Melamine · warehouse 100
17-178064
3/4 49 X 97 PBC PINE Collins IND Melamine Opti Gray FACE Melamine Opti Gray BACK
MappedMelamine
YTD FOB sales
$9,879
274 pcs · 9,044 SF
ASP
$36.05
Target $37.65 @ 28% GM
Std cost / pc
$27.11
RM $27.11 · conv $0.00
YTD gross margin
24.8%
$2,451 on $9,879
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Opti Gray$4.26
Core4 x 8 3/4" NAF PBC M-S Ind Pine Collins$18.58
Back4 x 8 Melamine FSC Opti Gray$4.26
Melamine · 32.0 SF · AX 17-178064
- RM cost
- $27.11
- Total cost
- $27.11
- Conversion
- $0.00
- Target @ 28% GM
- $37.65
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 | 218429 | 4 x 8 Melamine FSC Opti Gray | 1.00 | $4.26 | $4.26 |
| Back | 20005Melamine overlay | 218429 | 4 x 8 Melamine FSC Opti Gray | 1.00 | $4.26 | $4.26 |
| 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 $ | $4,367 | $1,199 | $4,314 | — | — | — | — | — | $9,879 |
| Pcs | 120 | 34 | 120 | — | — | — | — | — | 274 |
| SF | 3,961 | 1,122 | 3,961 | — | — | — | — | — | 9,044 |
History / open book
840 pcs
Open sales
840 pcs
FG concat
17178064