| Tourists | 1,200,000 | Per annum* | |
| %** | N˚ | US$ | US$/Hect. |
| 1.00% | 12,000 | $292,800 | $110 |
| 5.00% | 60,000 | $1,464,000 | $551 |
| 10.00% | 120,000 | $2,928,000 | $1102 |
| 15.00% | 180,000 | $4,392,000 | $1653 |
| 20.00% | 240,000 | $5,856,000 | $2204 |
| 25.00% | 300,000 | $7,320,000 | $2755 |
| 30.00% | 360,000 | $8,784,000 | $3306 |
| 40.00% | 480,000 | $11,712,000 | $4408 |
| 50.00% | 600,000 | $14,640,000 | $5510 |
| 60.00% | 720,000 | $17,568,000 | $6612 |
| LOWER-SB (10%) | $8,037,360 | $3025 | |
| SB scenic beauty (Average up 60%) | $8,930,400 | $3361 | |
| UPPER-SB (10%) | $9,823,440 | $3697 | |