BULK
Wood Pulp (BHK — Brazilian Eucalyptus)
Kraft (sulfate) pulping: wood chips cooked with NaOH/Na2S at ~170°C, bleached with ClO2/H2O2, washed, screened, and dried to market pulp bales · BR
Total Cost
$629 / MT
Capacity (tonnes/year)
500,000
Throughput %
85%
Working capital
$50.0M Mn
Capex
$400.0M Mn
Offsite
$40.0M Mn
Total investment
$490.0M Mn
Lines
9
Net raw material
$320
50.8%
Conversion
$309
49.2%
Total / MT
$629
$ per MT
Raw Material
$320 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Pulpwood (eucalyptus roundwood/chips) | m3 | $225 | ||
| Process chemicals (NaOH, Na2S, ClO2, H2O2, acids — net of recovery credit) | tonne | $95.00 |
Utility
$50.00 / MT
| Line | Consumption | Unit | Price (USD) | Cost / MT |
|---|---|---|---|---|
| Energy (net electricity import/export after black-liquor/ biomass recovery credit) and steam (natural gas backup) | MWh | $50.00 |
Operating
$105 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Direct labour and maintenance (plant operations, fibre line, bleach plant,年末 shutdown) | $75.00 | |
| Logistics (mill to port: truck/rail, port handling, storage) | $30.00 |
Overhead
$40.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Mill overhead (EHS, QA, production management, insurance, local taxes) | $40.00 |
Depreciation
$11.43 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Depreciation — plant, machinery, and infrastructure (25-yr straight-line on USD 400M capex) | $11.43 |
Financing
$88.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Cost of capital — WACC 10% applied to average total capital (USD 400M capex + USD 50M working capital) | $88.00 |
Others
$15.00 / MT
| Line | Price (USD) | Cost / MT |
|---|---|---|
| Packaging (kraft wrappers, unitisation straps, bales) | $15.00 |
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.