Melamine · warehouse 100
17-177513
1/2 49 X 97 PBC PINE Collins IND Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$1,315
48 pcs · 1,584 SF
ASP
$27.40
Target $29.51 @ 28% GM
Std cost / pc
$21.25
RM $21.25 · conv $0.00
YTD gross margin
22.5%
$295 on $1,315
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 1/2" NAF PBC M-S Ind Pine Collins$15.45
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177513
- RM cost
- $21.25
- Total cost
- $21.25
- Conversion
- $0.00
- Target @ 28% GM
- $29.51
Cost build-up
IVR raw material. Labor and overhead are $0 pending mill rates.
Costed BOM
Quantities from the mapping workbook · unit cost from IVR
| Layer | AX item | Config | Raw material | Qty | Unit cost | Extended |
|---|---|---|---|---|---|---|
| Core | 20031Particleboard core | 218769 | 4 x 8 1/2" NAF PBC M-S Ind Pine Collins | 1.00 | $15.45 | $15.45 |
| Face | 20005Melamine overlay | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| Back | 20005Melamine overlay | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| Labor | Melamine conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Melamine · PBC PINE · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | — | — | — | — | — | — | $1,315 | $1,315 |
| Pcs | — | — | — | — | — | — | — | 48 | 48 |
| SF | — | — | — | — | — | — | — | 1,584 | 1,584 |
History / open book
6,510 pcs
Open sales
6,510 pcs
FG concat
17177513