Financial analysis of waste tire/plastic pyrolysis plant (10 tons capacity) |
Cost for one batch |
No. |
Item |
Cost of each batch |
1 |
10 tons of waste tire |
10T * USD 42.5/T = USD 425 |
2 |
0.4 tons of coal |
0.4T * USD 70/T = USD 28 |
3 |
Electricity and water |
244 kwh*USD 0.26=USD 63.44 |
4 |
Workers |
4* USD 15 = USD 60 |
5 |
Total cost |
USD 576.44 |
Income for one batch |
1 |
Crude oil |
4.5T*USD960 = USD 4,320 |
2 |
Steel wire |
10T*15% * USD350 /T= USD 525 |
3 |
Carbon black |
3T*USD20/T= USD60 |
|
Total income |
USD 4,905 |
Profit |
1 |
Daily profit |
USD 4,328.56 |
2 |
Month profit |
4328.56 * 25 days = USD 108,214 |
3 |
Annual profit |
USD 108,214 * 10 months = USD 1,082,140 |