Melamine · warehouse 100
17-218760
4 x 8 0.495" NAF PBC M-S Ind Pine Collins · 4 x 8 Melamine FSC Galaxy White · 4 x 8 Melamine FSC Galaxy White
MappedMelamine
YTD FOB sales
$268,424
9,186 pcs · 303,202 SF
ASP
$29.22
Target $29.51 @ 28% GM
Std cost / pc
$21.25
RM $21.25 · conv $0.00
YTD gross margin
27.3%
$73,267 on $268,424
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 0.495" NAF PBC M-S Ind Pine Collins$15.45
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-218760
- RM cost
- $21.25
- Total cost
- $21.25
- Conversion
- $0.00
- Target @ 28% GM
- $29.51
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 0.495" NAF PBC M-S Ind Pine Collins | 1.00 | $15.45 | $15.45 |
| 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 PINE · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $14,610 | $23,549 | $24,951 | $27,680 | $59,646 | $59,535 | $49,645 | $8,809 | $268,424 |
| Pcs | 498 | 800 | 848 | 946 | 2,048 | 2,048 | 1,698 | 300 | 9,186 |
| SF | 16,437 | 26,406 | 27,990 | 31,225 | 67,598 | 67,598 | 56,046 | 9,902 | 303,202 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
17218760