Melamine · warehouse 100
17-177909
3/4 49 X 97 PBC PINE NAF Collins COMM Melamine Mountain Maple FACE Melamine Mountain Maple BACK
MappedMelamine
YTD FOB sales
$64,191
1,921 pcs · 63,406 SF
ASP
$33.42
Target $35.28 @ 28% GM
Std cost / pc
$25.40
RM $25.40 · conv $0.00
YTD gross margin
24.0%
$15,399 on $64,191
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Mountain Maple$3.77
Core4 x 8 3/4" NAF PBC M-S Comm Pine Collins$17.85
Back4 x 8 Melamine FSC Mountain Maple$3.77
Melamine · 32.0 SF · AX 17-177909
- RM cost
- $25.40
- Total cost
- $25.40
- Conversion
- $0.00
- Target @ 28% GM
- $35.28
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 | 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 NAF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $13,870 | $13,341 | $15,368 | $21,612 | — | — | — | — | $64,191 |
| Pcs | 413 | 399 | 458 | 651 | — | — | — | — | 1,921 |
| SF | 13,632 | 13,170 | 15,117 | 21,488 | — | — | — | — | 63,406 |
History / open book
4,670 pcs
Open sales
4,670 pcs
FG concat
17177909