BULK
Propane (HD-5, US Gulf)
Gas processing yield / refinery co-product cracking · US
Total Cost
$474 / MT
Capacity (tonnes/year)
50,000
Throughput %
85%
Working capital
$6.0M Mn
Capex
$3.0M Mn
Offsite
$2.0M Mn
Total investment
$11.0M Mn
Lines
10
Net raw material
$280
59.1%
Conversion
$194
40.9%
Total / MT
$474
$ per MT
Raw Material
$280 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Feedstock / gas processor netback | tonne | $280 |
Utility
$38.90 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Fractionation energy (NG equivalent) | GJ | $34.50 | ||
| Blowdown, flare and environmental compliance | tonne | $4.40 |
Operating
$34.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Pipeline gathering and trunk tariff | $22.00 | |
| Storage and inventory carrying | $12.00 |
Overhead
$8.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Marketing, scheduling and hedging | $8.00 |
Depreciation
$4.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Depreciation and capital recovery (tanks, vaporizers, load-out) | $4.00 |
Financing
$0.60 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Financing cost on working capital (WACC ~10%, 2-month cycle) | $0.60 |
Others
$108 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Producer netback margin | $103 | |
| Terminal loading and inspection | $5.00 |
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.