Melamine · warehouse 100
17-193659
3/4 49 X 97 PBC Spectrum Industrial Fir Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$4,506
191 pcs · 6,304 SF
ASP
$23.59
Target $27.43 @ 28% GM
Std cost / pc
$19.75
RM $19.75 · conv $0.00
YTD gross margin
16.3%
$733 on $4,506
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 3/4" Industrial Fir$13.95
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-193659
- RM cost
- $19.75
- Total cost
- $19.75
- Conversion
- $0.00
- Target @ 28% GM
- $27.43
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 | 216505 | 4 x 8 3/4" Industrial Fir | 1.00 | $13.95 | $13.95 |
| Face | 20005Melamine overlay | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| Back | 20005Melamine overlay | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| 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 $ | — | — | — | $4,301 | — | $205 | — | — | $4,506 |
| Pcs | — | — | — | 160 | — | 31 | — | — | 191 |
| SF | — | — | — | 5,281 | — | 1,023 | — | — | 6,304 |
History / open book
1,920 pcs
Open sales
1,920 pcs
FG concat
17193659