BULK
Coated Recycled Board
Pulping, Fourdrinier/Cylinder Sheet Formation, Coating Station, Drying, Reeling · US
Total Cost
$369 / MT
Capacity (tonnes/year)
100,000
Throughput %
85%
Working capital
$12.0M Mn
Capex
$180.0M Mn
Offsite
$8.0M Mn
Total investment
$200.0M Mn
Lines
13
Net raw material
$183
49.5%
Conversion
$186
50.5%
Total / MT
$369
$ per MT
Raw Material
$183 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Old Corrugated Containers (OCC) | tonne | $101 | ||
| Mixed Recycled Paper | tonne | $40.80 | ||
| Kaolin Coating Pigment | tonne | $15.40 | ||
| Styrene-Butadiene Latex BinderLive | tonne | $0.01 | ||
| Process Additives (Retention Aids, Sizing, Biocides) | kg | $25.60 |
Utility
$36.48 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Natural Gas (Mill Process Heat) | MMBtu | $2.28 | ||
| Grid Electricity | MWh | $22.50 | ||
| Potable & Process Water / Wastewater Treatment | m3 | $11.70 |
Operating
$48.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct Labour (Machine Ops, QA, Maintenance) | $48.00 |
Overhead
$45.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Factory Overhead (Supervision, Indirect Labour, Supplies, Insurance) | $45.00 |
Depreciation
$22.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Capital Depreciation (Mill + Equipment, 20-yr Linear) | $22.00 |
Financing
$7.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Working Capital Financing Cost (4-Week Cycle @ 6% Annual Rate) | $7.00 |
Others
$28.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Outbound Logistics & Freight | $28.00 |
Prices stored in USD; converted to your selected currency at the latest ECB rate. Inputs marked "Live" pull current observed prices from Claight commodity data.