Melamine · warehouse 100
17-193589
5/8 49 X 97 PBC Spectrum Industrial Fir Melamine Mountain Maple FACE Melamine Mountain Maple BACK
MappedMelamine
YTD FOB sales
$11,486
293 pcs · 9,671 SF
ASP
$39.20
Target $27.48 @ 28% GM
Std cost / pc
$19.79
RM $19.79 · conv $0.00
YTD gross margin
49.5%
$5,689 on $11,486
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Mountain Maple$3.77
Core4 x 8 5/8" Industrial Fir$12.24
Back4 x 8 Melamine FSC Mountain Maple$3.77
Melamine · 32.0 SF · AX 17-193589
- RM cost
- $19.79
- Total cost
- $19.79
- Conversion
- $0.00
- Target @ 28% GM
- $27.48
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 | 216498 | 4 x 8 5/8" Industrial Fir | 1.00 | $12.24 | $12.24 |
| 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 · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $1,745 | $3,027 | $3,026 | $2,802 | — | $887 | — | — | $11,486 |
| Pcs | 50 | 77 | 76 | 60 | — | 30 | — | — | 293 |
| SF | 1,650 | 2,542 | 2,509 | 1,980 | — | 990 | — | — | 9,671 |
History / open book
690 pcs
Open sales
690 pcs
FG concat
17193589