BULK
Cup Stock (Bleached Paperboard for Cups)
Wet-laid paper machine with softwood kraft pulp furnish, wet pressing, drying, and PE extrusion coating · US
Total Cost
$874 / MT
Capacity (tonnes/year)
100,000
Throughput %
85%
Working capital
$18.0M Mn
Capex
$125.0M Mn
Offsite
$0.00 Mn
Total investment
$143.0M Mn
Lines
10
Net raw material
$817
93.5%
Conversion
$56.99
6.5%
Total / MT
$874
$ per MT
Raw Material
$817 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| NBSK Pulp (Northern Bleached Softwood Kraft) | tonne | $817 | ||
| LDPE/LLDPE PE Coating ResinLive | tonne | $0.06 |
Utility
$1.99 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Natural Gas (process heat, drying) | MWh | $1.50 | ||
| Electricity (paper machine, pumps, controls)Live | MWh | $0.49 |
Operating
$51.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct Labour (mill operatives, supervisors, setup) | $50.00 | |
| Maintenance Materials & Contract Services | $1.00 |
Overhead
$2.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Mill Overhead (QA, safety, admin, wood/logistics admin) | $1.00 | |
| Inbound Logistics (pulp/wood to mill, outbound board freight) | $1.00 |
Depreciation
$1.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Capital Depreciation (paper machine, coating line, buildings) | $1.00 |
Financing
$1.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Financing Cost (6% WACC on $125M capex, 7-year repaid) | $1.00 |
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.