RADIANCE INDIA

115 B Empire State Building,

Ring Road Surat-395002 (Guj) INDIA
Mobil :- 919687611676, 02616642006
Email id :-info@radianceindia.co
Web site:- www.radianceindia.co

QUOTATION
PRICE-LIST FOR NON-WOVEN BAG MAKING MACHINES

Sr.
Description
No.
1. Fully Automatic Non-woven Bag Making Machine xy 800

Price Inr
(RS)
1525000/-

2.

Fully Automatic Non-woven Bag Making Machine xy 700

1425000/-

3.

Fully Automatic Non-woven Bag Making Machine xy 600

1325000/-

4.

Compressor 5HP

75000/-

5.

Ultrasonic Bags Sealing Machine

155000/-

6.

Manual Handle Tape Cutting Machine

85000/-

7.

Manual Handle Attach Machine

85000/-

8.

Fully Automatic T-Shirt Bag cutting machine

375000/-

9.

Fully Automatic Handle Attach machine-(Double Side

596000/-

Quotation will be Valid up To One Month

Radiance India

FIGURE OF
NON WOVEN BAG MAKING MACHINE

Projection for Automatic Non Woven Bag

Making Machine

INVESTMENT ON THE PROJECT

Sr.No. Particulars
Xy 800
1
2.
3.
4.
5.

Air Conditioner
UPS
Punching machine
Compresure

Description
Automatic Bag
Making Machine
1.5 Ton
20 KVA
For u cut
5 HP

Total Amount to be invested

Radiance India

Quantity
1

Price
1525000/-

1
1
1
1

40000/235000/75000/72000/-

1947000/-

Total amount to be invested: -1947000/Main Technical Variables

1

Model

:-

XY 600

XY 700

XY 800

Power

:-

220V(380V)

220V(380V)

220V(380V)

Air Compressor

:-

0.5-0.6 Mpa

0.5-0.6 Mpa

0.5-0.6 Mpa

Total Power

:-

11.5Kw

13.5 Kw

13.5 Kw

Output

:-

10-110Pcs/Min

10-110Pcs/Min

10-110Pcs/Min

Overall Dimension(L x W x H)

:-

Machine Weight

:-

8600 x 1900 x 2100

mm
2500 Kg

8600 x 2100 x 2200

mm
3000 Kg

8600 x 2200 x 2400

mm
3500 Kg

Project Report for Non Woven Bag Making Plant.

Project cost :1. One sets of XY 800 Bag Making Machine @ Rs. 1525000/-

Additional Cost of Machine

1

One set of 20KVA UPS 3 Phase @ Rs.

2
3

Air condition
Cost of Carry Bag Punching Machine @ Rs.

40000
75000

Cost of Air Compressor 5 HP @ Rs

72000

(50D) Mannual Ultrasonic machine Rs.

235000

110000
TOTAL

532000

Production Capacity :1. per day production of 60 gsm per day 800 Kg.
2. Production per month 800kg @ 25 day= 20000

Radiance India

Total Cost of Project :1.

2.

Cost of Machinery
Cost of additional machinery

:
:

Rs. 1525000/Rs. 532000/-

Total = Rs. 20, 57,000/-

Manufacturing cost
1] Wages:2 Operators
6 Helpers
2Security Person
1 Supervisor
2 Field Boy

Per Operator Rs. 10000/- * 2

Per Helper Rs 5000/- * 6
Per SP Rs. 5000/- * 2
Per supervisor Rs. 7500/Per FB Rs. 5000/- * 2

=
=
=
=
=
TOTAL =

20000
30000
10000
7500
10000
77500

2) Total cost of Production :a)

b)
c)
d)
e)
f)

Radiance India

Wages
Electricity charge
Transport
Rent
Interest on Rs. 2057000
Depreciatation on Rs. 2057000
Total

:
:
:
:
:
:
:

Rs.
Rs.
Rs.
Rs.
Rs.
Rs.
Rs.

77500/20000/10000/15000/20570/34283/177353/

Sales :792x140 = Rs. 110880 x 25 days

Cost of Raw Material Rs. 800x116
Manufacturing cost
Total Profit earn by the firm is

:
:
:

Rs. 2772000/Rs.- 2320000/Rs. - 177353/Rs. 274647/-*

Assumptions and Facts :(I)

In the projection stated hare we have stated the maximum expense and
the minimum profit that the owner can is likely to get in the toughest
circumstances.
(II) The Profit will increase remarkably if the owner runs more than one
machine as fixed costs gets divided and viable costs have more weightage.
(III) The projections would be true only if one is able to run the machine
continuously.
(IV) The rate of Fabrics and Bag are the Standard Rate prevailing in the
market of Delhi, at present. It is however subjected to charge due to
fluctuating market conditions.
(V) A person who has brought a new machine would initially find it difficult
to run the machine unless and until his business gets stable and settled.
(VI) This could affect the profitability on the whole as most of his expense is
fixed except electricity & Transportation.

Radiance India

NON WOVEN FABRICS D-CUT BAG

GSM
60
60
60
60
60
60

WIDTH IN
INCH
10
10
12
14
16
16

LENGTH IN
INCH
13
14
16
19
13
22

WIIGHT IN
GRAM
12.00
12.77
17.19
23.30
19.20
30.35

TOTAL BAG
PER KG.
83
78
58
43
52
33

NON WOVEN FABRICS VESTE CUT (T-SHIRT) BAG OR U - CUT BAG

GSM

BAGS WIDTH
IN INCH

BAGS
LANGTH IN
INCH

WEIGHT PER
BAG (GRAM)

30
30
30
30
30

11
14
18
16
20

14
17
20
20
24

5.93
9.21
13.94
12.39
15.58

TOTAL
QUANTITY
OF BAG PER
KG.
168
109
72
81
54

NON WOVEN FABRICS LOOP HANDLE BAG

GSM

BAGS WIDTH
IN INCH

60
60
60

10
12
14

Radiance India

BAGS
LENGTH IN
INCH
14
16
19

HANDLE
LENGTH
18
18
18

WEIGHT PER
BAG
(GRAM)
15.70
20.09
26.19