Polybags -> Line Sheets Initiative

Annual
Current Bag SKU
Consumption EA
69X16.25 BP40X50 4,250,000
BP22X17X37 9,572,510
57X16.25
BP22X17X30 1,876,510
38X14 BP22X17X24 1,136,510
TOTALES 16,835,530
TONELADAS TOTALES

5000
iative
Current Wholesale Polybag

0.6 mil Bag 100% Virgin Polyester

gg Unit Weight Total Lb (Annual)

0.6 0.0834 354,450.00
0.6 0.0602 576,265.10
0.6 0.0488 91,573.69
0.6 0.039 44,323.89
1,066,612.68
483.81
0.05785

500
SIZE STD
2XL 0.7434
5XL 1.8367
L 0.7071
 180
SIZE STD
2XL 1.258
5XL 1.893
L 1.205
Unit STD COST Total US$ (Annual) Current Bag SKU
$0.0730 $310,250.00 105.25x16.25
$0.0530 $507,343.03
85.875X16.25
$0.0600 $112,590.60
$0.0419 $47,619.77 65.25X16.25
$977,803.40

$0.0570 69X16.25
57X16.25
38X14

5000
SC1 SC2 SC1
0.7461 0.7421 -0.00270000000000004
1.8336 1.4881 -1.0902
0.7098 0.7058 0.0336
 1800
SC1 SC2 SC1
1.26 1.252 -0.002
1.892 1.886 -0.634
1.208 1.198 0.05
 Plastinova

0.8 mil Liner Bag 60% Recylced Bag

Annual
gg
Consumption EA
4,250,000 0.8
Proposal #1 Liner Type 9,572,510 0.8
U 1,876,510 0.8
1,136,510 0.8
16,835,530

4,250,000 0.8
Proposal #2 Liner Type 9,572,510 0.8
C 1,876,510 0.8
1,136,510 0.8
16,835,530 0.0335

0.0335

SC2 SKU
0.00129999999999997 69X16.25
-0.7447 57X16.25
0.0376 38X14
 SC2
0.00600000000000001
-0.628
0.0600000000000001
 5/17/2024

Plastinova

ner Bag 60% Recylced Bag

Unit Weight Total Lb (Annual) Unit Price

0.0476 202,300.00 $0.0833
0.0388 371,413.39 $0.0688
0.0388 72,808.59 $0.0688
0.0295 33,527.05 $0.0517
0.0387 680,049.02
308.47 175.34
0.0312 132,600.00 $0.0556
0.0258 246,970.76 $0.0459
0.0258 48,413.96 $0.0459
0.0148 16,820.35 $0.0264
0.0244 444,805.06
201.76 282.05

483.81
C% 0.582974145778953
U% 0.362421773384505

6,312,331.25
10,153,710.92

$/ROLL QTY/ROLL $/EA

78.75 1250 0.063
78.15 1500 0.0521
77.74 2600 0.0299
0.0483333333333333

0.057
 0.8 mil Line

Total US$ (Annual) Current Bag SKU

$354,025.00 105.25x16.25
$658,588.69 Proposal #1 Liner Type
85.875X16.25
$129,103.89 U
$58,757.57 65.25X16.25
$1,200,475.14
($222,671.74)
$236,300.00 69X16.25
$439,378.21 Proposal #2 Liner Type
57X16.25
$86,131.81 C
$30,003.86 38X14
$791,813.88
$185,989.52

36,000 16-ounce plastic bottles = 1 ton

QUOTED % DIFF
$0.0556 13%
$0.0459 14%
$0.0264 13%
$0.1279

0.00866666666666666 NEW PRICE FOR LINESHEET CALCULATIONS

 Termo

0.8 mil Liner Bag 60% Recylced Bag

Annual Total Lb
gg Unit Weight Unit Price
Consumption EA (Annual)
4,250,000 0.8 0.0476 202,300.00 $0.0000
9,572,510 0.8 0.0388 371,413.39 $0.2250
1,876,510 0.8 0.0388 72,808.59 $0.2250
1,136,510 0.8 0.0295 33,527.05 $0.2683
16,835,530 680,049.02
308.47 175.34
4,250,000 0.8 0.0312 132,600.00 $0.2433
9,572,510 0.8 0.0258 246,970.76 $0.2250
1,876,510 0.8 0.0258 48,413.96 $0.2250
1,136,510 0.8 0.0148 16,820.35 $0.1933
16,835,530 444,805.06
201.76 282.05

astic bottles = 1 ton

Total US$ (Annual)
$0.00
$2,153,814.75
$422,214.75
$304,959.73
$2,880,989.23
($1,903,185.83)
$1,034,152.50 $0.1400 0.22286 2.517986
$2,153,814.75 $0.1300 0.20571
$422,214.75 $0.1300 0.20571
$219,721.48 $0.1129 0.17571
$3,829,903.48
($2,852,100.08)
 Cotizacion Case Liners Reciclados

CASE LINER WITH

FY22 STD ATLANTIC PACKAGING
BAG SKU CURRENT UNIT PRICE % INC UNITS/ROLL
BP40X50 $0.083 $0.179 117% 280
BP22X17X37 $0.060 $0.121 100% 400
BP22X17X30 $0.060 $0.098 63% 500
BP22X17X24 $0.042 $0.079 89% 500
CASE LINER WITH 0.8MIL AND 60% RECYCLED MATERIAL
UPP YOUM KWANG COST DIFFERENTIAL
UNIT PRICE % INC UNITS/ROLL CURRENT % INC UNIT PRICE UNITS/ROLL ATLANTIC
$0.140 70% 500 DOES NOT SUPPLY THIS CODE $0.097
$0.101 68% 500 $0.070 16% $0.074 500 $0.060
$0.082 37% 500 $0.068 13% $0.071 500 $0.038
$0.066 57% 500 $0.054 29% $0.057 500 $0.037
$0.058
COST DIFFERENTIAL
UPP YK
$0.058
$0.041 $0.013
$0.022 $0.011
$0.024 $0.015
$0.036 $0.013 AVERAGE COST
N. Style PDM Creation Date Due Date Status PDM
1 1301 PDM0039018 25-Mar-22 6-Apr-22 Pending
2 1304 PDM0039018 25-Mar-22 6-Apr-22 Pending
3 1307 PDM0039018 25-Mar-22 6-Apr-22 Pending
4 1701 PDM0039019 25-Mar-22 6-Apr-22 Pending
5 1901 PDM0039019 25-Mar-22 6-Apr-22 Pending
6 3381 PDM0039019 25-Mar-22 6-Apr-22 Pending
7 2000 PDM0038975 23-Mar-22 4-Apr-22 Pending
8 2000B PDM0038975 23-Mar-22 4-Apr-22 Pending
9 2000FL PDM0038976 23-Mar-22 4-Apr-22 Pending
10 2000L PDM0038976 23-Mar-22 4-Apr-22 Pending
11 2000T PDM0038976 23-Mar-22 4-Apr-22 Pending
12 2200 PDM0038976 23-Mar-22 4-Apr-22 Pending
13 2300 PDM0038977 23-Mar-22 4-Apr-22 Pending
14 2400 PDM0038977 23-Mar-22 4-Apr-22 Pending
15 2400B PDM0038977 23-Mar-22 4-Apr-22 Pending
16 2410 PDM0038977 23-Mar-22 4-Apr-22 Pending
17 TR401 N/A N/A N/A N/A
18 BB401W PDM0038972 23-Mar-22 4-Apr-22 Pending
19 5100P PDM0039017 25-Mar-22 5-Apr-22 Pending
20 5V00L PDM0039026 28-Mar-28 9-Apr-22 Pending
21 5000 PDM0039015 25-Mar-22 6-Apr-22 Pending
22 5000B PDM0039015 25-Mar-22 6-Apr-22 Pending
23 5000BLATAM PDM0039015 25-Mar-22 6-Apr-22 Pending
24 5000L PDM0039015 25-Mar-22 6-Apr-22 Pending
25 5000LATAM PDM0039017 25-Mar-22 5-Apr-22 Pending
26 5000LLATAM PDM0039017 25-Mar-22 5-Apr-22 Pending
27 5700LATAM PDM0039026 28-Mar-28 9-Apr-22 Pending
28 5200 PDM0039017 25-Mar-22 5-Apr-22 Pending
29 5300 PDM0039020 25-Mar-22 5-Apr-22 Pending
30 5400 PDM0039020 25-Mar-22 5-Apr-22 Pending
31 5400B PDM0039020 25-Mar-22 5-Apr-22 Pending
32 5400L PDM0039020 25-Mar-22 5-Apr-22 Pending
33 5400LATAM PDM0039038 29-Mar-22 10-Apr-22 Pending
34 5700 PDM0039026 28-Mar-28 9-Apr-22 Pending
35 42400B Pending
36 42400L Pending
37 42000 Pending
38 42000B Pending
39 42000L Pending
40 42400 Pending
41 8400 Pending
42 8000 Pending
43 8000B Pending
44 8300 Pending
45 64000L Bangladesh Pending
46 64EZ0 Pending
47 64V00 Pending
48 64V00EU Bangladesh Pending
49 64V00L Bangladesh Pending
50 64000B Pending
51 64V00L Pending
52 64000 Bangladesh Pending
53 64000 Pending
54 64500P Pending
55 64000L Pending
56 64200 Pending
57 64200L Pending
58 64400 Pending
59 64400L Pending
60 64500B Pending
61 64400L Bangladesh Pending
62 64200L Bangladesh Pending
63 64400 Bangladesh Pending
64 64000B Bangladesh Pending
65 64000LATAM Pending
66 64400LATAM Pending
67 64000LLATAM Pending
68 64V00LATAM Pending
69 64V00LLATAM Pending
70 2410LATAM Pending
71 4100BAN Pending
72 4100LBAN Pending
73 63000BAN Pending
74 76000BAN Pending
75 76000BBAN Pending
76 76000LBAN Pending
77 76500BAN Pending
78 76600BAN Pending
79 HA00BAN Pending
80 65000 Pending
81 65000B Pending
82 65000L Pending
83 67000 Pending
84 67000L Pending
85 6750 Pending
86 6750L Pending
87 880 Pending
88 980 Pending
89 102 Pending
90 2001CVC Pending
91 2001 Pending
92 2001_US Pending
93 2001_Bangladesh Pending
94 2003CVC Pending
95 H000 Pending
 96 1717 PFD Pending
97 1745 PFD Pending
98 1716 PFD Pending
99 3014 PFD Pending
100 3060L PFD Pending
101 3199 PFD Pending
102 3333 PFD Pending
103 3483 PFD Pending
104 4016 PFD Pending
105 4017 PFD Pending
106 4099 PFD Pending
107 4200 PFD Pending
108 4260L PFD Pending
109 4300L PFD Pending
110 4360 PFD Pending
111 4409 PFD Pending
112 4410 PFD Pending
113 5014 PFD Pending
114 5500 PFD Pending
115 6013 PFD Pending
116 6014 PFD Pending
117 6029 PFD Pending
118 6030 PFD Pending
119 6054 PFD Pending
120 9030 PFD Pending
121 9330 PFD Pending
122 9359 PFD Pending
123 9360 PFD Pending
No tiene color white