|
2K48 Annual Profit Scenario for
Commercial Infrared Restoration
| |
|
|
| |
Daily |
Annual |
|
|
200 days/year |
|
|
|
| GROSS
RECEIPTS |
$1,500.00 |
$ 300,000.00 |
| Based on
Realistic Daily Production for |
|
|
| Commercial
Work of 600 sq.ft./day |
|
|
| billed at
$2.50/sq.ft. |
|
|
|
|
|
| EQUIPMENT
COSTS |
($61.10) |
($12,220.00) |
| $ 29,600 Kasi
2K-48 |
|
|
| $ 25,000
One-Ton Truck |
|
|
| $ 5,750 IR
SX-17 Compactor |
|
|
| $ 750 Hand
Tools and Supplies |
|
|
| $ 61,100
Initial Investment over 5 years |
|
|
|
|
|
| LABOR |
($268.80) |
($53,760.00) |
| 2 men @
$12.00/hr. for 8 hrs./day |
|
|
| (includes
additional 40% for benefits) |
|
|
|
|
|
| PROPANE |
|
|
| IR Heater - 6
hrs.x 8gal/hr.x$1.15/gal |
($55.20) |
($11,040.00) |
| Reclaimer
-10hrs.x 1.5gal/hr. x$1.15/gal |
($17.25) |
($3,450.00) |
|
|
|
| FUEL |
|
|
| Truck- 50
miles/day, 10mpg @$1.20/gal |
($6.00) |
($1,200.00) |
| Roller- 1
gallon/day @ $1.20/gal. |
($1.20) |
($240.00) |
|
|
|
| ASPHALT |
|
|
| approx
1-ton/500 ft.sq @ $28.00/Ton |
($33.60) |
($6,720.00) |
|
|
|
| MAINTENANCE |
|
|
| Truck &
Equipment |
($10.00) |
($2,000.00) |
|
|
|
| INSURANCE |
|
|
| Liability
& Automobile |
($22.50) |
($4,500.00) |
|
|
|
|
|
|
| TOTAL
PROFIT |
$1,024.35 |
$204,870.00 |
|
|
|
|
|
|
|
Production
Assumptions: Actual daily production varies from 400 sq.ft/day to 1,200 sq.ft/day depending on nature of
work. Realistic average based on contractor experience is 600 sq.ft/day. |
|
|
|
|
|
Print
this page