I. Environmental assessment 13000.00 yuan;
II. Health license 12000.00 yuan
three. Industrial and commercial tax license 6000.00 yuan
Four. Factory Lease 50000.00 Yuan
V. Lease tax (12% 6000.00 yuan;
VI. Decoration of factory building: 30000,00 Yuan;
VII. Production equipment: 253300.00 Yuan;
VIII. Maintenance equipment: 1700.00 yuan
9. Inspection equipment: 4500.00 yuan;
X. Office supplies: $10,000.00;
xi. Design cost: 7000.00 yuan
XII. Plate-making costs: 35000.00 yuan;
xiii. Raw material cloth: 100000.00 yuan;
xiv. Other raw materials: 30000.00 yuan;
xv. Employee's salary: 15000.00 yuan; (month-end settlement)
XVI. Total: 573500.00 yuan;
Workshop equipment spare parts breakdown
Equipment
Automatic paper towel folding machine (multi-sheet) 120,000.00 yuan
Automatic paper towel folding machine (single-sheet) 30,000.00 yuan
Cylinder cloth machine 18,000.00 yuan
Two folding machines ( 18,20 each one) 34000.00 yuan
Machine head a (14) 5000.00 yuan
Shrinking machine 7000.00 yuan
Sharpening machine 2000.00 yuan
Air pump a 1500.00 yuan
Water equipment 33000.00 yuan (1T, Dow membrane) (2T55000 Dow membrane)
900 sealing machine two 1400.00 yuan
Pad printing and coding machine 900.00 yuan
Electronic weighing machine two 500.00 yuan
Total: 253300.00 yuan
Spare parts
Plastic drums 8 600.00 yuan
Two medicine tanks 4000.00 yuan
Two medicine tanks 4000.00 yuan
Two medicine tanks 4000.00 yuan
Large plastic basin 8 500.00 yuan
Small square basin 50 600.00 yuan
Small square plate 30 400.00 yuan
The case four 800.00 yuan
Tweezers 10 pairs of 100.00 yuan
Other 1000.00 yuan
Total 8000.00 yuan
Inspection equipment breakdown
Ultra-clean bench 1200.00 yuan
Constant temperature incubator 800.00 yuan
Autoclave sterilizer 800.00 yuan
Electron microscope 1200.00 yuan
Electronic scale a 200.00 yuan
Balance 100.00 yuan
Test tube beaker and so on 200.00 yuan
Total 4500.00 yuan
Office equipment details
Desktop computer two 5000.00 yuan
Internet 1000.00 yuan
Printer 1000.00 yuan
Four desks 1000.00 yuan
Others 2000.00 yuan
Total 10000.00 yuan
Maintenance equipment
Welding machine 300.00 yuan
Toothless saw 200.00 yuan
Angle grinder 200.00 yuan
Drill 130.00 yuan<
Combination tools 200.00 yuan
Table pliers 150.00 yuan
Pull cap gun a 20.00 yuan
Other 500.00 yuan
Total 1700.00 yuan
This is only an approximate data, the specific depends on the items you want to produce;
Above investment is for the small factory with an annual production capacity of less than 10 million;