2YS.2
JAPAN : NEW HYBRID PLANTS  SIZE 5-8 C.M (100,000 PLANTS)FROM THAILAND.
YJTN.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
1.Orchid Plant    100,000            40            4,000,000            4,000,000
2.SHIPPING COST TO JAPAN   100,000            10            1,000,000            1,000,000
3.JAPAN (TAX AND SHIPING COMPANY)   100,000            15            1,500,000            1,500,000
4.  Pot    100,000              3               300,000               300,000
5.  Fertilizer + Chemicals   100,000              5               500,000               500,000
6.  Planting Cost   100,000              5               500,000               500,000
7.  Media for growing   100,000              5               500,000               500,000
TOTAL OF Variable COST---------------------->        6,500,000        6,500,000
Other  Cost  1600M2   @  1st   12 Months 2ND   12  Months
1.  LABOR     75,000            12               900,000               900,000
2.  Electricity          1,500            12                 18,000                 18,000
3. OIL (400 L/DAYS X 180)     72,000            11               792,000               792,000
4. WATER FOR PLANTS        
TOTAL OF  Other COST------------------------------------------------->      10,010,000      10,010,000
Benefit table for invester
Total Investment Cost
    113,510,000       16,710,000
JAPAN-SHIPMENT
 
      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   THAILAND +JAPAN                                                         6,500,000            6,500,000
3. Other Cost In  JAPAN                                                                            10,010,000          10,010,000
Total Expense     113,510,000      16,710,000
Selling By JAPANESE PRICES @ 600 Yen/Plant X 90,000 Plants =                      54,000,000      54,000,000
CROSS PROFIT -59,510,000 37,290,000
2YS.2.1
JAPAN : NEW HYBRID PLANTS  SIZE 5-8 C.M (100,000 PLANTS)FROM THAILAND.
YJTNT.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
1.Orchid Plant    100,000            40            4,000,000            4,000,000
2.SHIPPING COST TO JAPAN   100,000            10            1,000,000            1,000,000
3.JAPAN (TAX AND SHIPING COMPANY)   100,000            15            1,500,000            1,500,000
4.  Pot    100,000              3               300,000               300,000
5.  Fertilizer + Chemicals   100,000              5               500,000               500,000
6.  Planting Cost   100,000              5               500,000               500,000
7.  Media for growing   100,000              5               500,000               500,000
TOTAL OF Variable COST---------------------->        6,500,000        6,500,000
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 (400 L/DAYS X 180)     72,000            35            2,520,000            2,520,000
4. WATER FOR PLANTS        
TOTAL OF  Other COST------------------------------------------------->      13,880,000      13,880,000
Total Investment Cost     117,380,000       20,580,000
Benefit table for invester
JAPAN-SHIPMENT
 
      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   THAILAND +JAPAN                                                         6,500,000            6,500,000
3. Other Cost In  JAPAN                                                                            13,880,000          13,880,000
Total Expense     117,380,000      20,580,000
Selling By THAILAND PRICES @100 Yen/Plant X 90,000 Plants =                        9,000,000        9,000,000
CROSS PROFIT -108,380,000 -11,580,000