Melamine · warehouse 100
17-385269
5 x 8 3/4" M2 Ind Pine · 5 x 8 Galaxy · 5 x 8 Galaxy
MappedOther
YTD FOB sales
$20,821
560 pcs · 23,011 SF
ASP
$37.18
Target $34.35 @ 28% GM
Std cost / pc
$24.73
RM $24.73 · conv $0.00
YTD gross margin
33.5%
$6,971 on $20,821
Construction
Face overlay · core · back overlay
Face5 x 8 Galaxy$3.39
Core5 x 8 3/4" M2 Ind Pine$17.96
Back5 x 8 Galaxy$3.39
Other · 40.0 SF · AX 17-385269
- RM cost
- $24.73
- Total cost
- $24.73
- Conversion
- $0.00
- Target @ 28% GM
- $34.35
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 | 216542 | 5 x 8 3/4" M2 Ind Pine | 1.00 | $17.96 | $17.96 |
| Face | 20005Melamine overlay | 218453 | 5 x 8 Galaxy | 1.00 | $3.39 | $3.39 |
| Back | 20005Melamine overlay | 218453 | 5 x 8 Galaxy | 1.00 | $3.39 | $3.39 |
| Labor | Other 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 $ | — | — | $20,821 | — | — | — | — | — | $20,821 |
| Pcs | — | — | 560 | — | — | — | — | — | 560 |
| SF | — | — | 23,011 | — | — | — | — | — | 23,011 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
17385269