BULK
Pallet Stretch Film
Cast/blown film extrusion from LLDPE resin · US
Total Cost
$86,572 / MT
Capacity (tonnes/year)
20,000
Throughput %
85%
Working capital
$3.5M Mn
Capex
$12.0M Mn
Offsite
$0.00 Mn
Total investment
$15.5M Mn
Lines
12
Net raw material
$85,934
99.3%
Conversion
$637
0.7%
Total / MT
$86,572
$ per MT
Raw Material
$85,934 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| LLDPE resin (standard film grade)Live | kg | $778 | ||
| mLLDPE resin (metallocene, puncture-resistant)Live | kg | $56.68 | ||
| Additives (cling agent, slip, anti-block) | kg | $85,100 |
Utility
$49.45 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Electricity | MWh | $46.75 | ||
| Natural gas (process heat) | MWh | $2.70 |
Operating
$170 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct labour + line maintenance | $170 |
Overhead
$68.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Factory overhead (QA, plant support, admin) | $68.00 |
Depreciation
$51.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Plant and equipment depreciation | $51.00 |
Financing
$24.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Working capital and debt financing cost | $24.00 |
Others
$275 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Packaging (roll cardboard, pallet wrap) | $100 | |
| Transportation and outbound freight | $75.00 | |
| Converted film waste and edge trim | $100 |
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.