Melamine · warehouse 100
17-177839
3/4 49 X 97 PBC PINE Collins IND Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$3,722
121 pcs · 3,994 SF
ASP
$30.76
Target $33.87 @ 28% GM
Std cost / pc
$24.38
RM $24.38 · conv $0.00
YTD gross margin
20.7%
$772 on $3,722
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 3/4" NAF PBC M-S Ind Pine Collins$18.58
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177839
- RM cost
- $24.38
- Total cost
- $24.38
- Conversion
- $0.00
- Target @ 28% GM
- $33.87
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 | 216510 | 4 x 8 3/4" NAF PBC M-S Ind Pine Collins | 1.00 | $18.58 | $18.58 |
| 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 $ | — | — | $3,722 | — | — | — | — | — | $3,722 |
| Pcs | — | — | 121 | — | — | — | — | — | 121 |
| SF | — | — | 3,994 | — | — | — | — | — | 3,994 |
History / open book
44,819 pcs
Open sales
44,819 pcs
FG concat
17177839