Melamine · warehouse 100
17-177863
5/8 49 X 97 PBC PINE Collins COMM Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$1,484
50 pcs · 1,650 SF
ASP
$29.67
Target $31.25 @ 28% GM
Std cost / pc
$22.50
RM $22.50 · conv $0.00
YTD gross margin
24.2%
$359 on $1,484
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 5/8" NAF PBC M-S Comm Pine Collins$16.70
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177863
- RM cost
- $22.50
- Total cost
- $22.50
- Conversion
- $0.00
- Target @ 28% GM
- $31.25
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 | 216500 | 4 x 8 5/8" NAF PBC M-S Comm Pine Collins | 1.00 | $16.70 | $16.70 |
| 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 $ | $1,484 | — | — | — | — | — | — | — | $1,484 |
| Pcs | 50 | — | — | — | — | — | — | — | 50 |
| SF | 1,650 | — | — | — | — | — | — | — | 1,650 |
History / open book
2,400 pcs
Open sales
2,400 pcs
FG concat
17177863