Total Project Estimation

S.No.Unit DetailIn Dollars
1.Spinning Mill (Building, Store, Toilet, Stock, Canteen)
Rate of Return 35%+ per Year;
500 Peoples will get job
Breakeven Point: 41%
5,135,135.00
2.Flat & Circular Knitting Mill (Building, Store, Stock, Toilet)
Rate of Return 50% per Year
200 Peoples will get job
Breakeven Point: 20%
6,435,783.00
3.Fabric Bleach, Dye, Wash, (Natural Dry, Building, Toilet)
Rate of Return 50% per Year;
75 Peoples will get job
Breakeven Point: 20%
650,729.00
4.Yarn Dyeing (Building, Natural Dry, Toilet, Canteen,)
Rate of Return 64% per Year;
45 Peoples may get job
Breakeven point 24%
662,581.00
5.Sewing Factory (Building, Toilet, Store, Stock, Canteen)
Rate of Return 20% per Year;
694 Peoples may get job
3,494,919.00
6.Corrugated paper box (Building, Toilet, Store, Stock)
Rate of Return 49%;
16 Peoples will get job 
Breakeven Point 40%
512,837.00
7.Woven Label Set-up
Rate of Return 50%;
20 Peoples will get job
411,351.00
8.Button Producing Setup
Rate of Return 70% per Annum;
4 Peoples will get job
75,675.00
9.Elastic Band, Ribbon, Lace Set-up811,202.00
10.Tubular & Open width Compacting Machine200,000.00
11.Printing Set up
Garment Printing Machine – Rs.  41,00,000.00
Direct to Garment Printing Machine – Rs.  35,00,000.00
Label Printing Machine –Rs.     2,50,000.00
Automatic 12 Color 40 Stay – Rs.  82,52,000.00
Fabric Curing Machine – Rs.    1,78,000.00
Manual 8 Color 8 Stay Machine – Rs.    5,15,000.00
Rotary Printing Machine – Rs.2,50,00,000.00
Land and Building – Rs.2,00,00,000.00
Miscellaneous – Rs.1,00,00,000.00
970,202.00
12.Polybag making Set-up270,270.00
13.Raw material like Cotton, Yarn, Fabric Stock
Spare Parts for machinery’s 
4,054,054.00
Total estimation for one set-up23,684,738.00