Melamine · warehouse 100
17-193696
5/8 49 X 97 PBC Spectrum Industrial Fir Melamine Carnation White FACE Melamine Glueable/Paintable Backer BACK
MappedMelamine
YTD FOB sales
$7,954
183 pcs · 6,040 SF
ASP
$43.47
Target $26.97 @ 28% GM
Std cost / pc
$19.42
RM $19.42 · conv $0.00
YTD gross margin
55.3%
$4,400 on $7,954
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 5/8" Industrial Fir$12.24
Back4 x 8 Melamine FSC GP Backer$4.28
Melamine · 32.0 SF · AX 17-193696
- RM cost
- $19.42
- Total cost
- $19.42
- Conversion
- $0.00
- Target @ 28% GM
- $26.97
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 | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| 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 · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $2,623 | $2,494 | — | $1,507 | — | — | $1,330 | — | $7,954 |
| Pcs | 61 | 58 | — | 34 | — | — | 30 | — | 183 |
| SF | 2,013 | 1,914 | — | 1,122 | — | — | 990 | — | 6,040 |
History / open book
1,070 pcs
Open sales
1,070 pcs
FG concat
17193696