DISCRETE
Fibre Drums — 207L 14-ply UN 1A1
Sheet winding and drum forming with steel chime closure assembly · US
Total Cost
$47.92 / unit
Capacity (units/year)
2,000,000
Throughput %
85%
Working capital
$2.5M Mn
Capex
$10.0M Mn
Offsite
$2.0M Mn
Total investment
$14.5M Mn
Lines
12
Net raw material
$3.19
6.7%
Conversion
$44.72
93.3%
Total / unit
$47.92
$ per unit
Raw Material
$3.19 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Kraft paperboard (14-ply caliper stack, per unit)Live | kg | $1.82 | ||
| Steel chime plates and locking band | kg | $1.08 | ||
| Synthetic rubber gasketLive | kg | $0.29 |
Utility
$0.07 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Natural gas (process heat and air compression) | m3 | $0.06 | ||
| Electricity (plant-wide, motor and controls) | kWh | $0.01 |
Operating
$42.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Assembly and closing operations labour (fully-loaded) | $42.00 |
Overhead
$0.90 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Quality control, UN testing and certification | $0.30 | |
| Factory overhead (facility, management, insurance, R&M) | $0.60 |
Depreciation
$0.55 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Depreciation (buildings 20yr, equipment 10yr, tooling 5yr) | $0.55 |
Others
$1.20 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packing materials (pallet, wrap, label) | $0.30 | |
| Inbound freight (raw materials to plant) | $0.30 | |
| Outbound logistics (plant to buyer hub) | $0.60 |
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.