HI – TECH MACHINE

Address: 1014 BAZAR MOHALLA TUGHLAKABAAD VILLAGE NEW DELHI – 110044

CON:‐ 9169009002 , 7838275191
EMAIL :‐ snhitech9@gmail.com
GSTIN NO:‐ 07ENDPD2932J1Z4
Manufacturer: Automatic Bandsaw Paper Napkin Making Machine, Multisize Paper Napkin Machine,Toilet
Roll Making Machine, Aluminum Foil Rewinding Machine,
Paper Bag Making Machine, Slicer Machine, C Fold Machine.
Spl. In: All kind of paper converting machine

NAPKIN FORMULA
MULTI SIZE MACHINE SINGLE SIZE MACHINE

If You Purchase 30cm size Machine You Can Produce 4 Size

SIZE – 22cm * 33cm Any Size Between This Size – 27cm* 30cm* , 29cm* 30cm , 30cm* 30cm , 30cm * 33cm
Power – 3 Hp (1 Dc Motor) Power – 2 Hp + 1.5 Hp (1 Ac Motor)
Man Power – 1 Operator + 2 Helper Man Power – 1 Operator + 2 Helper
Hard Paper – Ok Hard Paper – Ok
Soft Paper - Less Production Soft Paper -- Ok
Finishing – Not Perfect finishing Finishing - Perfect
Production – 100,000/ per shift Production - 250,000 / Per Shift

(IF YOU ARE GOING TO PRODUCTION 30CM * 30CM NAPKIN IN 17 GSM (100 SHEET PACK)

FORMULA
Length X Width X GSM X No. of Sheet Per Packet
10000 PER DAY EXPENSES
RENT 500 Rs.
30 * 30 * 17 * 100 = 153 GRAM ELECTRICITY 300 Rs.
10000 WORKER 800 Rs.
POLYTHIN 400 RS.
1000/153 = 6.53 PACKET IN 1 KG
CARTOON BOX 400 Rs.
RAW MATERIAL COST 60 Rs/KG OTHER EXPENCES 600 Rs.
TOTAL = 3000Rs.
60 / 6.5 = 9.20 Rs COST OF PACKET

BY MULTI SIZE MACHINE = 9.20 + 3.00 Rs. (Manufacturing Cost)

BY SINGLE SIZE MACHINE = 9.20 + 1.50 Rs. (Manufacturing Cost) { 3000/2000 = 1.5 Rs.}
NOTE : PRICE OF PAPER & MANUFACTURING COST CAN
VARRY ACCOURDING PLACE AND MARKET…

PRINTING EXPENCES:-
Suppose you need to print your logo on napkin Block cost 250 Rs. Each (one time)
Colour 200 Rs. Litre (water based)
So per packet cost 200/1000= 20 paise for each packet (one litre colour if you print 1000 packet)