GRA

12/14/2021 12/15/2021
RM QTY IN PERCENT OF RM QTY
RESIN

RESIN 40 RESIN 38
SUPER POWDER 22 55.00 SUPER POWDER 20.9
COBALT 0.45 1.13 COBALT 0.4275
TIO2 0.39 0.98 TIO2 0.3705
STYRENE 1 2.50 STYRENE 0.95
R-OIL 0 0.00 R-OIL 0
CHP 0.45 1.13 CHP 0.4275
PIGMENT 1.5 3.75 PIGMENT 1.425

TOTAL 65.79 TOTAL 62.50

TOTAL SLURRY COST 6151.85 TOTAL SLURRY COST 5844.26
SLURRY COST/KG 93.51 SLURRY COST/KG 93.51

PULTRUSION
12/14/2021
RM QTY IN PERCENT OF
RESIN

RESIN 13.5 699.975 1400.00

ATH 1.85 4.63 95.9225 200.00
CCG 2.3 5.75 119.255 240.00
 CPW 1.85 4.63 95.9225 190.00
ATO 0.225 0.56 11.66625 22.00
TIO2 0.25 0.63 12.9625 25.00
FINALAUX 0.175 0.44 9.07375 18.00
UV 0 0.00 0
PERKADOX 0 0.00 0
TBPB 0.25 0.63 12.9625
BPO 0.1 0.25 5.185
PIGMENT 0.6 1.50 31.11 62.00

TOTAL 21.1
TOTAL SLURRY COST 2579.45
SLURRY COST/KG 122.25

RESIN 13.5 22.55

ATH 1.85 3.09
CCG 2.3 3.84
CPW 1.85 3.09
ATO 0.225 0.38
TIO2 0.25 0.42
FINALAUX 0.175 0.29
UV 0 0.00
PERKADOX 0 0.00
TBPB 0.125 0.21
BPO 0.05 0.08
PIGMENT 0.6 1.00
 1/7/2022
RM QTY IN PERCENT OF
RESIN
RESIN 13.5
ATH 1.85 4.63
CCG 2.3 5.75
CPW 0 0.00
ATO 0 0.00
TIO2 0.25 0.63
FINALAUX 0.175 0.44
UV 0 0.00
PERKADOX 0 0.00
TBPB 0.25 0.63
BPO 0.1 0.25
PIGMENT 0.6 1.50

TOTAL 19.025
TOTAL SLURRY COST 2279.95
SLURRY COST/KG 119.84
 GRATING
5/2021 12/18/2021
IN PERCENT RM QTY IN PERCENT
OF RESIN OF RESIN

RESIN 35
55.00 SUPER POWDER 21 60.00
1.13 COBALT 0.60 1.71
0.98 TIO2 0.37 1.06
2.50 STYRENE 1.00 2.86
0.00 R-OIL 0.15 0.43
1.13 CHP 0.60 1.71
3.75 PIGMENT 1.40 4.00

62.50 TOTAL 60.12

5844.26 TOTAL SLURRY COST 5617.55
93.51 SLURRY COST/KG 93.44

USION
12/14/2021
RM

1400 700 13.50048216008 RESIN

40 0.771456123433 ATH
75 1.446480231437 CCG
 55 1.06075216972 CPW
75 1.446480231437 ATO
11.1 0.214079074253 TIO2
10 0.192864030858 FINALAUX
0 UV
0 PERKADOX
0 TBPB
0 BPO
1 0.019286403086 PIGMENT

TOTAL
TOTAL SLUR
SLURRY CO

mat 90 70 60 60
roving 72
resin
total
 12/19/2021 12/20/2021
RM QTY IN PERCENT RM QTY
OF RESIN

RESIN 35 RESIN 33
SUPER POWDER 25 71.43 SUPER POWDER 25
COBALT 0.60 1.71 COBALT 0.60
TIO2 0.37 1.06 TIO2 0.37
STYRENE 2.00 5.71 STYRENE 2.50
R-OIL 0.15 0.43 R-OIL 0.30
CHP 0.60 1.71 CHP 0.60
PIGMENT 1.40 4.00 PIGMENT 1.40

TOTAL 65.12 TOTAL 63.77

TOTAL SLURRY COST 5769.55 TOTAL SLURRY COST 5626.55
SLURRY COST/KG 88.60 SLURRY COST/KG 88.23

12/14/2021
QTY IN PERCENT
OF RESIN

13.5
0.8 2.00
1.5 3.75
 1.1 2.75
0.8 2.00
0.25 0.63
0.19 0.48
0 0.00
0 0.00
0.125 0.31
0.05 0.13
1 2.50

19.315
3076.695 mat
159.29 roving
slurry 486

165.76 20.72 90 48
345.6 43.2 80
288.64 36.08 50
800 60

0.8
280
/2021 12/22/2021
IN PERCENT RM QTY IN PERCENT
OF RESIN OF RESIN

RESIN 31
75.76 SUPER POWDER 25 80.65
1.82 COBALT 0.60 1.94
1.12 TIO2 0.37 1.19
7.58 STYRENE 2.50 8.06
0.91 R-OIL 0.30 0.97
1.82 CHP 0.60 1.94
4.24 PIGMENT 1.40 4.52

63.77 TOTAL 61.77

5626.55 TOTAL SLURRY COST 5374.55
88.23 SLURRY COST/KG 87.01
 165.76 178 29.50528
230.4 112 25.8048
413.84 127 61.722
0.511111111111 0.324
60
486

16

165.76
280
354.24
73.8
 12/31/2021 1/7/2022
RM(SAMPLE) QTY IN PERCENT RM QTY
OF RESIN

RESIN 33 RESIN 22.0

SUPER POWDER 25 80.65 SUPER POWDER 16.5
COBALT 0.60 1.94 COBALT 0.4
TIO2 0.74 2.39 TIO2 0.2
STYRENE 2.50 8.06 STYRENE 1.6
R-OIL 0.30 0.97 R-OIL 0.2
CHP 0.60 1.94 CHP 0.4
PIGMENT 3.40 10.97 PIGMENT 0.9

TOTAL 66.14 TOTAL 42.270092226614

TOTAL SLURRY COST 6343.10 TOTAL SLURRY COST 3739.42
SLURRY COST/KG 95.90 SLURRY COST/KG 88.47
 320
66.6666666666667
0.3605 0.0751042 40.376
166 0.166 29.548
324 0.2835 36.0045
/2022
IN PERCENT
OF RESIN

35 4788 4410 126

74.86 25 125.4 150 6
1.80 0.7 126.1125 206.5 295
1.11 0.37 116.7075 116.55 315
7.49 2 121.6 256 128
0.90
1.80 0.7 138.9375 227.5 325
4.19 1.4 427.5 420 300

42.270092226614 62.5 64.1

3739.42
88.47 #REF! #REF!

old new

RM QTY IN PERCENT
OF RESIN

RESIN 27.00
ATH 3.70 13.70
CCG 2.30 8.52
CPW 3.70 13.70
ATO 0.45 1.67
TIO2 0.50 1.85
FINALAUX 0.35 1.30
UV
PERKADOX
TBPB 0.25 0.93

BPO 0.10 0.37

PIGMENT 1.60 5.93

TOTAL 39.95
 SUPER
DATE RESIN 201 RESIN 275 POWDER COBALT TIO2 STYRENE
1/1/2022 132 0 100 2.4 1.48 10
1/3/2022 66 50.00 1.20 0.74 5.00
1/4/2022 33 0 25 0.6 0.37 2.5
1/5/2022 99 0.00 75.00 1.80 1.11 7.50
1/6/2022 99 0 75 1.8 1.11 7.5
1/7/2022 53.3 41.3 1.0 0.6 4.1
1/8/2022 44.0 32.9 0.8 0.5 3.3
1/10/2022 33 0.00 25.00 0.60 0.37 2.50
1/11/2022 33 0.00 25.00 0.60 0.37 2.50
1/12/2022 33 0.00 25.00 0.60 0.37 2.50
1/13/2022 22.0 0.0 16.5 0.4 0.2 1.6
1/17/2022 22.0 0.0 16.5 0.4 0.2 1.6
1/18/2022 22 0.00 16.47 0.40 0.24 1.65
1/19/2022 22 0.00 16.47 0.40 0.24 1.65
1/20/2022 22 0.00 16.47 0.40 0.24 1.65
1/21/2022 33 0.00 25.00 0.60 0.37 2.50
1/22/2022
1/23/2022
1/24/2022
1/25/2022
1/26/2022
1/27/2022
1/28/2022
1/29/2022
1/30/2022
1/31/2022
TOTAL 768.26 0.00 581.62 13.96 8.61 58.16

38

1 33 0 25 0.6 0.37 2.5

2 66 50.00 1.20 0.74 5.00
3 99 0 75 1.8 1.11 7.5
4 132 0 100 2.4 1.48 10
25

1 22.0 0.0 16.5 0.4 0.2 1.6

2 44.0 32.9 0.8 0.5 3.3
3 66.0 0.0 49.4 1.2 0.7 4.9
4 88.0 0.0 65.9 1.6 1.0 6.6

GRATING PRODUC
6.00

5.00
NO. OF GRATINGS

4.00
4.00
3.00 3.00
3.00
2.00 2.00 2.00
2.00
1.00 1.00 1.00 1.00 1.00 1.0
1.00

0.00
1/1/2022

1/3/2022

1/4/2022

1/5/2022

1/6/2022

1/8/2022

1/10/2022

1/11/2022

1/13/2022

1/14/2022
1/2/2022

1/7/2022

1/9/2022

1/12/2022

1/15/2022

1/16/2022
DATE
R-OIL CHP PIGMENT 7035 PIGMENT 9005 PIGMENT 7015 MEKP AEROSIL
1.2 2.4 5.6
0.60 1.20 2.80
0.3 0.6 1.4
0.90 1.80 4.20
0.9 1.8 4.2
0.5 1.0 2.3
0.4 0.8 0.9 0.9
0.30 0.60 1.40
0.30 0.60 1.40
0.30 0.60 1.40
0.2 0.4 0.9
0.2 0.4 0.9
0.20 0.40 0.00 0.90
0.20 0.40 0.00 0.90
0.20 0.40 0.00 0.90
0.30 0.60 1.40

6.98 13.96 23.22 5.10 4.10 0.00 0.00

0.3 0.6 1.4

0.60 1.20 2.80
0.9 1.8 4.2
1.2 2.4 5.6
 1/12/2022

.00
1/13/2022

1.00
1/14/2022

1/15/2022

DATE
1/16/2022

0.8
0.6
0.4
0.2

1/17/2022

1.00
GRATING PRODUCED
1/18/2022

1.00
1/19/2022

1.00
1.6
1.2
0.8
0.4

1/20/2022

1.00
1/21/2022

1.00
1/22/2022

0.00
0.0
0.0
0.0

1/23/2022

0.00
1/24/2022

0.00
1/25/2022
3.7
2.8
1.8
0.9

0.00

1/26/2022
0.00

1/27/2022
0.00

1/28/2022
0.00

1/29/2022
0.00

1/30/2022
0.00

1/31/2022
0.00
RESIN SLURRY GRATING APPROX. RESIN SLURRY
USED PRODUCED WEIGHT CONSUMED
255.08 4.00 320.00 79.71
127.54 2.00 160.00 79.71
63.77 1.00 80.00 79.71
191.31 3.00 240.00 79.71
191.31 3.00 240.00 79.71
104.14 2.00 134.00 77.72
84.50 2.00 108.00 78.24
63.77 1.00 80.00 79.71
63.77 1.00 80.00 79.71
63.77 1.00 80.00 79.71
42.25 1.00 54.00 78.24
42.25 1.00 54.00 78.24
42.25 1.00 54.00 78.24
42.25 1.00 54.00 78.24
42.25 1.00 54.00 78.24
63.77 1.00 80.00 79.71
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
0.00 #DIV/0!
1483.97 26.00 1872.00 #DIV/0!
 SUPER
DATE RESIN 201 RESIN 275 POWDER COBALT TIO2
1/1/2022 132.0 0.0 100.0 2.4 1.5
1/2/2022 0.0 0.0 0.0 0.0 0.0
1/3/2022 66.0 0.0 50.0 1.2 0.7
1/4/2022 33.0 0.0 25.0 0.6 0.4
1/5/2022 99.0 0.0 75.0 1.8 1.1
1/6/2022 99.0 0.0 75.0 1.8 1.1
1/7/2022 53.3 0.0 41.3 1.0 0.6
1/8/2022 44.0 0.0 32.9 0.8 0.5
1/9/2022 0.0 0.0 0.0 0.0 0.0
1/10/2022 33.0 0.0 25.0 0.6 0.4
1/11/2022 33.0 0.0 25.0 0.6 0.4
1/12/2022 33.0 0.0 25.0 0.6 0.4
1/13/2022 22.0 0.0 16.5 0.4 0.2
1/17/2022 22.00 0.00 16.47 0.40 0.24
1/18/2022 22.00 0.00 16.47 0.40 0.24
1/19/2022 22.00 0.00 16.47 0.40 0.24
1/20/2022 22.00 0.00 16.47 0.40 0.24
1/21/2022 33.00 0.00 25.00 0.60 0.37
1/22/2022 0.00 0.00 0.00 0.00 0.00
1/23/2022 0.00 0.00 0.00 0.00 0.00
1/24/2022 0.00 0.00 0.00 0.00 0.00
1/25/2022 0.00 0.00 0.00 0.00 0.00
1/26/2022 0.00 0.00 0.00 0.00 0.00
1/27/2022 0.00 0.00 0.00 0.00 0.00
1/28/2022 0.00 0.00 0.00 0.00 0.00
1/29/2022 0.00 0.00 0.00 0.00 0.00
1/30/2022 0.00 0.00 0.00 0.00 0.00
1/31/2022 0 0 0 0 0
TOTAL 768.2614379085 0 581.623136738 13.958955281718 8.608022423726

INWA
SUPER
DATE RESIN 201 RESIN 275 POWDER COBALT TIO2
1/1/2022
1/2/2022
1/3/2022 900
1/4/2022
1/5/2022
 1/6/2022
1/7/2022
1/8/2022
1/9/2022
1/10/2022
1/11/2022
1/12/2022
1/13/2022
1/14/2022
1/15/2022
1/16/2022
1/17/2022
1/18/2022
1/19/2022 225 400
1/20/2022
1/21/2022
1/22/2022
1/23/2022
1/24/2022
1/25/2022
1/26/2022
1/27/2022
1/28/2022
1/29/2022
1/30/2022
1/31/2022
TOTAL 1125 0 400 0 0

IDEAL
OPENING INWARD OUTWARD CLOSING
RESIN 201 191.00 1125.00 1195.76 120.24

RESIN 275 162.00 3600.00 3302.50 459.50

SUPER POWDER 925.00 400.00 581.62 743.38

COBALT 32.00 0.00 13.96 18.04

TIO2 75.00 100.00 93.16 81.84

STYRENE 45.00 150.00 58.16 136.84

R-OIL 23.00 0.00 6.98 16.02

CHP 165.00 0.00 13.96 151.04

PIGMENT 7035 29.00 0.00 23.22 5.78

PIGMENT 9005 0.00 50.00 5.10 44.90

PIGMENT 7015 0.00 50.00 4.10 45.90

MEKP 33.00 0.00 0.00 33.00

AEROSIL 4.50 0.00 0.00 4.50

FINISHED GRATINGS 3.00 #REF! #REF! #REF!

STYRENE R-OIL CHP PIGMENT 7035 PIGMENT 9005 PIGMENT 7015
10.0 1.2 2.4 5.6 0.0 0.0
0.0 0.0 0.0 0.0 0.0 0.0
5.0 0.6 1.2 2.8 0.0 0.0
2.5 0.3 0.6 1.4 0.0 0.0
7.5 0.9 1.8 4.2 0.0 0.0
7.5 0.9 1.8 4.2 0.0 0.0
4.1 0.5 1.0 2.3 0.0 0.0
3.3 0.4 0.8 0.9 0.9 0.0
0.0 0.0 0.0 0.0 0.0 0.0
2.5 0.3 0.6 0.0 1.4 0.0
2.5 0.3 0.6 0.0 1.4 0.0
2.5 0.3 0.6 0.0 1.4 0.0
1.6 0.2 0.4 0.9 0.0 0.0
1.65 0.20 0.40 0.90 0 0
1.65 0.20 0.40 0.00 0 0.9
1.65 0.20 0.40 0.00 0 0.9
1.65 0.20 0.40 0.00 0 0.9
2.50 0.30 0.60 0.00 0 1.4
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0.00 0.00 0.00 0.00 0 0
0 0 0 0 0 0
58.1623136738226 6.97947764085872 13.95895528172 23.2150326797 5.1 4.1

INWARD
STYRENE R-OIL CHP PIGMENT 7035 PIGMENT 9005 PIGMENT 7015

150
 50 50

150 0 0 0 50 50

ACTUAL
CLOSING DIFFERENCE
-120.24 0.8841070742

-459.50 11.2073170732

-743.38 7.43376863262

-18.04 7.21641788731

-81.84 11.36694133

-136.84 7.60209368479

-16.02 8.01026117957
-151.04 60.4164178873

-5.78 0.96416122004

-44.90

-45.90

-33.00

-4.50 22.5

#REF! #REF!
MEKP AEROSIL COLOR SIZE OPENING INWARD OUTWARD
0.0 0.0 7035 38 12 1
0.0 0.0 7035 25 2 2 2
0.0 0.0 9005 38 2 1 1
0.0 0.0 9005 25 1 0
0.0 0.0 7015 25 0 3 0
0.0 0.0 7015 38 0 1 0
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
0.0 0.0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0

MEKP AEROSIL
0 0

2.5
IN STOCK 1/1/2022 1/2/2022 1/3/2022 1/4/2022 1/5/2022 1/6/2022 1/7/2022
11
2
2
1
3
1
1/8/2022 1/9/2022 1/10/2022 1/11/2022 1/12/2022 1/13/2022 1/14/2022 1/15/2022
1
2
1
1/16/2022 1/17/2022 1/18/2022 1/19/2022 1/20/2022 1/21/2022 1/22/2022 1/23/2022
1/24/2022 1/25/2022 1/26/2022 1/27/2022 1/28/2022 1/29/2022 1/30/2022 1/31/2022
 ROUND PIPE 33 X 5
WEIGHT/ A GRADE B GRADE A GRADE A GRADE B GRADE
DATE MTR LENGTH NO. LENGTH NO. MTR PROD. MTR
1975 29

1/1/2022 0.85 57.275 48.68375 0

1975 62
1/3/2022 0.85 122.45 104.0825 0

1975 6
1/4/2022 0.85 11.85 10.0725 0

1/5/2022 0.85 0 0 0

3200 1
6000 12
1/6/2022 0.85 75.2 63.92 0

6020 24
2090 1
1/7/2022 0.85 146.57 124.5845 0

6020 48
1/8/2022 0.85 288.96 245.616 0

6020 47
2770 1
1/10/2022 0.85 290.76 247.146 0
2030 1
3020 1
6020 54
1/11/2022 0.85 325.08 276.318 0

6020 54
1/12/2022 0.85 325.08 276.318 0
1/12/2022 0.85 325.08 276.318 0

6020 20
1/13/2022 0.85 120.4 102.34 0

6020 50
3030 1
1/17/2022 0.85 306.03 260.1255 0
2000 1

6020 53
1/18/2022 0.85 319.06 271.201 0

6020 55
1/19/2022 0.85 331.1 281.435 0

6020 61
2000 1
1/20/2022 0.85 369.22 313.837 0

6020 32
1/21/2022 0.85 192.64 163.744 0

8020 22
1/22/2022 0.85 176.44 149.974 0

8020 22
1/23/2022 0.85 176.44 149.974 0

8020 28
6020 28
1/24/2022 0.85 397.14 337.569 0
4020 1

6020 74
1/25/2022 0.85 445.48 378.658 0

5910 64
1/27/2022 0.85 378.24 321.504 0
 5910 65
1/28/2022 0.85 384.15 326.5275 0

5910 62
1/29/2022 0.85 366.42 311.457 0

5910 58
1/31/2022 0.85 342.78 291.363 0

SQ BOX 60 X 60 X 5
A GRADE B GRADE
WEIGHT/ A GRADE A GRADE B GRADE
DATE MTR LENGTH NO. LENGTH NO. MTR PROD. MTR

1/1/2022 2 0 0 0

1/2/2022 2 0 0 0

1/3/2022 2 0 0 0

1/4/2022 2 0 0 0

3020 7
2030 1
1/5/2022 2 35.21 70.42 0
6020 2

9000 3
6000 12
1/6/2022 2 101 202 0
2000 1
1/6/2022 2 101 202 0

6020 25
1740 1
1/7/2022 2 156.26 312.52 0
4020 1

6020 46
2030 1
1/8/2022 2 278.95 557.9 0

1/9/2022 2 0 0 0

6020 47
2770 1
3000 1
1580 1
1/10/2022 2 2760 1 300.83 601.66 0
1540 1
4020 1
2220 1

6020 54
1/11/2022 2 325.08 650.16 0

6020 54
1/12/2022 2 325.08 650.16 0

6020 22
1/13/2022 2 132.44 264.88 0

1/14/2022 2 0 0 0

1/15/2022 2 0 0 0

1/16/2022 2 0 0 0
1/16/2022 2 0 0 0

6020 38
1370 1
1/17/2022 2 234.16 468.32 0
4030 1

6020 53
1/18/2022 2 319.06 638.12 0

6020 48
1/19/2022 2 288.96 577.92 0

6020 51
5030 1
1/20/2022 2 314.05 628.1 0
2000 1

6020 11
2300 1
1/21/2022 2 68.52 137.04 0

RECT BOX 75 X 45 X 6
A GRADE B GRADE
WEIGHT/ A GRADE A GRADE B GRADE
DATE MTR LENGTH NO. LENGTH NO. MTR PROD. MTR

1/1/2022 2.5 0 0 0

1/2/2022 2.5 0 0 0

1/3/2022 2.5 0 0 0

1/4/2022 2.5 0 0 0
1/4/2022 2.5 0 0 0

1/5/2022 2.5 0 0 0

1/6/2022 2.5 0 0 0

1/7/2022 2.5 0 0 0

1/8/2022 2.5 0 0 0

1/9/2022 2.5 0 0 0

1/10/2022 2.5 0 0 0

1/11/2022 2.5 0 0 0

1/12/2022 2.5 0 0 0

1/13/2022 2.5 0 0 0

1/14/2022 2.5 0 0 0
1/14/2022 2.5 0 0 0

1/15/2022 2.5 0 0 0

1/16/2022 2.5 0 0 0

1/17/2022 2.5 0 0 0

1/18/2022 2.5 0 0 0

1/19/2022 2.5 0 0 0

1/20/2022 2.5 0 0 0

1/21/2022 2.5 0 0 0

6770 29
2202 1
1/22/2022 2.5 198.532 496.33 0

6770 25
1/23/2022 2.5 169.25 423.125 0

6770 23
5800 1
1/24/2022 2.5 170.78 426.95 0
4830 1
4440 1

1/25/2022 2.5 0 0 0
1/25/2022 2.5 0 0 0

1/26/2022 2.5 0 0 0

1/27/2022 2.5 0 0 0

6770 33
4820 1
1/28/2022 2.5 233.31 583.275 0
5080 1

6770 53
5200 1
1/29/2022 2.5 374.54 936.35 0
4960 1
5570 1

1/30/2022 2.5 0 0 0

1/31/2022 2.5 0 0 0

C CH. 50 X 38 X 3
WEIGHT/ A GRADE B GRADE A GRADE A GRADE B GRADE
DATE MTR LENGTH NO. LENGTH NO. MTR PROD. MTR

1/1/2022 0.7 0 0 0

1/2/2022 0.7 0 0 0

1/3/2022 0.7 0 0 0
1/3/2022 0.7 0 0 0

1/4/2022 0.7 0 0 0

1/5/2022 0.7 0 0 0

1/6/2022 0.7 0 0 0

1/7/2022 0.7 0 0 0

1/8/2022 0.7 0 0 0

1/9/2022 0.7 0 0 0

1/10/2022 0.7 0 0 0

1/11/2022 0.7 0 0 0

1/12/2022 0.7 0 0 0

1/13/2022 0.7 0 0 0
1/13/2022 0.7 0 0 0

1/14/2022 0.7 0 0 0

1/15/2022 0.7 0 0 0

1/16/2022 0.7 0 0 0

1/17/2022 0.7 0 0 0

1/18/2022 0.7 0 0 0

1/19/2022 0.7 0 0 0

1/20/2022 0.7 0 0 0

1/21/2022 0.7 0 0 0

1/22/2022 0.7 0 0 0

1/23/2022 0.7 0 0 0

1/24/2022 0.7 0 0 0
1/24/2022 0.7 0 0 0

1/25/2022 0.7 0 0 0

1/26/2022 0.7 0 0 0

1/27/2022 0.7 0 0 0

1/28/2022 0.7 0 0 0

1/29/2022 0.7 0 0 0

1/30/2022 0.7 0 0 0

3000 62
1/31/2022 0.7 186 130.2 0
E 33 X 5 RESIN SLURRY D

S
VE

TR
TI

M
S LA
B GRADE TOTAL TOTAL TOTAL TOTAL SLURRY

CE
TR U
M UM

N
LA
PROD. MTR PROD. MTR PROD. ISSUED

BA
0 57.275 48.68375 57.28 48.68 30.93

0 122.45 104.0825 122.45 104.08 62.78

0 11.85 10.0725 11.85 10.07 5.00

0 0 0 35.21 70.42 83.70

0 75.2 63.92 176.20 265.92 188.33

0 146.57 124.5845 302.83 437.10 313.38

0 288.96 245.616 1690.68 15309.32 567.91 803.52 342.12

0 290.76 247.146 1973.62 15026.38 591.59 848.81 386.48

0 325.08 276.318 2298.7 14701.3 650.16 926.48 426.16

0 325.08 276.318 2623.78 14376.22 650.16 926.48 421.16

0 325.08 276.318 2623.78 14376.22 650.16 926.48 421.16

0 120.4 102.34 2744.18 14255.82 252.84 367.22 138.72

0 306.03 260.1255 3045.18 13954.82 540.19 728.45 416.16

0 319.06 271.201 3364.24 13635.76 638.12 909.32 436.16

0 331.1 281.435 3695.34 13304.66 620.06 859.36 402.42

0 369.22 313.837 4062.56 12937.44 683.27 941.94 419.88

0 192.64 163.744 4255.2 12744.8 261.16 300.78 139.96

0 176.44 149.974 4431.64 12568.36 374.97 646.30 344.25

0 176.44 149.974 4608.08 12391.92 345.69 573.10 227.09

0 397.14 337.569 5001.2 11998.8 567.92 764.52 379.02

0 445.48 378.658 5446.68 11553.32 445.48 378.66 193.33

0 378.24 321.504 5824.92 11175.08 378.24 321.50 173.33

 0 384.15 326.5275 6209.07 10790.93 617.46 909.80 547.84

0 366.42 311.457 6575.49 10424.51 740.96 1247.81 483.31

0 342.78 291.363 6918.27 10081.73 528.78 421.56 313.35

X 60 X 5
S
E

TR
IV
AT

M
S L

B GRADE TOTAL TOTAL

E
TR U

NC
M UM

LA

PROD. MTR PROD.

C

BA

0 0 0

0 0 0

0 0 0

0 0 0

0 35.21 70.42

0 101 202
0 101 202

0 156.26 312.52

0 278.95 557.9 532.84 2267.16

0 0 0

0 300.83 601.66 815.78 1984.22

0 325.08 650.16 1140.86 1659.14

0 325.08 650.16 1465.94 1334.06

0 132.44 264.88 1598.38 1201.62

0 0 0

0 0 0

0 0 0
 0 0 0

0 234.16 468.32 1827.14 972.86

0 319.06 638.12 2146.2 653.8

0 288.96 577.92 2435.16 364.84

0 314.05 628.1 2742.18 57.82

0 68.52 137.04 2808.4 -8.4

X 45 X 6
B GRADE TOTAL TOTAL
PROD. MTR PROD.

0 0 0

0 0 0

0 0 0

0 0 0
0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0
0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 198.532 496.33 196.33 903.67

0 169.25 423.125 365.58 734.42

0 170.78 426.95 521.29 578.71

0 0 0
 0 0 0

0 0 0

0 0 0

0 233.31 583.275 744.7 355.3

0 374.54 936.35 1103.51 -3.51

0 0 0

0 0 0

38 X 3
S I
TR T

S CE
M ULA

B GRADE TOTAL TOTAL

TR N
M ALA
VE UM

PROD. MTR PROD.

B
C

0 0 0

0 0 0

0 0 0
0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0
0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0
0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 0 0

0 186 130.2 186 264

ESIN SLURRY DATA
SLURRY
SLURRY SLURRY CONSUME %
LEFT WASTE D

2 8 20.93 42.981488

5 6 51.78 49.744193

0 5.00 49.640109

10 6 67.70 96.137461

15 5 168.33 63.299113

30 8 275.38 63.000953

5 1 336.12 41.831152

10 2 374.48 44.118444

5 0.5 420.66 45.404208

3 1 417.16 45.026433
3 1 417.16 45.026433

2 0.5 136.22 37.094929

20 5 391.16 53.697909

15 3 418.16 45.985961

5 2 395.42 46.01358

4 1 414.88 44.045409

0 2 137.96 45.866801

20 4 320.25 49.550985

1 1 225.09 39.275937

20 1 358.02 46.82879

2 5 186.33 49.206672

20 2 151.33 47.067844
 2

30
40
KG

1
9

15

1000.00
1200.00
1400.00

200.00
400.00
600.00
800.00
12/30/1899
12/30/1901

0.00 0.00
12/30/1903
12/30/1905
12/30/1907
12/30/1909
268.35
480.31
498.84

12/30/1911
12/30/1913
12/30/1915
12/30/1917
12/30/1919
12/30/1921
12/30/1923
63.655966
38.492331
54.829482

12/30/1925
12/30/1927
12/30/1929
12/30/1931
12/30/1933
12/30/1935
12/30/1937
12/30/1939
12/30/1941
12/30/1943
12/30/1945
12/30/1947 PULTRUSION KG
12/30/1949
12/30/1951
12/30/1953

DATE
12/30/1955
12/30/1957
12/30/1959
12/30/1961
12/30/1963
12/30/1965
12/30/1967
12/30/1969
12/30/1971
12/30/1973
12/30/1975
12/30/1977
12/30/1979
12/30/1981
12/30/1983
12/30/1985
12/30/1987
12/30/1989
12/30/1991
12/30/1993
12/30/1995
12/30/1997
12/30/1999
12/30/1979
12/30/1981
12/30/1983
12/30/1985
12/30/1987
12/30/1989
12/30/1991
12/30/1993
12/30/1995
12/30/1997
12/30/1999
12/30/2001
12/30/2003
12/30/2005
12/30/2007
12/30/2009
12/30/2011
12/30/2013
12/30/2015
12/30/2017
12/30/2019
12/30/2021

48.68
10.07
70.42
104.08
803.52
848.81
926.48

265.92
367.22
437.10
728.45
859.36
909.32
941.94

321.50
421.56
909.80

300.78
378.66
573.10
646.30
764.52
1247.81
DATE RESIN 201 RESIN 370 RESIN 275 ATH CCG CPW ATO TIO2
1/1/2022 13.50 1.85 2.30 1.85 0.23 0.25
1/2/2022
1/3/2022 40.50 5.55 6.90 5.55 0.68 0.75
1/4/2022
1/5/2022 54.00 7.40 9.20 7.40 0.90 1.00
1/6/2022 67.5 54 16.65 20.7 16.65 2.025 2.25
1/7/2022 193.5 0 25.85 32.7 25.85 3.27 3.61
1/8/2022 202.5 0 27 34.2 27 3.42 3.78
1/9/2022
1/10/2022 247.5 0 33 41.8 33 4.18 4.62
1/11/2022 157.5 112.50 36.00 45.60 36.00 4.56 5.04
1/12/2022 270 36 45.6 36 4.56 5.04
1/13/2022 90 12 15.2 12 1.52 1.68
1/14/2022 135.00 18.00 22.80 18.00 2.28 2.52
1/15/2022
1/16/2022
1/17/2022 270.00 36.00 45.60 36.00 4.56 5.04
1/18/2022 270 36 45.6 36 4.56 5.04
1/19/2022 261.00 34.85 44.10 34.85 4.41 4.87
1/20/2022 270.00 36.00 45.60 36.00 4.56 5.04
1/21/2022 90.00 12.00 15.20 12.00 1.52 1.68
1/22/2022 225.00 30.00 38.00 30.00 3.80 4.20
1/23/2022 135.00 18.00 22.80 18.00 2.28 2.52
1/24/2022 180 67.00 33.00 41.80 33.00 4.18 4.62
1/25/2022 112.5 15.00 19.00 15.00 1.90 2.10
1/26/2022
1/27/2022 67.5 45.00 15.00 19.00 15.00 1.90 2.10
1/28/2022 360.00 48.00 60.80 48.00 6.08 6.72
1/29/2022 315.00 42.00 53.20 42.00 5.32 5.88
1/30/2022
1/31/2022 225.00 30.00 38.00 0.00 0.00 4.20
TOTAL 427.5 801.00 3302.50 605.15 765.70 575.15 72.69 84.55
7

1 13.50 1.85 2.30 1.85 0.23 0.25

 2 27.00 3.70 4.60 3.70 0.45 0.50
3 40.50 5.55 6.90 5.55 0.68 0.75
4 54.00 7.40 9.20 7.40 0.90 1.00
5 67.5 9.25 11.5 9.25 1.125 1.25
6 81 11.1 13.8 11.1 1.35 1.5
7 94.5 12.95 16.1 12.95 1.575 1.75
8 108 14.8 18.4 14.8 1.8 2
9 121.5 16.65 20.7 16.65 2.025 2.25
10 135 18.5 23 18.5 2.25 2.5

1 22.5 3 3.8 0 0 0.42

2 45 6 7.6 0 0 0.84
3 67.5 9 11.4 0 0 1.26
4 90 12 15.2 0 0 1.68
5 112.5 15 19 0 0 2.1
6 135 18 22.8 0 0 2.52
7 157.5 21 26.6 0 0 2.94
8 180 24 30.4 0 0 3.36
9 202.5 27 34.2 0 0 3.78
10 225 30 38 0 0 4.2
11 247.5 33 41.8 0 0 4.62
12 270 36 45.6 0 0 5.04
13 292.5 39 49.4 0 0 5.46
14 315 42 53.2 0 0 5.88
15 337.5 45 57 0 0 6.3
16 360 48 60.8 0 0 6.72
 RESIN
PIGMENT PIGMENT PIGMENT SLURRY
FINALAUX UV PERKADOX TBPB BPO 5007 9003 7040 USED
0.18 0.13 0.05 0.60 20.93
0.00
0.53 0.38 0.15 1.80 62.78
0.00
0.70 0.00 0.00 0.50 0.20 2.40 83.70
1.575 0 0 1.125 0.45 5.4 188.33
2.5 0 0 1.81 0.69 8.6 298.38
2.61 0 0 1.89 0.72 9.00 312.12
0.00
3.19 0 0 2.31 0.88 11 381.48
3.48 0.00 0.00 2.52 0.96 12.00 416.16
3.48 0 0 2.52 0.96 12 416.16
1.16 0 0 0.84 0.32 4 138.72
1.74 0.00 0.00 1.26 0.48 6.00 208.08
0.00
0.00
3.48 0.00 0.00 2.52 0.96 12.00 416.16
3.48 0 0 2.52 0.96 12 416.16
3.37 0.00 0.00 2.44 0.93 11.60 402.42
3.48 0.00 0.00 1.20 6.00 12.00 419.88
1.16 0.00 0.00 0.40 2.00 4.00 139.96
2.90 0.00 0.00 1.50 1.25 2.00 5.6 344.25
1.74 0.00 0.00 0.90 0.75 3.00 2.1 207.09
3.19 0.00 0.00 1.65 1.38 5.00 4.2 379.02
1.45 0.00 0.00 0.75 0.63 5.00 173.33
0.00
1.45 0.00 0.00 0.75 0.63 5.00 173.33
4.64 0.00 0.00 2.40 2.00 5.00 4.2 547.84
4.06 0.00 0.00 2.10 1.75 5.00 7 483.31
0.00
2.90 0.00 0.00 1.75 1.50 6.00 4 313.35
58.44 0.00 0.00 36.16 26.59 160.40 23.10 4.00 6942.91

0.18 0.13 0.05 0.60

 0.35 0.25 0.10 1.20
0.53 0.38 0.15 1.80
0.70 0.00 0.00 0.50 0.20 2.40
0.875 0 0 0.625 0.25 3
1.05 0 0 0.75 0.3 3.6
1.225 0 0 0.875 0.35 4.2
1.4 0 0 1 0.4 4.8
1.575 0 0 1.125 0.45 5.4
1.75 0 0 1.25 0.5 6

0.29 0.175 0.15 1

0.58 0 0 0.35 0.3 2
0.87 0 0 0.525 0.45 3
1.16 0 0 0.7 0.6 4
1.45 0 0 0.875 0.75 5
1.74 0 0 1.05 0.9 6
2.03 0 0 1.225 1.05 7
2.32 0 0 1.4 1.2 8
2.61 0 0 1.575 1.35 9
2.9 0 0 1.75 1.5 10
3.19 0 0 1.925 1.65 11
3.48 0 0 2.1 1.8 12
3.77 0 0 2.275 1.95 13
4.06 0 0 2.45 2.1 14
4.35 0 0 2.625 2.25 15
4.64 0 0 2.8 2.4 16
TOTAL RESIN SLURRY
PROD. CONSUMED
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0 #DIV/0!
DATE RESIN 201 RESIN 370 RESIN 275 ATH CCG
1/1/2022 0 0 13.50 1.85 2.30
1/2/2022 0 0 0.00 0.00 0.00
1/3/2022 0 0 40.50 5.55 6.90
1/4/2022 0 0 0.00 0.00 0.00
1/5/2022 0 0 54.00 7.40 9.20
1/6/2022 67.5 0 54.00 16.65 20.70
1/7/2022 0 193.5 0.00 25.85 32.70
1/8/2022 0 202.5 0.00 27.00 34.20
1/9/2022 0 0 0.00 0.00 0.00
1/10/2022 0 247.5 0.00 33.00 41.80
1/11/2022 0 157.5 112.50 36.00 45.60
1/12/2022 0 0 270.00 36.00 45.60
1/13/2022 0 0 90.00 12.00 15.20
1/14/2022 0 0 135.00 18.00 22.80
1/15/2022 0 0 0.00 0.00 0.00
1/16/2022 0 0 0.00 0.00 0.00
1/17/2022 0 0 270.00 36.00 45.60
1/18/2022 0 0 270.00 36.00 45.60
1/19/2022 0 0 261.00 34.85 44.10
1/20/2022 0 0 270.00 36.00 45.60
1/21/2022 0 0 90.00 12.00 15.20
1/22/2022 0 0 225.00 30.00 38.00
1/23/2022 0 0 135.00 18.00 22.80
1/24/2022 180 0 67.00 33.00 41.80
1/25/2022 112.5 0 0.00 15.00 19.00
1/26/2022 0 0 0.00 0.00 0.00
1/27/2022 67.5 0 45.00 15.00 19.00
1/28/2022 0 0 360.00 48.00 60.80
1/29/2022 0 0 315.00 42.00 53.20
1/30/2022 0 0 0.00 0.00 0.00
1/31/2022 0 0 225.00 30.00 38.00
TOTAL 427.5 801 3302.50 605.15 765.70

INWA
DATE RESIN 201 RESIN 370 RESIN 275 ATH CCG
1/1/2022
1/2/2022
1/3/2022
1/4/2022
 1/5/2022
1/6/2022
1/7/2022 900
1/8/2022
1/9/2022
1/10/2022
1/11/2022 1125.00
1/12/2022
1/13/2022
1/14/2022
1/15/2022
1/16/2022
1/17/2022
1/18/2022
1/19/2022 1125.00 500.00 500.00
1/20/2022
1/21/2022
1/22/2022
1/23/2022
1/24/2022
1/25/2022
1/26/2022
1/27/2022 1350.00
1/28/2022
1/29/2022
1/30/2022
1/31/2022
TOTAL 0.00 900.00 3600.00 500.00 500.00

OPENING INWARD OUTWARD

RESIN 201 191 1125.00 1195.8
RESIN 370 0 900.00 899
RESIN 275 108.00 3600.00 3302.50
ATH 403.00 500.00 605.15
CCG 405.00 500.00 765.70
CPW 698.00 0.00 575.15
ATO 68.50 150.00 72.69
TIO2 75.00 100.00 93.16
FINALAUX 43.00 50.00 58.44
UV 0.00 0.00

PERKADOX 0.00 0.00

TBPB 23.85 64.50 36.16
BPO 48.30 0.00 26.59
PIGMENT
5007 181.00 150.00 160.40
PIGMENT
9003 30.00 0.00 23.10

PIGMENT
7040 0.00 100.00 4.00
CPW ATO TIO2 FINALAUX UV PERKADOX TBPB BPO
1.85 0.23 0.25 0.18 0.00 0.00 0.13 0.05
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5.55 0.68 0.75 0.53 0.00 0.00 0.38 0.15
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
7.40 0.90 1.00 0.70 0.00 0.00 0.50 0.20
16.65 2.03 2.25 1.58 0.00 0.00 1.13 0.45
25.85 3.27 3.61 2.50 0.00 0.00 1.81 0.69
27.00 3.42 3.78 2.61 0.00 0.00 1.89 0.72
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
33.00 4.18 4.62 3.19 0.00 0.00 2.31 0.88
36.00 4.56 5.04 3.48 0.00 0.00 2.52 0.96
36.00 4.56 5.04 3.48 0.00 0.00 2.52 0.96
12.00 1.52 1.68 1.16 0.00 0.00 0.84 0.32
18.00 2.28 2.52 1.74 0.00 0.00 1.26 0.48
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
36.00 4.56 5.04 3.48 0.00 0.00 2.52 0.96
36.00 4.56 5.04 3.48 0.00 0.00 2.52 0.96
34.85 4.41 4.87 3.37 0.00 0.00 2.44 0.93
36.00 4.56 5.04 3.48 0.00 0.00 1.20 6.00
12.00 1.52 1.68 1.16 0.00 0.00 0.40 2.00
30.00 3.80 4.20 2.90 0.00 0.00 1.50 1.25
18.00 2.28 2.52 1.74 0.00 0.00 0.90 0.75
33.00 4.18 4.62 3.19 0.00 0.00 1.65 1.38
15.00 1.90 2.10 1.45 0.00 0.00 0.75 0.63
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
15.00 1.90 2.10 1.45 0.00 0.00 0.75 0.63
48.00 6.08 6.72 4.64 0.00 0.00 2.40 2.00
42.00 5.32 5.88 4.06 0.00 0.00 2.10 1.75
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 4.20 2.90 0.00 0.00 1.75 1.50
575.15 72.69 84.55 58.44 0.00 0.00 36.16 26.59

INWARD
CPW ATO TIO2 FINALAUX UV PERKADOX TBPB BPO
 100.00 50.00

150.00
4.50

60.00

0.00 150.00 100.00 50.00 0.00 0.00 64.50 0.00

IDEAL
CLOSING RETURN ACTUAL DIFF.
120.24 -120.24
1.00 -1.00 0.004545
405.50 -405.50 315 1.287302
297.85 -297.85 42 7.091667
139.30 -139.30 53.2 2.618421
122.85 -122.85 42 2.925

145.82 -145.82 5.32 27.40883

81.84 -81.84 5.88 13.9187
 34.57 -34.57 4.06 8.513547

0.00 0.00 0 #DIV/0!

0.00 0.00 0 #DIV/0!

52.20 -52.20 2.4 21.74792

21.72 -21.72 2.4 9.047917

170.60 -170.60 5 34.12

6.90 -6.90 #DIV/0!

96.00 -96.00 #DIV/0!

#DIV/0!
#DIV/0!
#DIV/0!
PIGMENT PIGMENT PIGMENT
5007 9003 7040
0.60 0.00 0.00
0.00 0.00 0.00
1.80 0.00 0.00
0.00 0.00 0.00
2.40 0.00 0.00
5.40 0.00 0.00
8.60 0.00 0.00
9.00 0.00 0.00
0.00 0.00 0.00
11.00 0.00 0.00
12.00 0.00 0.00
12.00 0.00 0.00
4.00 0.00 0.00
6.00 0.00 0.00
0.00 0.00 0.00
0.00 0.00 0.00
12.00 0.00 0.00
12.00 0.00 0.00
11.60 0.00 0.00
12.00 0.00 0.00
4.00 0.00 0.00
2.00 5.60 0.00
3.00 2.10 0.00
5.00 4.20 0.00
5.00 0.00 0.00
0.00 0.00 0.00
5.00 0.00 0.00
5.00 4.20 0.00
5.00 7.00 0.00
0.00 0.00 0.00
6.00 0.00 4.00
160.40 23.10 4.00

PIGMENT PIGMENT PIGMENT

5007 9003 7040
 150.00 100.00

150.00 0.00 100.00