Melamine · warehouse 100
17-177903
3/4 49 X 97 PBC PINE Collins IND Melamine Folkstone Gray FACE Melamine Folkstone Gray BACK
MappedMelamine
YTD FOB sales
$9,279
266 pcs · 8,780 SF
ASP
$34.88
Target $36.16 @ 28% GM
Std cost / pc
$26.03
RM $26.03 · conv $0.00
YTD gross margin
25.4%
$2,354 on $9,279
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Folkstone Gray$3.72
Core4 x 8 3/4" NAF PBC M-S Ind Pine Collins$18.58
Back4 x 8 Melamine FSC Folkstone Gray$3.72
Melamine · 32.0 SF · AX 17-177903
- RM cost
- $26.03
- Total cost
- $26.03
- Conversion
- $0.00
- Target @ 28% GM
- $36.16
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 | 218413 | 4 x 8 Melamine FSC Folkstone Gray | 1.00 | $3.72 | $3.72 |
| Back | 20005Melamine overlay | 218413 | 4 x 8 Melamine FSC Folkstone Gray | 1.00 | $3.72 | $3.72 |
| 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 $ | — | $2,870 | $2,328 | $2,896 | $1,184 | — | — | — | $9,279 |
| Pcs | — | 82 | 67 | 83 | 34 | — | — | — | 266 |
| SF | — | 2,707 | 2,211 | 2,740 | 1,122 | — | — | — | 8,780 |
History / open book
1,474 pcs
Open sales
1,474 pcs
FG concat
17177903