Modeling map

My office. 

8-10 person 
5 person / Franchise x 10 

Ideas : Ask / Buy in 

1) Scanning LAB.

2) Consultant 

3) Franchise x 10 
$ 11m

4) Taxi medallions + 3 new electric cab + tips $ 40000/cabs
Inquiries  : Where to buy price of Taxi medallions ? x 120 $ 250000 
$ 33 m

5) Gold bullion : 
$ 2000       21        22
$ 12m

Access to gold bar collects : 5 onze 
Begins at 20, sold on market begin 22
÷ 4 person.

6 ) Blockchain research 

7) 4B = Personal salaries fully ( 6m ) + Franchise ( 11m) + Bullion ( 12m ) 
+ Medallions ( 33m ) + LAB, Web, tool & Asset. ( Applied Limited ) + Consult : % on Asset builds & % on Running business contract + Land buy ( 10m ) 

8) Land x 5 

Person 6m x 60 = 3.6B

Franchise 10 x 1.1m =  11m

Liquid cash 7.5m x 6 domain = 45m

2 kind of % on Limited. 

Reference : 
a) Replace floor carpet 
b) Repaint wall & replace light 

c) Business facilities 
Inventory department
Lab department
10 x  Office department
Automation package-delivery department
Information desk.

d) 6 Site build invest : 2015 Australia 1 kilo Gold Kangaroo BU $ 66000 x 1.2 million = 800 Billion USD