DISCRETE
Honeycomb Packaging Panel 15mm Cell (2440x1220mm)
Honeycomb forming, adhesive lamination, cutting and contouring · US
Total Cost
$18.76 / unit
Capacity (tonnes/year)
20,000
Throughput %
85%
Working capital
$8.0M Mn
Capex
$30.0M Mn
Offsite
$0.00 Mn
Total investment
$38.0M Mn
Lines
12
Net raw material
$1.61
8.6%
Conversion
$17.16
91.4%
Total / unit
$18.76
$ per unit
Raw Material
$1.61 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Kraft Liner / Facing Paper | kg | $0.81 | ||
| Honeycomb Core PaperLive | kg | $0.10 | ||
| Water-Based Adhesive | kg | $0.70 |
Utility
$0.11 / unit
| Line | Consumption | Unit | Price (USD) | Cost / unit |
|---|---|---|---|---|
| Electricity (forming, drying, compressing) | kWh | $0.03 | ||
| Natural Gas (drying ovens) | m3 | $0.08 |
Operating
$14.00 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Direct Labour (forming, cutting, finishing) | $14.00 |
Overhead
$0.85 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Factory Overhead (indirect labour, maintenance, supplies) | $0.35 | |
| SG&A / Corporate Overhead Allocation | $0.50 |
Depreciation
$0.40 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Plant & Equipment Depreciation | $0.40 |
Others
$1.80 / unit
| Line | Price (USD) | Cost / unit |
|---|---|---|
| Packaging (stretch wrap, corner boards, labels) | $1.50 | |
| QA, Testing & Certification | $0.20 | |
| Outbound Logistics (finished panel delivery) | $0.10 |
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.