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

22 made, 65,128 kg in total. Picked FIFO, oldest batch first.

Batch	Made	Works order	Made kg	On floor	Result
B25-0733	02 Aug 2025	WO-2025-0733	2,966	458	Pass
B25-0768	14 Sep 2025	WO-2025-0768	2,962	173	Pass
B25-0790	03 Sep 2025	WO-2025-0790	2,961	12	Pass
B25-0805	24 Oct 2025	WO-2025-0805	2,945	1,152	Pass
B25-0833	19 Oct 2025	WO-2025-0833	2,945	902	Pass
B25-0891	20 Nov 2025	WO-2025-0891	2,954	633	Pass
B25-0899	14 Dec 2025	WO-2025-0899	2,963	334	Pass
B25-0915	08 Dec 2025	WO-2025-0915	2,970	1,215	Pass
B26-0119	18 Feb 2026	WO-2026-0119	2,967	94	Pass
B26-0127	24 Feb 2026	WO-2026-0127	2,967	242	Pass
B26-0134	01 Feb 2026	WO-2026-0134	2,955	23	Pass
B26-0157	15 Mar 2026	WO-2026-0157	2,967	236	Pass
B26-0162	22 Mar 2026	WO-2026-0162	2,953	221	Pass
B26-0242	03 Apr 2026	WO-2026-0242	2,968	732	Pass

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

Pact Group Holdings Ltd	$7.16
List	$7.60

120,160 kg across 17 orders in the last twelve months.