Melamine · warehouse 100
17-303242
4 x 8 3/4" NAF PBC M-S Comm Pine · 4 x 8 Melamine FSC Accord Maple · 4 x 8 Melamine FSC Accord Maple
MappedMelamine
YTD FOB sales
$78,386
2,040 pcs · 67,334 SF
ASP
$38.42
Target $40.66 @ 28% GM
Std cost / pc
$29.28
RM $29.28 · conv $0.00
YTD gross margin
23.8%
$18,659 on $78,386
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Accord Maple$5.71
Core4 x 8 3/4" NAF PBC M-S Comm Pine$17.85
Back4 x 8 Melamine FSC Accord Maple$5.71
Melamine · 32.0 SF · AX 17-303242
- RM cost
- $29.28
- Total cost
- $29.28
- Conversion
- $0.00
- Target @ 28% GM
- $40.66
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 | 216508 | 4 x 8 3/4" NAF PBC M-S Comm Pine | 1.00 | $17.85 | $17.85 |
| Face | 20005Melamine overlay | 303244 | 4 x 8 Melamine FSC Accord Maple | 1.00 | $5.71 | $5.71 |
| Back | 20005Melamine overlay | 303244 | 4 x 8 Melamine FSC Accord Maple | 1.00 | $5.71 | $5.71 |
| 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 $ | $39,816 | — | — | $38,570 | — | — | — | — | $78,386 |
| Pcs | 1,040 | — | — | 1,000 | — | — | — | — | 2,040 |
| SF | 34,327 | — | — | 33,007 | — | — | — | — | 67,334 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
17303242