Melamine · warehouse 100
17-177835
3/4 49 X 97 PBC M-2 IND Melamine Mountain Maple FACE Melamine Glueable/Paintable Backer BACK
MappedMelamine
YTD FOB sales
$16,749
438 pcs · 14,457 SF
ASP
$38.24
Target $30.56 @ 28% GM
Std cost / pc
$22.01
RM $22.01 · conv $0.00
YTD gross margin
42.5%
$7,110 on $16,749
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Mountain Maple$3.77
Core4 x 8 3/4" Industrial Fir$13.95
Back4 x 8 Melamine FSC GP Backer$4.28
Melamine · 32.0 SF · AX 17-177835
- RM cost
- $22.01
- Total cost
- $22.01
- Conversion
- $0.00
- Target @ 28% GM
- $30.56
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 | 216505 | 4 x 8 3/4" Industrial Fir | 1.00 | $13.95 | $13.95 |
| Face | 20005Melamine overlay | 218423 | 4 x 8 Melamine FSC Mountain Maple | 1.00 | $3.77 | $3.77 |
| Back | 20005Melamine overlay | 218417 | 4 x 8 Melamine FSC GP Backer | 1.00 | $4.28 | $4.28 |
| Labor | Melamine conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Melamine · PBC · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | $1,236 | — | — | $10,252 | $4,064 | $1,197 | — | $16,749 |
| Pcs | — | 30 | — | — | 277 | 101 | 30 | — | 438 |
| SF | — | 990 | — | — | 9,143 | 3,334 | 990 | — | 14,457 |
History / open book
0 pcs
Open sales
80 pcs
FG concat
17177835