SAK-CZM15

Below minimum Finished good

SAK-CZM 15 · Ca/Zn one pack, food-contact rigid film · One-pack PVC stabilisers · Packaging, Calendered Sheet & Film

Free stock

1,600 kg

Minimum 2,500 · maximum 7,000

Total on hand

1,600 kg

Across 1 stock points

Value at weighted average

$7,248

$4.53 per kg

List price

$7.60/kg

Margin 40.4% at standard cost

Where it is

Held in kilograms, valued at weighted average cost, and posted to the control account against each stock point.

Stock point	GL	Kilograms	Value
Main Store Dandenong South · bin located	1330	1,600	$7,248
Total		1,600	$7,248

Standard batch 3,000 kg, standard yield 99.1%. Material $3.59/kg plus conversion $0.94/kg gives a standard cost of $4.53/kg.

Component	kg / tonne	Cost /kg	Contribution
RM-5040 Calcium stearate, bought-in, blending grade · Food-approved carrier	248	$3.38	$0.84
RM-3050 Epoxidised soybean oil, ESBO	164	$3.86	$0.63
RM-6010 Calcium carbonate, precipitated, coated	118	$0.86	$0.10
RM-2024 Zinc oxide, pharmaceutical grade · Pharma-grade ZnO, food contact	92	$8.46	$0.78
RM-3060 Glycerol monostearate, GMS 40	86	$4.68	$0.40
RM-3016 Zeolite 4A, low sodium, pharma · Low-sodium zeolite	64	$5.84	$0.37
RM-3040 Pentaerythritol, mono, 98%	48	$6.24	$0.30
RM-4010 Phenolic antioxidant 1010, bulk	14	$11.84	$0.17

21 made, 62,099 kg in total. Picked FIFO, oldest batch first.

Batch	Made	Works order	Made kg	On floor	Result
B25-0717	17 Aug 2025	WO-2025-0717	2,957	555	Pass
B25-0800	09 Oct 2025	WO-2025-0800	2,970	565	Pass
B25-0815	09 Oct 2025	WO-2025-0815	2,970	735	Pass
B25-0838	25 Oct 2025	WO-2025-0838	2,943	255	Pass
B25-0840	15 Oct 2025	WO-2025-0840	2,971	97	Pass
B25-0902	16 Dec 2025	WO-2025-0902	2,967	763	Pass
B26-0075	07 Jan 2026	WO-2026-0075	2,965	1,155	Pass
B26-0150	07 Feb 2026	WO-2026-0150	2,949	1,130	Pass
B26-0190	20 Mar 2026	WO-2026-0190	2,942	1,085	Pass
B26-0206	18 Apr 2026	WO-2026-0206	2,947	1,145	Pass
B26-0208	04 Apr 2026	WO-2026-0208	2,947	550	Pass
B26-0213	10 Apr 2026	WO-2026-0213	2,957	1,126	Pass
B26-0256	14 May 2026	WO-2026-0256	2,956	100	Pass
B26-0283	03 May 2026	WO-2026-0283	2,953	131	Pass

Agreed rates on this grade. Everyone else pays list less their price-list discount.

Pact Group Holdings Ltd	$7.16
List	$7.60

62,380 kg across 9 orders in the last twelve months.