HighresScreenshot00002.jpg

MODELS 4

BUSSINESS

1 st Floor & Mezzanine
Cafe (take away)
Cuisine
Souvenir Shop
Organic Farm

1st  FL.

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.

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

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