Hardwood Pulp Cost

Hardwood rate on AD basis Rs/t 3800

moisture % 40
Raw material rate on OD basis Rs/t 6333
Bleached yield % 42
Total Raw material rate on OD basis Rs/t of bld pulp 15079

Caustic consumption % 21
Caustic rate Rs/t 28500
Caustic cost Rs/t 14250
Cooking Aid cost % 0.08
Rs/t 276
Power consumption kWh/t 350
Power cost (@Rs7.75/kWh) Rs/t 2713
Steam consumption t/t 2.5
Steam cost (@ Rs1300/t) Rs/t 3250
Bleaching chemical cost Rs/t 2000

Total hardwood Pulp cost Rs/t 37568

Waste Paper Pulp Cost

Waste Paper cost (FOB 370 + 100 ; 1US$=Rs61) Rs/t 28670
Waste paper conversion efficiency @ 80 % Rs/t 35838
Power consumption kWh/t 398
Power cost (@Rs7.75/kWh) Rs/t 3085
Steam consumption t/t 1.4
Steam cost (@ Rs1300/t) Rs/t 1820

Bleaching chemical cost Rs/t 300

Total hardwood Pulp cost Rs/t 41042
Finished Production 1.000
Pulp to Paper Ratio 0.8

Quality AppoxRate
Furnish
Straw Pulp 31500
Waste Paper Pulp 39500
Wood Pulp 48500
Pulp Sticks 42500
Mixed Pulp Cost
Filler Chemcial Cost
Soap Stone 5650
GCC 5000
Other Chemical
OBA 275
Dye 300
AKD 29
Retention Aid 250
Fixator 125
Anti Fluff 190
Micro Polimer 320
Starch 38
DSR 65
WSR 62
Utilites
Power Cons 7.22
Steam cons 1250
water 1.74
 Raw Material & Chemical requirement per MT of Paper

Production
S.No Particulars Units
(60 MT/Day)
1 Raw Material Consumption

Wheat Straw, Sarkanda, MT 155.000

2 Chemical consumption

Caustic Soda MT 27.500

Liquid Chlorine MT 6.000
Liquid Oxygen MT
Hydrogen Peroxide MT
Lime MT 4.000
Rosin/AKD MT 1.080
Alum MT 3.000
Soap Stone MT 15.000
3 Other chemicals required.

- Ranipal MT 0.180
- Starch MT 0.3
- DSR MT 0.155
- P.A.C. MT 0.240
- U.F. Rosin MT 0.060
- Anti Fluff MT 0.030