SOCIAL RETURN ON INVESTMENT (SROI) IN SUSTAINABLE MICHELIN GREEN STAR RESTAURANTS 2024 PDF Free Download
1 / 92/92
100%
(THE MICHELIN GREEN STAR)
2567
2567
Ref. code: 25676602022342THM
SOCIAL RETURN ON INVESTMENT (SROI) IN SUSTAINABLE
MICHELIN GREEN STAR RESTAURANTS 2024
BY
MISS WANLAPAPORN SOONTHORNWIWATTANAKARN
AN INDEPENDENT STUDY SUBMITTED IN PARTIAL FULFILLMENT OF
THE REQUIREMENTS FOR THE DEGREE OF MASTER OF ACCOUNTING
FACULTY OF COMMERCE AND ACCOUNTANCY
THAMMASAT UNIVERSITY
ACADEMIC YEAR 2024
Ref. code: 25676602022342THM
THE MICHELIN Green Star)
___________________________
25 ธันวาคม 2567
(1)
(The MICHELIN
Green Star) 2567
//
.
2567
(The MICHELIN Green Star)
2567
31 4-10 ..2567
2567 2 5
.. 2562 - 2566 1 (SROI)
3.01 2 (SROI) 1.13
SROI 1
: (SROI), , ,
Ref. code: 25676602022342THM
(2)
Independent Study Title SOCIAL RETURN ON INVESTMENT (SROI) IN SUSTAINABLE
MICHELIN GREEN STAR RESTAURANTS 2024
Author Miss Wanlapaporn Soonthornwiwattanakarn
Degree Master of Accounting
Department/Faculty/University Accounting
Commerce and Accountancy
Thammasat University
Independent Study Advisor Assistant Professor Teerachai Arunruangsirilert, Ph.D.
Academic Year 2024
ABSTRACT
The objective of this study is to evaluate the Social Return on Investment
(SROI) of MICHELIN Green Star restaurants in 2024 that operate under the framework
of sustainable development. The research employs a qualitative research method,
analyzing data collected through semi- structured informal interviews with 31
stakeholders between November 4th and 10th, 2024. The study focuses on two
MICHELIN Green Star- awarded sustainable restaurants in Bangkok, which have
implemented social and environmental initiatives over five years (2019–2023). The
results indicate that Restaurant 1 achieved an SROI of THB 3.01, while Restaurant 2
achieved THB 1.13. The results indicate that sustainable restaurant practices yield
positive social returns, with both establishments achieving an SROI greater than 1. This
study is beneficial to restaurants and service businesses considering socially and
environmentally responsible operations.
Keyword: Social Return on Investment (SROI), Sustainable Development, Michelin
Green Star, Sustainable Food Systems
Ref. code: 25676602022342THM
(3)
.
.
(MAP)
MAP
Ref. code: 25676602022342THM
(4)
(1)
(2)
(3)
(7)
(9)
1 1
1.1 1
1.2 4
1.3 4
1.4 4
1.5 4
2 6
2.1 6
2.1.1
2.2 (Environmental Footprint)
8
9
2.3 (Creating Share Value) 10
2.4 (Social Return on
Investment: SROI)
12
Ref. code: 25676602022342THM
(5)
2.5
20
2.6 20
2.7 21
3 22
3.1 22
3.2 22
3.2.1 (Primary Data) 22
3.2.2 (Secondary Data) 23
3.3 4 23
3.3.1 23
3.3.2 24
3.3.3 SROI 24
3.3.3.1 24
3.3.3.2 27
3.3.4 27
3.4 28
4 29
4.1 SROI 1 29
4.1.1 1 29
4.1.2 1 30
4.1.3
1
46
4.2 SROI 2 47
4.2.1 2 47
4.2.2 2 48
Ref. code: 25676602022342THM
(6)
4.2.3
1
64
5
5.1
5.1.1 SROI 1
5.1.2 SROI 2
5.2
5.3
5.4
65
65
65
70
75
75
76
77
80
Ref. code: 25676602022342THM
(7)
4.1 SROI 1 31
4.2 1 31
4.3 1 33
4.4 2 33
4.5 2 35
4.6 3 36
4.7 3 37
4.8 4 38
4.9 4 39
4.10 5 40
4.11 5 41
4.12 6 42
4.13 6 43
4.14 7 44
4.15 7 46
4.16 1 47
4.17 SROI 2 49
4.18 1 2 49
4.19 1 2 50
4.20 1 2 51
4.21 1 2 52
4.22 1 2 53
4.23 2 2 54
4.24 2 2 55
4.25 3 2 56
4.26 3 2 57
4.27 4 2 58
Ref. code: 25676602022342THM
(8)
4.28 4 2 59
4.29 5 2 60
4.30 5 2 61
4.31 6 2 62
4.32 6 2 63
4.33 2 64
Ref. code: 25676602022342THM
(9)
สารบัญภาพ
2.1 7
2.2 9
2.3 SROI Framework 15
5.1
SROI
66
5.2 66
5.3 68
5.4 69
5.5
SROI 2
70
5.6 2
5.7 2
71
72
5.8 2 73
Ref. code: 25676602022342THM
1
1.1
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
1.2
1.3
1.4
1.5
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
2
21
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
21
211 SDGs
and Food Sustainability Index
22
Ref. code: 25676602022342THM
22 Environmental Footprint
₂
Ref. code: 25676602022342THM
23Creating Share Value
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
24Social Return on InvestmentSROI
Ref. code: 25676602022342THM
23
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
•
•
•
•
•
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
SROI =
1. SROI > 1
2. SROI 1
3. SROI < 1
4. SROI SROI 10
Ref. code: 25676602022342THM
25
26
Ref. code: 25676602022342THM
27
Ref. code: 25676602022342THM
3
31
32
321Primary Data
Ref. code: 25676602022342THM
322Secondary Data
334
331
Ref. code: 25676602022342THM
333 SROI
Ref. code: 25676602022342THM
Total Annual Value Produced
Value Year X1
dropoffX3
Ref. code: 25676602022342THM
Source
Ref. code: 25676602022342THM
334
Ref. code: 25676602022342THM
34
Ref. code: 25676602022342THM
4
41 SROI 1
411 1
Ref. code: 25676602022342THM
4121
41
Ref. code: 25676602022342THM
41
SROI
1
42
1
42
Stakeholder No. stakeholders Outcome
Indicator
description
Source of
Indicator Data
Outcome
Indicator
Outcome
incidence
(Indicator *
No. Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence
(DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
(
)
6
(//)
-
50,000.00
300,000.00
( ; part
time )
0.23 69,000.00 231,000.00 0.84 194,040.00 0.0 194,040.00
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
(
)
6
(//)
-
50,000.00
300,000.00
(
; part time )
0.23 69,000.00 231,000.00 0.84 194,040.00 0.0 194,040.00 194,040.00 0194,040.00 194,040.00 194,040.00 194,040.00 194,040.00 970,200.00 901,476.56
(
.
)
1
(/
/)
-
50,000.00
50,000.00
(
; part time
)
0.04 2,000.00 48,000.00 0.96 46,080.00 0.0 46,080.00 46,080.00 046,080.00 46,080.00 46,080.00 46,080.00 46,080.00 230,400.00 214,079.78
(
.)
1
(/
/)
-
420,000.00 420,000.00
( ;)
0.16 67,200.00 352,800.00 0.35 123,480.00 0.0 123,480.00 123,480.00 0123,480.00 123,480.00 123,480.00 123,480.00 123,480.00 617,400.00 573,666.90
(
.)
1
(/
/)
-
365,000.00 365,000.00
( ;
)
0.37 135,050.00 229,950.00 0.5 114,975.00 0.0 114,975.00 114,975.00 0114,975.00 114,975.00 114,975.00 114,975.00 114,975.00 574,875.00 534,154.13
(
)
1
(/
/)
-
900,000.00 900,000.00
( ; )
0.97 873,000.00 27,000.00 0.56 15,120.00 0.0 15,120.00 15,120.00 015,120.00 15,120.00 15,120.00 15,120.00 15,120.00 75,600.00 70,244.93
(
)
1
(/
/)
-
2,000,000.00 2,000,000.00
( ;)
0.93 1,860,000.00 140,000.00 0.23 32,200.00 0.0 32,200.00 32,200.00 032,200.00 32,200.00 32,200.00 32,200.00 32,200.00 161,000.00 149,595.68
600
(//
)
Zero Waste
150.00 90,000.00
Green
Sukhumvit
(
)
0.40 36,000.00 54,000.00 0.64 34,560.00 0.0 34,560.00
(//)
500.00
17,280,000.00 0.2 17,280,000.00 17,280,000.00 13,824,000.00 11,059,200.00 8,847,360.00 68,290,560.00 63,981,714.05
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
43
1
2
44
2
44
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
(
.
)
1
(/
/)
-
50,000.00
50,000.00
(
; part time
)
0.04 2,000.00 48,000.00 0.96 46,080.00 0.0 46,080.00
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
194,040.00 194,040.00 0194,040.00 194,040.00 194,040.00 194,040.00 194,040.00 970,200.00 901,476.56
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
45
2
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
46,080.00 46,080.00 046,080.00 46,080.00 46,080.00 46,080.00 46,080.00 230,400.00 214,079.78
Ref. code: 25676602022342THM
3
46
3
46
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
(
.)
1
(/
/)
-
420,000.00 420,000.00
( ;)
0.16 67,200.00 352,800.00 0.35 123,480.00 0.0 123,480.00
Ref. code: 25676602022342THM
47
3
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
123,480.00 123,480.00 0123,480.00 123,480.00 123,480.00 123,480.00 123,480.00 617,400.00 573,666.90
Ref. code: 25676602022342THM
4
48
4
48
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
(
.)
1
(/
/)
-
365,000.00 365,000.00
( ;
)
0.37 135,050.00 229,950.00 0.5 114,975.00 0.0 114,975.00
Ref. code: 25676602022342THM
49
4
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
114,975.00 114,975.00 0114,975.00 114,975.00 114,975.00 114,975.00 114,975.00 574,875.00 534,154.13
Ref. code: 25676602022342THM
5
410
5
410
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
(
)
1
(/
/)
-
900,000.00 900,000.00
( ; )
0.97 873,000.00 27,000.00 0.56 15,120.00 0.0 15,120.00
Ref. code: 25676602022342THM
411
5
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
15,120.00 15,120.00 015,120.00 15,120.00 15,120.00 15,120.00 15,120.00 75,600.00 70,244.93
Ref. code: 25676602022342THM
6
412
6
412
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
(
)
1
(/
/)
-
2,000,000.00 2,000,000.00
( ;)
0.93 1,860,000.00 140,000.00 0.23 32,200.00 0.0 32,200.00
Ref. code: 25676602022342THM
413
6
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
32,200.00 32,200.00 032,200.00 32,200.00 32,200.00 32,200.00 32,200.00 161,000.00 149,595.68
Ref. code: 25676602022342THM
7
414
7
414
Source
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
600
(//
)
Zero Waste
150.00 90,000.00
Green
Sukhumvit
(
)
0.40 36,000.00 54,000.00 0.64 34,560.00 0.0 34,560.00
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
415
7
413
1
416
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
(//)
500.00
17,280,000.00 0.2 17,280,000.00 17,280,000.00 13,824,000.00 11,059,200.00 8,847,360.00 68,290,560.00 63,981,714.05
Ref. code: 25676602022342THM
416
1
416
42 SROI 2
421 2
12345
4,743,000 4,743,000 4,743,000 4,743,000 4,743,000 22,035,164.55
0.00
22,035,164.55
Ref. code: 25676602022342THM
48
A la carte
4.2.2 2
2 Michelin Green Star
2%
74%
130 Primary Matters
H.C.T.C.
2
( 2559 2562
2562 SROI 2562 – 2566 5 )
Ref. code: 25676602022342THM
417
417
SROI 2
1
418
1 2
418
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
10
(/ /)
7.00 70.00
0.675 47.25 22.75 0.48 10.92 0.06 10.26
10
(/
/)
4.80 48.00
0.30 14.40 33.60 0.54 18.14 0.04 17.42
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
Financial proxy
description
Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1
(2019)
Value Year 2
(2020)
Value Year 3
(2021)
Value Year 4
(2022)
Value Year 5
(2023)
Total Value Present Value
10
(/ /)
7.00 70.00
0.675 47.25 22.75 0.48 10.92 0.06 10.26
(/ /)
35,000.00
359,268.00 0359,268.00 359,268.00 359,268.00 359,268.00 359,268.00 1,796,340.00 1,669,097.51
10
(/
/)
4.80 48.00
0.3 14.40 33.60 0.34 11.42 0.04 10.97
(/ /)
47,275.00
518,466.82 0518,466.82 518,466.82 518,466.82 518,466.82 518,466.82 2,592,334.08 2,408,707.91
2
(//)
-
100,000.00
200,000.00
(
)
0.175 35,000.00 165,000.00 0.94 155,100.00 0.0 155,100.00 155,100.00 0155,100.00 155,100.00 155,100.00 155,100.00 155,100.00 775,500.00 720,568.00
H.C.T.C.
30
H.C.T.C.
(//)
-
54,000.00
1,620,000.00
(
)
0.45 729,000.00 891,000.00 0.98 873,180.00 0.0 873,180.00 873,180.00 0873,180.00 873,180.00 873,180.00 873,180.00 873,180.00 4,365,900.00 4,056,644.53
.
70
(//)
-
120,000.00 8,400,000.00
(
)
0.29 2,436,000.00 5,964,000.00 0.96 5,725,440.00 0.0 5,725,440.00 5,725,440.00 05,725,440.00 5,725,440.00 5,725,440.00 5,725,440.00 5,725,440.00 28,627,200.00 26,599,412.30
Mascarpone and
butter
.
150
(/
/)
-
40,000.00 6,000,000.00
()
0.075 450,000.00 5,550,000.00 0.97 5,383,500.00 0.0 5,383,500.00 5,383,500.00 05,383,500.00 5,383,500.00 5,383,500.00 5,383,500.00 5,383,500.00 26,917,500.00 25,010,817.71
cheese
.
50
(//)
-
10,000.00 500,000.00
()
0.03 15,000.00 485,000.00 0.97 470,450.00 0.0 470,450.00 470,450.00 0470,450.00 470,450.00 470,450.00 470,450.00 470,450.00 2,352,250.00 2,185,630.02
Ref. code: 25676602022342THM
50
Outcome 1:
ตารางที่ 4.19
1 2
จากตารางที่ 4.19 Outcome Indicator
7 ( (Source of Indicator Data)
)
Outcome Incidence = Outcome Indicator x Stakeholder
= 7 x 10 = 70
Deadweight Proportion
20 //
6-10 /
2.5-3.5 / 13.5 // Deadweight Proportion
= 13.5 /20 = 0.675
Deadweight Incidence = Deadweight Proportion x Outcome Incidence
= 0.675 x 70 = 47.25
Incidence after deadweight = Outcome Incidence - Deadweight Incidence
= 70 – 47.25 = 22.75
Attribution Proportion
6.5 //
13.5 //
(7 + 6.5 ) Attribution Proportion = 6.5/13.5 = 0.48
Incidence after attribution & deadweight = Incidence after deadweight x
Attribution Proportion = 22.75 x 0.48 = 10.92
Displacement Proportion
1
Stakeholder No. stakeholders Outcome Indicator description Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
10 ปริมาณขยะทีลดลง
ปริมาณขยะลดลงหลังจาก
ร่วมมือกับร ้านอาหารรักษ์
โลก (ตัน/ร ้าน/ปี)
สอบถามร้านอาหารทีเข ้า
ร่วมถึงปริมาณขยะก่อน
และหลังเข ้าร่วมกับ
ร ้านอาหารรักษ์โลกนี
7.00 70.00 ร ้
านอาหารทีเข ้าร่วมได ้ติดตังถังขยะแยก
ประเภทอยู่แล ้ว 0.675 47.25 22.75 0.48 10.92 0.06 10.26
ร้านอาหารในเมือง
ทีเข ้าร่วม
Ref. code: 25676602022342THM
420
12
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
(/
/)
35,000.00
359,268.00 0359,268.00 359,268.00 359,268.00 359,268.00 359,268.00 1,796,340.00 1,669,097.51
Ref. code: 25676602022342THM
421
1 2
421
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
10
(/
/)
4.80 48.00
0.3 14.40 33.60 0.34 11.42 0.04 10.97
Ref. code: 25676602022342THM
422
12
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
(/ /)
47,275.00
518,466.82 0518,466.82 518,466.82 518,466.82 518,466.82 518,466.82 2,592,334.08 2,408,707.91
Ref. code: 25676602022342THM
2
423
2 2
423
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
2
(//)
-
100,000.00
200,000.00
(
)
0.175 35,000.00 165,000.00 0.94 155,100.00 0.0 155,100.00
Ref. code: 25676602022342THM
424
22
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
155,100.00 0155,100.00 155,100.00 155,100.00 155,100.00 155,100.00 775,500.00 720,568.00
Ref. code: 25676602022342THM
3HCTC
425
3 2
425
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
.
70
(//)
-
120,000.00 8,400,000.00
(
Dairy
Home)
0.29 2,436,000.00 5,964,000.00 0.96 5,725,440.00 0.0 5,725,440.00
Ref. code: 25676602022342THM
426
3 2
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
873,180.00 0873,180.00 873,180.00 873,180.00 873,180.00 873,180.00 4,365,900.00 4,056,644.53
Ref. code: 25676602022342THM
4
427
4 2
427
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
.
70
(//)
-
120,000.00 8,400,000.00
(
)
0.29 2,436,000.00 5,964,000.00 0.96 5,725,440.00 0.0 5,725,440.00
Ref. code: 25676602022342THM
428
4 2
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
5,725,440.00 05,725,440.00 5,725,440.00 5,725,440.00 5,725,440.00 5,725,440.00 28,627,200.00 26,599,412.30
Ref. code: 25676602022342THM
5Mascarpone and butter
429
52
429
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
Mascarpone and
butter
.
150
(/
/)
-
40,000.00 6,000,000.00
()
0.075 450,000.00 5,550,000.00 0.97 5,383,500.00 0.0 5,383,500.00
Ref. code: 25676602022342THM
430
5 2
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
5,383,500.00 05,383,500.00 5,383,500.00 5,383,500.00 5,383,500.00 5,383,500.00 26,917,500.00 25,010,817.71
Ref. code: 25676602022342THM
6cheese
431
6 2
431
Stakeholder No. stakeholders Outcome Indicator description
Source of Indicator
Data
Outcome
Indicator
Outcome
incidence
(Indicator * No.
Stk)
Deadweight description
Deadweight
proportion
Deadweight
incidence (DW
proportion *
Outcome
Incidence)
Incidence after
deadweight
(Outcome
incidence - DW
incidence)
Attribution
proportion
Incidence after
attribution &
deadweight
(Incidence after
DW * Att
proportion)
Displacement
proportion
Incidence after
attribution,
deadweight &
displacement
cheese
.
50
(//)
-
10,000.00 500,000.00
()
0.03 15,000.00 485,000.00 0.97 470,450.00 0.0 470,450.00
Ref. code: 25676602022342THM
432
6 2
Financial proxy description Proxy
Total Annual Value
Produced
Annual
Drop Off
Value Year 1 (2019) Value Year 2 (2020) Value Year 3 (2021) Value Year 4 (2022) Value Year 5 (2023) Total Value Present Value
470,450.00 0470,450.00 470,450.00 470,450.00 470,450.00 470,450.00 2,352,250.00 2,185,630.02
Ref. code: 25676602022342THM
423
2
433
433
2
433
12345
20,000,000 10,000,000 10,000,000 10,000,000 10,000,000 55,505,809.74
0.00
55,505,809.74
Ref. code: 25676602022342THM
5
51
511SROI 1
Ref. code: 25676602022342THM
51
66.42
22.04
2.5 %
1 3.01
Ref. code: 25676602022342THM
52
Ref. code: 25676602022342THM
53
Value Year 1
(2019)
Value Year 2
(2020)
Value Year 3
(2021)
Value Year 4
(2022)
Value Year 5
(2023)
17,280,000.00 17,280,000.00 13,824,000.00 11,059,200.00 8,847,360.00
32,200.00 32,200.00 32,200.00 32,200.00 32,200.00
15,120.00 15,120.00 15,120.00 15,120.00 15,120.00
114,975.00 114,975.00 114,975.00 114,975.00 114,975.00
123,480.00 123,480.00 123,480.00 123,480.00 123,480.00
46,080.00 46,080.00 46,080.00 46,080.00 46,080.00
194,040.00 194,040.00 194,040.00 194,040.00 194,040.00
-
2,000,000.00
4,000,000.00
6,000,000.00
8,000,000.00
10,000,000.00
12,000,000.00
14,000,000.00
16,000,000.00
18,000,000.00
20,000,000.00
Ref. code: 25676602022342THM
69
4)
5.4
5.4
Drop-off
18
36
50
62
71
0
10
20
30
40
50
60
70
80
12345
Ref. code: 25676602022342THM
5.1.2 การนำเสนอผลการคำนวณ SROI ของร้านอาหารที่ 2
2
1)
SROI
4
55
SROI2
4 63
Total Valuefunction NPV
63
56 SROI
1 113
ดังแสดงในภาพที่ 5.51
63
56
2.5 %
1 1.13
Ref. code: 25676602022342THM
56
H.C.T.C.
6%
Mascarpone and
butter
40%
cheese
4%
H.C.T.C.
Mascarpone and
butter
cheese
Ref. code: 25676602022342THM
Value Year 1
(2019)
Value Year 2
(2020)
Value Year 3
(2021)
Value Year 4
(2022)
Value Year 5
(2023)
cheese 470,450 470,450 470,450 470,450 470,450
Mascarpone and butter
5,383,500 5,383,500 5,383,500 5,383,500 5,383,500
5,665,800 5,665,800 5,665,800 5,665,800 5,665,800
H.C.T.C. 864,270 864,270 864,270 864,270 864,270
155,100 155,100 155,100 155,100 155,100
1,474,867 1,474,867 1,474,867 1,474,867 1,474,867
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
H.C.T.C.
Mascarpone and butter cheese
Ref. code: 25676602022342THM
57
58
13
27
40
54
67
0
10
20
30
40
50
60
70
80
12345
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
5.2
53
Ref. code: 25676602022342THM
54
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
Ref. code: 25676602022342THM
.. 2566:
Ref. code: 25676602022342THM
