3 Sports & Fitness in Thailand

FITNESS BENCH plus DUMBBELLS together 900 bath dumbbells: 4 x 2.5 kg 4 x 1.25 kg 4 x 0.50 kg 08 4676 2157 Harry

1/2 share - price 17 million baht 1/3 share - price 10 million baht The project is ready and launching! INVESTMENT PROPOSAL ALLTHAI SPA CENTER BANGTAO is a fully operational business, developing using its own model of brunches, branches, and franchising. The format is its own network of wellness centers and a franchising model. Location : Bangtao, Phuket – one of the most dynamically developing tourist areas. Operational readiness: The business is already accepting clients; people come for massages and spa treatments. A staff of employees has been formed: massage therapists, managers, operational personnel. We have implemented our own CRM system for remote monitoring and business management. The franchise is fully prepared, packaging is complete, and it can be scaled up. Current work: The three-phase electricity connection is being completed. Launch of hot and cold water supply for Japanese onsen. Within two weeks, the following will fully open: — Saunas — Hammams — Japanese onsen — Tea bar Financial model: Average revenue after 12 months is about $2,500 or more per day. The project does not require additional investment above $500,000. The business is up and running and the budget is set. Annual revenue after exiting the startup: $912,500. Net profit (after all expenses - 45%) - $501,875 per year. Investment for 50% share – $500,000. Annual net profit for the investor (50%) is $250,938. Payback period (ROI) – 2 years. Network development and geographic expansion: Thailand Pattaya – a startup has been launched and is already operating. Chalong, Phuket – a successful wellness center in operation for over three years. A personal tour is available to see the company's performance and explore its business model. Samui – construction has begun, land has been purchased, investment proposals are possible. Bangtao is a new facility that has a significant advantage in terms of location. Russia: St. Petersburg – The first franchise branch will open upon completion of construction in Ladoga, Leningrad Oblast. Novosibirsk – negotiations are underway to transfer the franchise. Other countries: Türkiye, UAE – strategic directions for the coming years. Altai Mountains, Russia – the OLTAY project, which includes not only a wellness center, but also a residential complex (village). Long-term plans: By 2030, 10 such complexes will be launched in various countries, including our own projects and franchise facilities. Why it is proposed: The project is fully configured and launched, but requires a strategic partner. The number of facilities is growing, and resources are spread across different areas, so it is important to attract a reliable partner who will help develop and scale the network. Website: www.allthai.me When the project was launched The ALLTHAI SPA CENTER BANGTAO project officially launched on February 15, 2025. At the moment: • SPA and massage treatments have been launched. • Engineering systems for saunas, hammams and Japanese onsens are being connected. • The full launch of all zones is scheduled for April 2025. ALLTHAI SPA CENTER BANGTAO is an expansion of a successful wellness center chain, the first of which opened in 2020. Which real estate objects are registered/transferred with a share? The company owns several properties, including wellness centers both operating and under construction: • ALLTHAI SPA CENTER BANGTAO (Phuket) – launched in 2025. • ALLTHAI SPA CENTER Chalong – successfully operating since 2020. • ALLTHAI SPA CENTER Pattaya – the project was launched in parallel. • ALLTHAI SPA CENTER Samui – preparations for construction are underway, the land has been purchased. • Project next to the Russian Embassy in Bangkok – the approval process is ongoing. • Singapore – a joint project with a partner, in preparation. The shares are transferred to ALLTHAI SPA CENTER BANGTAO, under which the investor acquires 50% of the business. Income structure The financial model is based on projected income after 12 months of operation. • Projected revenue: $2,500+ • Annual revenue: $912,500 • Net profit after all expenses (76-88%) • At minimum costs: $806,650 • At maximum costs: $763,945 • At pessimistic scenario: $693,500 • Annual net profit for investor (50% stake): $346,750 – $403,325 • ROI (payback): 1.24 – 1.44 years Break-even point (BEP) Calculated taking into account expenses based on the work of ALLTHAI SPA CENTER in Chalong. • Minimum BEP (daily operating expenses): $290 per day • Maximum BEP: $407 per day • Pessimistic BEP (taking into account possible salary increases, motivation KPIs at Bang Tao): $600 per day Even with the most conservative calculations, the break-even point is significantly lower than the projected daily revenue ($2,500+), which guarantees stable profitability of the project. Number of guests daily/weekly/monthly • Forecast for the first year: gradual increase in customer flow, starting with 30-40 people per day, with subsequent growth to 70-100 people per day. • Average monthly attendance (after 12 months): 2,100 – 3,000 guests. The average bill and exact conversion are calculated based on customer flow and service structure. Revenue • Annual revenue after 12 months: $912,500 • Revenue in the first year (taking into account the growth of customer flow): $600,000 – $700,000 In the first year of operation, revenue will gradually increase, starting at $1,000 per day and reaching the target level of $2,500 per day by the end of 12 months. Cost Monthly operating costs are calculated based on data from ALLTHAI SPA CENTER in Chalong. • Minimum expenses: $315,000 baht per month • Maximum expenses: $440,000 baht per month • Annual expenses (at maximum estimates): $5,280,000 baht Cost structure — Fixed costs: • Utilities. • Payroll and sales commissions to employees. • Marketing costs. — Variable costs: • Purchase of consumables. • Depreciation and repair of equipment. • Logistics and operating costs. Average bill The average bill is calculated taking into account various spa treatments and additional services that form the main income stream. • Average bill: 1,500 – 2,000 baht (≈$40 – $55) per customer Income generation: • Classic massage and SPA treatments (Thai massage, aroma massage, scrubs, wraps). • Saunas, hammams, Japanese onsens (access to wellness areas, memberships). • Additional premium services (VIP areas, individual programs). • Tea bar and wellness products (natural teas, oils, cosmetics). • Sale of memberships and long-term care programs. Financial dependence on the average bill: • With an average bill of 1,500 baht, daily revenue with 70 guests will be 105,000 baht (~$2,850). • With an average bill of 2,000 baht, daily revenue with 70 guests will be 140,000 baht (~$3,800). The average bill is fully consistent with the project's economic model, ensuring stable profitability. Financing and marketing cushion • Cost of 50% share: $500,000 • Marketing and customer acquisition fund: 15% of investment ($75,000) • These funds are sufficient to reach a stable level and achieve the stated financial indicators. Possible growth points — Expanding the client base through cooperation with hotels and travel agencies. — Developing a franchise network in Russia, Turkey and the UAE. — Expanding the range of services: • Cosmetology. • Yoga rooms. • Private wellness areas. — Launching VIP programs and memberships. Conclusion • ALLTHAI SPA CENTER BANGTAO is a stable and promising project that will reach full capacity in April 2025. • Even in a pessimistic scenario, the project pays for itself in 1.44 to 2.55 years. • The investor’s funds are reliably distributed: a marketing cushion, a fund to cover expenses, and further business development. • The project demonstrates sustainable growth and is already operating in several successful locations.

New Barnett Jackal Crossbow set. All from America. Every item in the offer is unused. This is the ultimate sportsman’s package. These products can bring down any animal in North America. If you are a sportsman, I would advise you to research all the individual products in the package because I am providing a very good and a limited offer. More importantly, these products are hard to find in Thailand and you would invest a lot of cost in shipping, if your even allowed to ship this item to Thailand today? I have Two (2) Barnet Jackal Sets for sale. Call it a father and son set. The first buyer gets an extra box of six (6) BloodSport Hunter arrows/bolts worth about 2,000 Thai baht. Package 1 • New Barnett Jackal Crossbow with Scope • All paperwork, manual, tools, crossbow wax • New assortment thirty (30) 100 grain and 150 grain Tri-Blade broadhead tips with carrying case • Ten (10) Swhacker 100 grain expandable boardheads: eight (8) expandable 2 inch broadheads and two Practice tips • Ten (10) Swhacker 150 grain expandable boardheads: eight (8) expandable 3 inch broadheads and two Practice tips • Three (3) Trypan 100 grain expandable boardheads • Five (5) boxes (30) bolts BloodSport Hunter 20-inch carbon Crossbow arrows/bolts • Twenty (20) 20-inch practice arrows/bolts I asking 16,000 baht for the above stated Barnett Jackal Set. (I paid around 16,000 baht just for the Swhacker expandable broadheads and 12,000 for the BloodSport arrows/bolts. So it’s worth your time to investigate further.) Package 2 • New Barnett Jackal Crossbow with Scope • All paperwork, manual, tools, crossbow wax • New assortment thirty (30) 100 grain and 150 grain Tri-Blade broadhead tips with carrying case • Ten (10) Swhacker 100 grain expandable boardheads: eight (7) expandable 2 inch broadheads and two Practice tips • Ten (10) Swhacker 150 grain expandable boardheads: eight (7) expandable 3 inch broadheads and two Practice tips • Four (4) boxes (24) arrow/bolts BloodSport Hunter 20-inch carbon Crossbow arrows/bolts • Twenty (20) 20-inch practice arrows/bolts • I asking 16,000 baht for the above stated Barnett Jackal Set.