Melamine · warehouse 100
17-178099
1/2 49 X 97 PBC PINE Collins IND Melamine Mountain Maple FACE Melamine Glueable/Paintable Backer BACK
MappedMelamine
YTD FOB sales
$18,458
539 pcs · 17,791 SF
ASP
$34.24
Target $32.64 @ 28% GM
Std cost / pc
$23.50
RM $23.50 · conv $0.00
YTD gross margin
31.4%
$5,792 on $18,458
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 GP Backer$4.28
Melamine · 32.0 SF · AX 17-178099
- RM cost
- $23.50
- Total cost
- $23.50
- Conversion
- $0.00
- Target @ 28% GM
- $32.64
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 | 218417 | 4 x 8 Melamine FSC GP Backer | 1.00 | $4.28 | $4.28 |
| 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 $ | $6,020 | $4,112 | $8,327 | — | — | — | — | — | $18,458 |
| Pcs | 179 | 120 | 240 | — | — | — | — | — | 539 |
| SF | 5,908 | 3,961 | 7,922 | — | — | — | — | — | 17,791 |
History / open book
1,920 pcs
Open sales
1,920 pcs
FG concat
17178099