A collaboration between MAK LLC & Sangam Group* for creating jobs under Circular Economy (CE) of MAK LLC LTD.
APPAREL/GARMENT SECTOR (AGS)
AGS1.1: BLAZERS
Project location: Sunrise Building (7th Floor), Elephant Road, Dhaka
Available Space: *** Feet x *** Feet = **** Square Feet
Starting Space for Blazers: 10 feet x 10 feet = 100 Square Feet
Starting Red Team Members:
AGS1.1.1: Akash (Team Leader +880 1679 092763)
AGS1.1.2: Musa (Team Member +880 1789 500154)
AGS1.1.3: ………………………..
AGS1.1.4: ………………………..
AGS1.1.5: ………………………..
AGS1.1: BLAZERS
Productivity:
AGS1.1.1 (Akash): 4 Pieces/Day; 100 Pieces/Month; 1,200 Pieces/Year.
AGS1.1.2 (Musa): 4 Pieces/Day; 100 Pieces/Month; 1,200 Pieces/Year.
AGS1.1.3 (……….): 4 Pieces/Day; 100 Pieces/Month; 1,200 Pieces/Year.
AGS1.1.4 (……….): 4 Pieces/Day; 100 Pieces/Month; 1,200 Pieces/Year.
AGS1.1.5 (……….): 4 Pieces/Day; 100 Pieces/Month; 1,200 Pieces/Year.
Total Productivities (5 Members): Daily-20 Pieces; Monthly- 500 Pieces; 6,000 Pieces.
Productivity & Income:
Income from work mainly depends on productivity.
If 2 Pieces,
Income 2×270 = Tk 540/Day (8 Hours);
Income 2x270x25= Tk 13,500/Month (25 Days);
Income 2x270x300= Tk 162,000/Year (300 Days).
If 3 Pieces,
Income 3×270 = Tk 810/Day (8 Hours);
Income 3x270x25= Tk 20,250/Month (25 Days);
Income 3x270x300= Tk 243,000/Year (300 Days).
If 4 Pieces,
Income 4×270 = Tk 1,080/Day (8 Hours);
Income 4x270x25= Tk 27,000/Month (25 Days);
Income 4x270x300= Tk 324,000/Year (300 Days).
AGS1.1: BLAZERS
Employee Owners’ Income from Work:
AGS1.1.1 (Akash): Tk 1,080 /Day; 27,000/Month; 324,000/Year.
AGS1.1.2 (Musa): Tk 1,080 /Day; 27,000/Month; 324,000/Year.
AGS1.1.3 (……….): Tk 1,080 /Day; 27,000/Month; 324,000/Year.
AGS1.1.4 (……….): Tk 1,080 /Day; 27,000/Month; 324,000/Year.
AGS1.1.5 (……….): Tk 1,080 /Day; 27,000/Month; 324,000/Year.
Total Income from work (5 Members): Daily- Tk 5,400; Monthly- Tk 135,000; Yearly- Tk 1,620,000.
AGS1.1.1 (Akash): 200 x 0.08= Tk 64/Day; 1,600/Month; 19,200/Year.
Note-1: After 1 (One) Year, Akash will invest to buy a new machine for another Employee Owner (EO). From the net profit of Tk 200*, he will enjoy 60% and the Employee Owners Team will enjoy 40%.
Income of Akash form Direct Investment in the 2nd Year:
AGS1.1.1.1 (……….): 200×0.6= Tk 120/Piece. 120×4= Tk 480/Day; Tk 12,000/Month; Tk 144,000/Year.
AGS1.1.2 (Musa): 200 x 0.08= Tk 64/Day; 1,600/Month; 19,200/Year.
Note-2: After 1 (One) Year, Musa will invest to buy a new machine for another Employee Owner (EO). From the net profit of Tk 200*, he will enjoy 60% and the Employee Owners Team will enjoy 40%.
Note-3: After 1 (One) Year, ………. will invest to buy a new machine for another Employee Owner (EO). From the net profit of Tk 200*, he will enjoy 60% and the Employee Owners Team will enjoy 40%.
Note-4: After 1 (One) Year, ………. will invest to buy a new machine for another Employee Owner (EO). From the net profit of Tk 200*, he will enjoy 60% and the Employee Owners Team will enjoy 40%.
Note-5: After 1 (One) Year, ………. will invest to buy a new machine for another Employee Owner (EO). From the net profit of Tk 200*, he will enjoy 60% and the Employee Owners Team will enjoy 40%.
AGS1.1: BLAZERS
Participatory Action Research (PAR) Employee Ownership (EO) Project 40:60 —> 60:40 :
Entrepreneurs’ Income:
Sangam Group*: 40%
Income from 1 (One) Team AGS1.1: 5 People
AGS1.1.1: 200 x 0.4 = 80×4= Tk 320/Day; Tk 8,000/Month; 96,000/Year.
AGS1.1.1 – AGS1.1.5 (5 Members): Tk 1,600/Day; Tk 40,000/Month; Tk 480,000/Year.
Income from 5 (Five) Teams AGS1.1 – AGS1.5: 25 People
MAK LLC: 20%
Income from 1 (One) Team AGS1.1: 5 People
AGS1.1.1: 200 x 0.20 = 20×4= Tk 160/Day; Tk 4,000/Month; 48,000/Year.
AGS1.1.1 – AGS1.1.5 (5 Members): Tk 800/Day; Tk 20,000/Month; Tk 240,000/Year.
Income from 5 (Five) Teams AGS1.1 – AGS1.5: 25 People
AGS1.1 – AGS1.5: 800×5= Tk 4,000/Day; Tk 100,000/Month; Tk 1,200,000/Year.
ICI-KDC1.1
