BULK
SBS-Modified Bituminous Waterproofing Membrane
Bitumen heating, polymer modification, membrane extrusion and calendaring · US
Total Cost
$167,650 / MT
Capacity (tonnes/year)
80,000
Throughput %
85%
Working capital
$12.0M Mn
Capex
$38.0M Mn
Offsite
$7.0M Mn
Total investment
$57.0M Mn
Lines
11
Net raw material
$167,354
99.8%
Conversion
$296
0.2%
Total / MT
$167,650
$ per MT
Raw Material
$167,354 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Bitumen (industrial grade)Live | kg | $220 | ||
| SBS Polymer Modifier | kg | $156,250 | ||
| Polyester Reinforcement MatLive | kg | $3,085 | ||
| Mineral Fillers and Surface Granules | kg | $7,800 |
Utility
$21.85 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Electricity (grid, kWh) | kWh | $15.20 | ||
| Natural Gas (process heat) | GJ | $5.40 | ||
| Water (process and cooling) | m3 | $1.25 |
Operating
$77.50 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct Labour and Supervision | $77.50 |
Overhead
$45.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Plant Overhead (maintenance, safety, QA) | $45.00 |
Depreciation
$80.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Depreciation (plant and equipment, 15-yr straight-line) | $80.00 |
Financing
$71.25 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Cost of Capital (WACC 10% on WC + Capex + Offsite) | $71.25 |
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.