2YJ.2
JAPAN  :  NEW HYBRID PLANTS  SIZE 5-8 C.M (100,000 PLANTS)
YJN.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 deflask Plants     100,000           300          30,000,000          30,000,000
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----------------------->      31,800,000      31,800,000
 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 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     134,380,000       37,580,000
JAPAN
Benefit table for invester
 
      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                                                                          31,800,000          31,800,000
3. Other  Cost In  JAPAN                                                                              5,580,000            5,580,000
Total Expense     134,380,000      37,580,000
Selling By JAPANESE PRICES @ 600 Yen/Plant X 90,000 Plants =                      54,000,000      54,000,000
CROSS PROFIT -80,380,000 16,420,000
2YJ.2.1
JAPAN  : NEW HYBRID PLANTS  SIZE 5-8 C.M (100,000 PLANTS)
YJNT.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 deflask Plants     100,000           300          30,000,000          30,000,000
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----------------------->      31,800,000      31,800,000
 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 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     134,380,000       37,580,000
JAPAN
Benefit table for invester
 
      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                                                                          31,800,000          31,800,000
3. Other  Cost In  JAPAN                                                                              5,580,000            5,580,000
Total Expense     134,380,000      37,580,000
Selling By THAILAND PRICES @100 Yen/Plant X 90,000 Plants =                        9,000,000        9,000,000
CROSS PROFIT -125,380,000 -28,580,000