15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA MIT Sloan and EMC: Sustainable Packaging Solutions Statement on Confidentiality During this collaboration, EMC has introduced the team to its suppliers and shared proprietary information about its business operations. The MIT team and faculty member are bound to a non-disclosure agreement. This paper is written with an understanding that this paper will not be used outside of this academic context; therefore, our team has included information about EMC’s operations and business. Please maintain confidentiality about the information contained within this report and an extension of our temporary insider status. Please refer to MIT’s signed Non-disclosure agreement with EMC for further details. Executive Summary / Abstract EMC has already implemented an effective inbound packaging solution at its Apex, NC manufacturing facility, and we support its positive economic and environmental impact. Because each manufacturing location has a different set of conditions (e.g. inbound packaging is handled by tertiary contractor in Franklin, MA, the recycling infrastructure is different in MA, NC, and Ireland, etc.), we believe it is necessary to check the feasibility of rolling out this solution to EMC’s other manufacturing facilities in Franklin, MA and Cork, Ireland and adapt where required. At EMC’s Apex manufacturing facility, inbound packaging from its suppliers includes potentially valuable polypropylene as cushioning material. Until recently all of this polypropylene was going to landfill. One challenge is that density of the foam; in its packaged form, the foam takes up a lot of space and costs a lot to ship. One of EMC’s waste suppliers provided a densifier from Avangard Innovative to densify the foam. Around the start of our project, EMC installed and started using the densifier. The supplier picks up the material for free but also does not compensate EMC for the scrap material. Our problem statement has three parts: (1) Has EMC chosen the best inbound packaging solution for the Apex plant from an economic and environmental perspective? (2) Is this solution viable / transferable to other EMC locations? (3) What are the risks involved with this (and alternative) solution(s)? In our effort to thoroughly assess EMC’s options, we considered alternatives to the current densifier arrangement, including reusing the existing packaging (work stream 1), developing a new more sustainable and affordable packaging material (work stream 2), and EMC purchasing its own densifier to capture the material value of the recycled polypropylene (work stream 3). The status quo of a supplier provides significant economic and environmental gains. However, EMC only realizes a small incremental gain by purchasing its own densifier while it takes on a certain amount of risk in taking on this role by itself. EMC Background Richard Egan and Roger Marino founded EMC in 1979, and it ranks 139 in the Fortune 500 in 2012. It also reported its revenue of $21.7 billion in 2012, which is the largest revenue in EMC’s 34-year history. EMC is a global leader in enabling companies to deliver information technology as a service (ITaaS). Its services include data storage, information security, virtualization, and 1 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA cloud computing. The service that EMC currently focuses is cloud computing while EMC’s services also include hardware-based services such as storage. Through cloud computing, EMC uses its innovative products and services to help IT departments store, manage, protect, and analyze their most important asset - information - in a more agile, trusted, and cost-efficient way. With such excellent services, EMC own its global customer based with its 60,000 employees worldwide and sales offices and partners in 86 countries. Its customer base ranges from public to private sectors, from startups to the Fortune Global 500, and from financial industry to manufacturing, healthcare, Internet service and telecommunication providers. EMC is also recognized as the company that attributes its growth to its sustained and substantial investment in research and development (R&D). Its cumulative investment since 2003 counts $16.5 billion. EMC has also invested $17 billion for more than 70 technology companies since 2003. It also operates R&D centers in Brazil, China, France, India, Ireland, Israel, the Netherlands, Russia, Singapore, and US, and holds the International Organization for Standardization (ISO 9001). With such efforts, EMC has been awarded industry-wide. EMC was recognized in 2010 for its IT proven Project with CIO 100 Award, ranked 2nd on the Fortune’s list of the World’s Most Admired Computer Companies in 2011. EMC also put priority on corporate responsibility initiatives. Thanks to them, EMC ranked 19th on Corporate Responsibility Magazine’s 100 Best Corporate Citizens List. Related to that point, EMC’s focus has extended to sustainability challenges. EMC joined the Ceres Network of a non-profit organization that tackles sustainability challenge and is also a member of the Electronic Industry Citizen Coalition (EICC). EMC Sustainability Program As we see, EMC operates its business on a global scale. EMC is committed to acting in a socially and environmentally responsible way and to being an attentive and thoughtful neighbor in its local and global communities. EMC has its dedicated organization of the Office of Sustainability. EMC’s distinguished sustainability activities are operated under the commitments from the top managements of EMC. Under the Board of Directors, Environmental Sustainability Board reviews and ensure of execution of strategy, and the Office of Sustainability develops the strategy of EMC’s sustainable activities. With that well-managed organization, EMC manages its environmental impacts, which include 1) Energy and climate change, 2) Collaboration and engagement with external groups, and 3) Material use and waste. In order for EMC to achieve its sustainability objectives, EMC thinks highly of its employees and their families, customers, suppliers, investors and the greater global community. EMC thinks that environmental sustainability is defined by them and serve them by 1) Conserving and enriching the environment in which people live and work, 2) Creating value in the adaptations that are required to thrive into the future, and 3) Mitigating the risks from changes in the planet that people cannot influence. Under that sustainability strategy, EMC puts high weight on “Material use and waste”. EMC is committed to using less and reusing material more while EMC is protecting environment from any risk that arises throughout its value chain. This includes how to environmentally make the most of a packaging. EMC has optimized an outbound packaging and currently targets an inbound packaging, which is a focus of this S-Lab project. Working on a packaging has a significant meaning for EMC since packaging touches many business functions. Therefore, this includes a company-wide working group that consists of the representatives from the 2 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA Engineering, Supply Chain, Purchasing, Manufacturing, and Logistics. In efforts to optimize packaging solution, EMC focuses on two key areas, “Design” and “Use”. In the area of design, even small adjustments impact on EMC’s sustainability measure very much since EMC ship high volumes of materials and products through its inbound and outbound value chains. Also, the important priority of EMC in shipping its materials and products is a safety. The challenge of EMC is to balance these objectives and EMC is trying to optimize “the right-sizing” of packaging while it also secures a safety of materials and products. EMC also thinks highly of using as much renewable, recycled, and recyclable material as possible. In the area of “Use”, EMC devotes itself to building out its returnable packaging program and reusing as much of packages as possible. In doing so, EMC is closely working with its customers and suppliers. As an example, EMC encourages its customers to return packaging easily by providing detailed information. (http://www.emc.com/collateral/sustainability/packaging-return-program.pdf) Through those efforts, EMC eliminated two million pounds of wastewater and $1 million in costs in 2011. As a side note of EMC’s Sustainability Program, EMC and MIT have previously partnered for a sustainability project for S-Lab two years ago and maintain further relationships, e.g. through inviting EMC guest speakers on sustainability topics. Problem Statement EMC is well aware of the impact its business activities have on its environment and has been actively working towards employing and creating sustainable business practices. While EMC’s current focus is cloud computing, the challenge of EMC’s sustainability activities is to reduce an environmental from the hardware-side of the business, more precisely, reducing the impact of packaging. EMC specializes on assembling the final hardware solution and not manufacturing individual components, most components are shipped to the EMC assembly facilities in Apex, NC, Franklin, MA, or Cork, Ireland. The final product is then shipped to EMC customers across the world. Packaging is necessary in order to avoid external physical impact causing damage to the delicate electronics. Both inbound and outbound logistics therefore require packaging. Outbound packaging has been optimized in a previous program (actually with MIT Sloan students as part of the S-Lab two years ago), so EMC’s target on this project with MIT Sloan is inbound packaging. Inbound packaging is more challenging to handle since decisions about packaging are made by suppliers while EMC has a control of outbound packing over its customers. The most commonly used material for inbound packaging that EMC receives is polypropylene, which supports the safety of EMC’s products. The problem with polypropylene is in the difficulty to recycle it. The disk drives packaged in polypropylene are shipped to EMC’s assembly plants, e.g. to Apex, NC; the polypropylene packaging waste was until recently brought to a landfill since the closest recycling facility is out-of-the state and sending polypropylene to that facility in its original state would have been very costly. EMC measures its environmental impact with various measures, which include greenhouse gas emissions and amount of waste sent to landfill. As stated above, outbound packaging was optimized in the past and EMC is now looking into consult the most economical and sustainable way to handle its inbound packing. 3 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA Existing Solution EMC has already worked on a solution at its Apex plant to reduce the landfill impact of the polypropylene packaging. From the very beginning of the project, EMC has partnered with its local waste hauler to reduce its landfill impact. The waste hauler provided a densifier (approximately $70k in value) to help condense the material so that the hauler could arrange recycling via a third party. This way, transportation costs for the recycling solution were significantly reduced (since the packaging waste now takes up less space and less truck are needed). EMC does not receive any compensation for the recycled material, but it did not pay for the machine or for hauling the material to landfill. Given the existing solution, our team and the representatives at EMC have come up with three questions that we would want to consider as part of our problem statement: 1) Has EMC chosen the best inbound packaging solution for the Apex plant (from an economic and environmental perspective)? 2) Is this solution viable / transferable to other EMC locations (Franklin, MA and Cork, Ireland)? 3) What are the risks involved with this (and alternative) solution(s)? We are conscious of the fact that the recycler has provided a $70k machine to EMC for free. If they are willing to make such an investment, what do their financial estimates show? In order to find an answer to this problem statement, we are going to discuss the three work streams we focused on in our analysis and elaborate the consequences, pros, and cons of each potential solution. The three work streams are 1) reuse, 2) use new materials, and 3) densification and recycling. Work Stream 1: Reuse The first work stream that we considered was to reuse the inbound packaging - comparable EMC’s solution for outbound packaging. For outbound packaging, EMC has developed solid reusable and highly recyclable packaging for its hardware products. Since products sold by EMC are relatively expensive, the packaging needs to fulfill several requirements, cushioning and protection of the product for the shipping process being one of the most important. In addition, most EMC products are larger than a refrigerator, and customers struggled to properly dispose of the extensive packaging involved and actually demanded reusable packaging. Given the $1M price tag for top end units and lengthy journey for delivery, EMC added robust cushioning and sturdy wooden structural supports. To alleviate customer concerns over packaging and to minimize environmental impact, EMC included kits to send back the material (for free) to EMC for reuse. EMC estimates that its packaging can make up to 9 round trips. The sustainability case for this solution becomes even more impressive for cases where customers return old systems (even from competitors) using the reusable packaging, and EMC refurbishes and reuses the existing shell in its upgraded system. There are some challenges related to reuse programs, however. For outgoing packaging, there is less than 50% participation by the customers. Therefore, much of the packaging does not make the 9 round-trips forecasts. For inbound packaging, EMC is limited by the type and scale of packaging used by the supplier. 4 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA Under this work stream, we considered two possible options: (1) using the existing packaging for an EMC product, (2) shipping the boxes back to Seagate for reuse, and (3) melting down the boxes and shipping them back to Seagate’s supplier for reuse. (1) The inbound packaging carries packs of 30 drives from Seagate. EMC would like to physically reuse the package itself, but any outbound drives from EMC are physically larger because of additional structure added during assembly. Therefore, outgoing drives do not fit in the inbound packages. Even the chemical composition of the cushioning material differs from EMC’s preferred material. Seagate uses polypropylene cushioning, but EMC prefers polyethylene cushioning. Therefore, EMC has no demand for the inbound cushioning material. We asked Laura Nelson, EMC’s packaging engineer, and Art Mahassel, President of Atlas Packaging, about using polypropylene in future EMC packaging. Art said that he could create a package using the recycled polypropylene, but Laura identified a number of risks. First of all, it required creating something new out of material that loses cushioning and other preferred properties with each recycling round. To figure out the business case, we performed rough estimates for the costs and benefits of shipping the materials back to Seagate. Laura Nelson was very hesitant about reusing the material because she could not guarantee that it maintained cushioning through reuse. Cushioning materials are compressed during shipping and lose their ability over time. Given the high value of the items being shipped and low margin of error, it was a risky proposition. Because the packaging materials themselves are relatively inexpensive (costing less than a $1 per pound,) it is less expensive to create new packaging material than to ship the used packaging material back to Seagate. Furthermore, because this would be an EMC initiative, it is not 100% clear-cut whom to assign the costs to. Would EMC pay to bring the materials back, and would Seagate credit EMC the cost towards future shipments? Since such arrangements are unlikely, we struggled to convince EMC that this solution was worth engaging Seagate on. The material itself is not dense, making it inefficient to ship. Instead of the traditional hauling based on weight, haulers would charge for each full container. As we learned about the packaging material bidding process, public companies struggle to change existing packaging terms. With current market forces, recycled cardboard sometimes even sells at a premium over “virgin cardboard material” (new material) because there is more demand for recycled material than supply. Therefore, if EMC asked Atlas to change recycled cardboard content for existing packaging, it would have to pay the difference in cost. Because of the pervasiveness of packaging, this difference would have an identifiable effect on EMC’s bottom line (a 1% drop in margins) and stock price. Therefore, from a business case perspective, this solution does not look too attractive. To address the reuse challenges due to density, we considered using the existing densifier to make the packaging material more dense and shipping it back to the packaging material manufacturer. With compression ratios above 25-to-1, there is a significant reduction in shipping cost. However, this option requires a lot of coordination with Seagate and its suppliers. Specifically, we would have to make an arrangement with the supplier to somehow deliver the material. The supplier would have to pay EMC for the material or at least reimburse EMC for transportation. EMC considered this possibility. As we learned about the recycling process itself, there are legitimate concerns about potential mixing and the introduction of foreign (unknown) 5 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA material. Using a used car analogy, one supplier described that his customers refused to accept recycled material that they did not generate themselves; otherwise, they did not know the material’s use history or purity. Work Stream 2: New Materials The second work stream that we considered was finding an alternative material as a substitute for the current material, polypropylene. On the cushioning quality side, polypropylene offers the acceptable level of cushioning. There would also be no switching costs if polypropylene were used. However, on the sustainability side, the recycling market for polypropylene is not that developed and it may be difficult to find buyers for recycled polypropylene / find acceptable prices. EMC’s packaging engineer, Laura Nelson, who has engaged with its supplier (i.e. Seagate) staff about changing the packaging for EMC, has explored the possibility of changing the cushioning material. Through her examination, she identified the following potential candidates for the new material. The first candidate is polyethylene. On the positive side, this material is easy to recycle and the secondary market for this material is already relatively well developed. On the negative side, switching to this material incurs substantial switching costs and it is unlikely that EMC’s supplier will be very open about accepting a change to the packaging material. EMC is an important but certainly not the only client of the disk manufacturers and also has no dominant position in its customer-supplier relationship. The second candidate is polyurethane. On the quality side, this material provides excellent cushioning properties. On the economic side, this material is cost effective. However, this material uses up a lot of space (not volume-effective). Adding to this sustainability concern, this material is hard to recycle and using this material would impose a heavy burden on the environment. One of the most viable recycling options for polyurethane is as fiber for carpeting (but there is no unlimited demand for carpets). A third category of alternative packaging material is renewable material like bamboo and mushrooms. With regard to bamboo, bamboo is melted into pulp form (like paper), and then molded into a cushioning material. Bamboo pulp’s advantages over tree pulp are threefold: (1) Bamboo’s growth rate is much faster than trees and is therefore a more sustainable material; (2) Bamboo pulp is more durable than tree pulp, and; (3) Bamboo contributes to promote healthy soil. With regard to mushrooms, mushroom spawn and supporting material are placed in a mold, and after 5 - 10 days, the spawn grows and forms the cushioning. On the positive side, these materials are compostable. In addition, mushroom cushioning dramatically reduces the energy consumption through manufacturing because mushroom grows into a cushioning by itself. On the negative side, however, their higher weight for cushioning incurs more CO2 through transportation. On top of that, mushroom has a potential problem in that the material might emit dust, which leads to malfunction of the highly sensitive electronic product contents. 6 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA As we walked through, each alternative material has pros and cons. However, at this point, we do not proceed with this work stream due to the following challenges. The first challenge is that EMC is not Seagate’s only customer for this product and packaging. Although EMC is an important client, Seagate is not willing to customize packaging for a single client. Therefore, for Seagate to change the packaging, it must be for all of its clients. Such an arrangement adds cost and increases the packaging inventory required at Seagate to meet EMC’s needs. Therefore, in order to change this material, an additional and independent business case for each supplier would need to be developed which is out of scope of this project - and even then not 100% likely that it would succeed (because of potential political issues, etc.). The second challenge is that EMC does not want to be a frontrunner in terms of the packaging technologies. With regards to this, EMC is quite a risk-averse company. EMC products are highly sensitive and expensive electronics that EMC tries to avoid experimenting too much with. The company wants to adopt technologies that have reliable records in other companies. Despite Dell using some of these materials (and this is where EMC got its inspiration from), Dell sells to a distinctly different segment for which it is more feasible to experiment. From this perspective, aforementioned renewable materials have not gained the established reputation, and EMC is hesitant about taking risks that accompanies these technologies at this point. According to these challenges, EMC and us came to the conclusion that we do not proceed on this work stream. Work Stream 3: Densification and Third Party Recycling The third work stream that we considered was examining the case where EMC uses a polypropylene densifier and becomes independent in its recycling process. This can either be explored for the case where EMC uses a densifier provided by a recycling company and where the densified polypropylene logs are picked up by the recycling company without EMC paying for it (current EMC solution for Apex) or a case where EMC handles the entire process on its own, buying its own densifier and selling the densified polypropylene to recyclers. The value captured would, in this case, come from the scrap value of densified polypropylene. In order to examine the benefit of this work stream, we compare the following three cases from the economic standpoint and the sustainability standpoint. (Case 3-1) Before: The situation where EMC operates without a polypropylene foam densifier (Case 3-2) Status quo: The situation where EMC’s partner controls recycling and provides the densifier for free as well as free haul services, and (Case 3-3) Proposal: The situation where EMC controls recycling (i.e. purchases its own densifier) and captures value from material recycling. Business Case In order to make the business case regarding EMC’s inbound polypropylene packaging waste, we built a model that compares the annual revenue (i.e. income minus cost) from the aforementioned three cases: 7 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA The model takes the following items into account. (1) Income ● Salvage value = The weight of polypropylene packaging received annually * resale value per weight (2) Cost ● Haul cost = The annual number of haul trucks * haul price per truck ● Space cost = Space value per sqft * space necessary for the densifier ● Electricity cost = The annual electricity consumption * electricity price ● Depreciation cost = The purchase costs of the densifier / useful life of densifier ● Labor cost (We assume no incremental labor cost in case 3-2 and 3-3 because EMC already utilizes approximately the same amount of labor for collecting the non-densified packaging and in both cases, after the material is densified and stored temporarily at EMC any additional labor is taken over by the recycler) ● Maintenance cost (We assume no incremental maintenance cost in case 3-2 and 3-3 as those costs are already reflected in depreciation costs) From the model, we may reasonably conclude that Case 3-3 creates the biggest economic value out of the three cases (see appendix A).It is important to note that most value occurs when comparing Case 3-2 versus Case 3-1. The improvement between Case 3-3 and Case 3-2 is much smaller and involves capital investment by EMC. Sustainability Case With regard to sustainability, we built a model that compares aforementioned three cases’ landfill and CO2 emission. In terms of the CO2 emission, we regarded the case 1 as base case, and assumed the emission would be achieved by solving the following equations. The CO2 emission of the Case 3-1 = (polypropylene’s weight* polypropylene’s PP's manufacturing emissions factor for virgin production) + (The number of haul trucks for polypropylene * Transport distance * CO2 emission factors for diesel fuel / Truck’s estimated gas mileage) The CO2 emission of the Case 3-2 or 3-3 = ( polypropylene’s weight* polypropylene’s manufacturing emissions factor for recycling) + (The annual electricity consumption used by the densifier * CO2 emission factors for electricity) + (The number of haul trucks for compressed polypropylene * Transport distance * CO2 emission factors for diesel fuel / Truck’s estimated gas mileage) In terms of the landfill, we assumed the volume of the Case 3-2 or 3-3 would be 0 because all the polypropylene would be recycled. From this model, we arrived at the conclusion that Case 3-2 and 3-3 would be the best out of the three cases from the sustainability perspectives. 8 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA Risks The recycler-provided densifier poses certain risks. First of all, the densifier belongs to the recycler, and the densifier would be removed if there were any cancellation of the existing arrangement or attempt to change its terms. Furthermore, there is no clear arrangement in case of potential machine breakdown and replacement. Recycling contracts historically are not very stable, especially given the variability in pricing for the virgin materials. Tim Fasolt at the Apex Plant emphasized that we may need an alternative recycler lined up in case this arrangement becomes untenable. Ezra Benjamin also described a previous recycler who had taken recycled material for a loss out of the hope of incentivizing future contracts with EMC (without communicating this intention to EMC); the recycler experienced significant financial losses on the arrangement, and the one-year stockpile of recycled material the recycler had built up without any clear resale path ended up in a landfill. If EMC purchases its own densifier, it reduces its dependence on the recycler that provided the machine. It also provides continuity in case the recycler cancels the current agreement. However, this option requires EMC to negotiate recycling contracts for the future. If no amenable partner exists, EMC would still recognize the depreciation for its purchased densifier but EMC would likely have to start discarding the inbound polypropylene in a landfill again. An additional and not insignificant risk is financial risk: Scenario 3-2 indicates that it is actually not profitable for the recycler to pick up the densified material at their own expense and sell the recycled material. Ezra has confirmed EMC has faced a similar situation before where the recycler was not aware of the loss situation at the beginning and once they realized were hoping to win additional, more profitable business from EMC. Since EMC could not provide the recycler with more business, they recycler terminated the agreement and EMC had to find a new solution. This poses a significant risk to EMC since EMC prefers stable and long-term solutions, not short-term fixes. Even though scenario 3-2 may seem profitable for a while, it may not be wise to make themselves dependent on a recycler that loses money in doing business with EMC. A remedy for this risk factor would be for EMC to move to solution 3-3 which shows an even more positive net income differential. Conclusion Under its current arrangement with the recycler, EMC has found a financially and environmentally beneficial arrangement. Because much of the gain has already been realized with the implementation of the recycler’s densifier and relatively little gain remains in EMC providing its own densifier, we recommend that EMC maintain the recycler-provided densifier and keep the existing arrangement. Using the success of this partnership, EMC should also try and replicate it at its other plants. EMC faces an implementation challenge in convincing suppliers to take on the risk of purchasing a densifier. However, the densifiers can be used for more than one type of material, so the capital outlay is not necessarily dedicated to the EMC partnership. For example, a recycler could shift between locations at contract end. To develop such a partnership, we must continue to refine the business case for the densifier purchase. If profitable, EMC will be able to find partners. Although the small incremental gains (less than 9 15.915 LABORATORY FOR SUSTAINABLE BUSINESS • 22 MAY 2013 NOBUYUKI FUJIMORI • ALBERT MARTIENSSEN • ADRIAN MARTIN • YUICHIRO TSURUTA $0.40 per pound) are not substantial for a multi-billion dollar company like EMC, it is relevant and worthwhile for a small local recycler. Whether or not EMC can recreate the Apex recycler arrangement at other locations (Cork and Franklin) remains to be seen; therefore, EMC may have to purchase its own densifier and take on the risk to ensure zero landfill compliance. Appendix A: Work Stream 3 Business Case 0 Historical [$/ year] Current Proposed (EMC operates without a (EMC s partner controls polypropylene foam recycling and provides the densifier) densifier) (EMC controls recycling and captures value from material recycling) Income Salvage No incremental No incremental 7,701 =weight per box * number of boxes * resale value per Sub total No incremental No incremental 7,701 Cost Transport to Processing Location 6,240 0 0 Space cost for the densifier No incremental 2,619 2,619 Electricity cost No incremental 80 80 Depreciation No incremental Sub total Net income Net income difference No incremental 5,500 6,240 2,699 8,199 -6,240 -2,699 -498 3,541 5,742 Base case Appendix B: Work Stream 3 Sustainability Case Historical Current Proposed Environmental impacts 10 Landfill [feet3/ year] 45,524 0 0 CO2 [kg-CO2/ year] 13,618 6,801 6,801