400 |
10,666,400 |
CROSS PROFIT |
-103,386,933 |
-6,586,933 |
|
|
|
|
|