Small Scale: Boiling Operation
         
Item cost unit qty. annual cost
Haulage 125 week 52 6500
Water Boiler (capital cost) 2000 1 2000
Electricity for boiler 80 week 52 4160
Hydrogen peroxide 36 week 52 1872
Taxidermist 15000 year 1 15000
Tools, PPE, crates, misc. mat'l 1000 year 1 1000
TOTAL ANNUAL COST 30532
Amount processed per annum (kg) 20800
Effective output (10% unsuitable material/waste) 18720
Cost per kg (GBP) 1.47
Selling Price per kg 2.1
Gross Profit per kg 0.63
Gross Profit per annum (GBP) 11833.2