Melamine · warehouse 100
17-177856
1/2 49 X 97 PBC PINE Collins IND Melamine Mountain Maple FACE Melamine Mountain Maple BACK
MappedMelamine
YTD FOB sales
$2,038
60 pcs · 1,980 SF
ASP
$33.97
Target $31.93 @ 28% GM
Std cost / pc
$22.99
RM $22.99 · conv $0.00
YTD gross margin
32.3%
$659 on $2,038
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Mountain Maple$3.77
Core4 x 8 1/2" NAF PBC M-S Ind Pine Collins$15.45
Back4 x 8 Melamine FSC Mountain Maple$3.77
Melamine · 32.0 SF · AX 17-177856
- RM cost
- $22.99
- Total cost
- $22.99
- Conversion
- $0.00
- Target @ 28% GM
- $31.93
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 | 218423 | 4 x 8 Melamine FSC Mountain Maple | 1.00 | $3.77 | $3.77 |
| Back | 20005Melamine overlay | 218423 | 4 x 8 Melamine FSC Mountain Maple | 1.00 | $3.77 | $3.77 |
| 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 $ | — | — | $2,038 | — | — | — | — | — | $2,038 |
| Pcs | — | — | 60 | — | — | — | — | — | 60 |
| SF | — | — | 1,980 | — | — | — | — | — | 1,980 |
History / open book
3,200 pcs
Open sales
3,200 pcs
FG concat
17177856