Melamine · warehouse 100
17-177853
3/4 49 X 97 PBC PINE Collins COMM Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$21,255
671 pcs · 22,148 SF
ASP
$31.68
Target $32.85 @ 28% GM
Std cost / pc
$23.65
RM $23.65 · conv $0.00
YTD gross margin
25.3%
$5,384 on $21,255
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 3/4" NAF PBC M-S Comm Pine Collins$17.85
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177853
- RM cost
- $23.65
- Total cost
- $23.65
- Conversion
- $0.00
- Target @ 28% GM
- $32.85
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 | 216508 | 4 x 8 3/4" NAF PBC M-S Comm Pine Collins | 1.00 | $17.85 | $17.85 |
| 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 $ | $4,278 | — | $3,454 | — | $11,387 | — | — | $2,137 | $21,255 |
| Pcs | 135 | — | 109 | — | 357 | — | — | 70 | 671 |
| SF | 4,456 | — | 3,598 | — | 11,783 | — | — | 2,310 | 22,148 |
History / open book
35,980 pcs
Open sales
35,980 pcs
FG concat
17177853