MODELS 4
BUSSINESS
Out of gallery
1 st Floor & Mezzanine
Cafe (take away)
Cuisine
Souvenir Shop
Organic Farm
1st FL.
Out of gallery
Cafe(take away)
INCOME : 100 Cups/Days
SALES : 1 Cups = 60 Bath
100 Cups x 60 Bath =6,000
TOTAL : 6,000 Bath/Days
Cuisine
INCOME : 32 Seat/Days
SALES : 1 Seat = 150 Bath
32 Seat x 6 Round =28,800
TOTAL : 28,800 Bath/Days
Souvenir Shop
INCOME : 20 Piece/Days
20 Piece x 50 Bath =1,000
INCOME : 50 Piece/Days
50 Piece x 200 Bath =6,000
TOTAL : 7,000 Bath/Days
Organic Farm
INCOME : 50 Pack/Days
SALES : 1 Pack = 70 Bath
50 Pack x 70 Bath =3,500
TOTAL : 3,500 Bath/Days
play
play
MF.
45,300 Bath/Days
1,359,000 Bath/Month
TOTALITY
2nd FL.
Out of gallery
2 nd Floor
Family Room
Standard Deluxe
Hallway
Standard Deluxe
play
Standard Deluxe
INCOME : 2 Room/Days
SALES :1Room =1200Bath
2 Roomx1200Bath =2,400
TOTAL : 2,400 Bath/Days
Family Room
INCOME : 3 Room/Days
SALES :1Room =2000Bath
3Roomx2000Bath =6,000
TOTAL : 6,000 Bath/Days
TOTALITY
(65%)
8,400 Bath/Days
163,800 Bath/Month
Out of gallery
3 rd Floor
Bluck Bed Room
Bluck Bed Room
Toilet
Laundry
3rd FL.
play
INCOME : 24 Room/Days
SALES :1Room =750Bath
24Roomx750Bath =10,800
TOTAL :10,800 Bath/Days
TOTALITY
(50%)
10,800 Bath/Days
162,000 Bath/Month
1 years of
TOTAL INCOME
1st Floor Plan = 1,359,000
2nd Floor Plan = 163,800
3rd Floor Plan = 162,000
1,684,800 Bath/Month
20,217,600 Bath/Years