BULK
Multi-Pack Outer Board (Corrugated Carton)
High-speed corrugated board converting (preprint or solid prime) with rotary die-cut, fold-glue, or stitched assembly · US
Total Cost
$420 / MT
Capacity (tonnes/year)
120,000
Throughput %
85%
Working capital
$14.0M Mn
Capex
$65.0M Mn
Offsite
$6.5M Mn
Total investment
$85.5M Mn
Lines
12
Net raw material
$157
37.5%
Conversion
$263
62.5%
Total / MT
$420
$ per MT
Raw Material
$157 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Recovered Fiber (OCC #11) | tonne | $48.26 | ||
| Virgin Pulp (NBSK equivalent) | tonne | $98.04 | ||
| Starch Adhesives & Wet-Strength AgentsLive | kg | $10.98 |
Utility
$30.54 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Natural Gas (process heat) | MWh | $25.20 | ||
| Electricity (grid power)Live | MWh | $0.39 | ||
| Process Water & Wastewater Treatment | m3 | $4.95 |
Operating
$95.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct Labour & Benefits | $38.00 | |
| Maintenance Labour & Parts | $57.00 |
Overhead
$33.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Administrative & Corporate Overhead Allocation | $33.00 |
Depreciation
$41.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Capital Depreciation (plant & equipment) | $41.00 |
Financing
$14.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Financing Cost (debt service / WACC) | $14.00 |
Others
$49.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Transportation & Logistics to Converter | $49.00 |
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.