Melamine · warehouse 100
17-385270
5 x 10 1/2" M2 Ind Pine PBC · 5 x 10 Galaxy · 5 x 10 Galaxy
MappedOther
YTD FOB sales
$23,930
439 pcs · 22,502 SF
ASP
$54.51
Target $35.60 @ 28% GM
Std cost / pc
$25.63
RM $25.63 · conv $0.00
YTD gross margin
53.0%
$12,677 on $23,930
Construction
Face overlay · core · back overlay
Face5 x 10 Galaxy$3.84
Core5 x 10 1/2" M2 Ind Pine PBC$17.96
Back5 x 10 Galaxy$3.84
Other · 50.0 SF · AX 17-385270
- RM cost
- $25.63
- Total cost
- $25.63
- Conversion
- $0.00
- Target @ 28% GM
- $35.60
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 | 385268 | 5 x 10 1/2" M2 Ind Pine PBC | 1.00 | $17.96 | $17.96 |
| Face | 20005Melamine overlay | 218460 | 5 x 10 Galaxy | 1.00 | $3.84 | $3.84 |
| Back | 20005Melamine overlay | 218460 | 5 x 10 Galaxy | 1.00 | $3.84 | $3.84 |
| 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 $ | — | — | $21,924 | — | $2,005 | — | — | — | $23,930 |
| Pcs | — | — | 402 | — | 37 | — | — | — | 439 |
| SF | — | — | 20,605 | — | 1,897 | — | — | — | 22,502 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
17385270