EKSIS INDUSTRIAL DRYING SYSTEMS

Address: Yeni Sanayi Sitesi 16. Blok No:29 ISPARTA/TURKEY

Tel: +90 246 233 07 90
Mobile: +09 541 499 09 29
E-mail: info@kurutma.net
Web: www.kurutma.net

ESTIMATED INCOME-EXPENSE ACCOUNT

NOTE: PLEASE FILL ALL OF ORANGE
Inlet Capacity(kg/hour) 140
inlet moisture(%) 67
Outlet moisture(%) 5
evaporated water(kg/hour) 91.4
Final Product(kg/hour) 48.6

EXPENSES TABLE

1.RAW MATERIAL EXPENSES

Raw Material Expenses(USD/kg) Total raw material amount (kg/hour) Total raw material price at one hour(USD/h)
4 140 560

2. LABOR EXPENSES
1 person labor price(USD/hour) Total workers Total Labor expenses at one hour(USD/h)
5 5 25

3. ELECTRICITY EXPENSES
Electric Price(USD/kwh) Total Motor Power of Machine(kW) Total Electricity expenses at one hour(USD/h)
0.25 10 2.50

4.DELIVERY COSTS
delivery cost for one tone(usd/ton) total raw material for one hour(kg) Total delivery price (USD)
30 140 4.2

5. ENERGY COSTS( you must use our other programs from our calculation links. )
Total expenses for one hour(USD/h)
25

6. Operating expenses ( sum of 1 month rent + Telephone + Extra expenses written)

Total expenses for one month(usd/month) total working hours at one month(h) total expenses at one hour;(USD/h)
15000 250 60.00

TOTAL EXPENSES FOR ONE HOUR (USD/h) 676.70

INCOME CALCULATION FROM DRIED PRODUCT SALES

1. DRIED PRODUCT SALES VALUE

One kg dried product price(Usd/kg) total dried product for one hour (kg) Total sales price for one hour (USD/h)
20 49 972.63

PROFIT CALCULATION

1. Dried product profit for one hour

TOTAL EXPENSES(USD/h) TOTAL INCOME (USD/h) PROFIT FOR ONE HOUR(USD)
676.70 972.63 295.93

TOTAL PROFIT FOR ONE HOUR (USD) TOTAL WORKING HOURS(USD) TOTAL PROFIT FOR ONE MONTH(USD)
295.93 250 73982.8947368421
 EXPENSES EXPENSES VALUE (USD)
1. RAW MATERIAL COSTS 560
2. WORKERS COSTS 25
3. ELECTRICITY COSTS 2.50
4. DELIVERY COSTS 4.2
5. ENERGY COSTS 25
6. OPERATING COSTS 60.00
TOTAL(USD) 676.70

1 1. RAW MATERIAL COSTS 2. WORKERS COSTS 3. ELECTRICITY COSTS 4. DELIVERY COSTS 5. ENERGY COSTS 6. OPERATING COSTS
2
3
4
5
6
25
4% 60.00
4.2 9%
1%
2.50
0%
25
4%
560
83%
0.17