What's the profit for 2 type waste tyre pyrolysis plant ?

The Profit Analysis for 2 ton tyre pyrolysis plant  

Note:A . This analysis is made with capacity of 2 tons tire per day per batch.

B. Please modify relative prices according to your actual market conditions.

NO. ITEM DETAILS

1 Daily Capacity 2TPD

2 Raw Materials Waste Tire

3 Cost of tires 2T*50usd/T=100usd

4 Labor (Daily) 3P*20usd/D/P=60usd

5 Electricity & Water 30usd

6 Total Cost 200 usd

7 Oil Income 2T*40%*500usd/T=400usd

8 Steel Tire Income 2T*15%*200usd/MT=60usd

9 Carbon Black Income 2T*35%*50usd/T=35usd

10 Gross Income 500usd

11 Daily Net Income 500usd-200usd=300usd

12 Monthly Net Income 300/Day*25D=7500usd

13 Yearly Net Income 7500usd/M*10M=75000usd