Melamine · warehouse 100
17-385452
4 x 8 3/4" Comm Pine · 4 x 8 Mountain Maple · 4 x 8 Mountain Maple
MappedOther
YTD FOB sales
$20,119
606 pcs · 20,002 SF
ASP
$33.20
Target $35.28 @ 28% GM
Std cost / pc
$25.40
RM $25.40 · conv $0.00
YTD gross margin
23.5%
$4,727 on $20,119
Construction
Face overlay · core · back overlay
Face4 x 8 Mountain Maple$3.77
Core4 x 8 3/4" Comm Pine$17.85
Back4 x 8 Mountain Maple$3.77
Other · 32.0 SF · AX 17-385452
- RM cost
- $25.40
- Total cost
- $25.40
- Conversion
- $0.00
- Target @ 28% GM
- $35.28
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" Comm Pine | 1.00 | $17.85 | $17.85 |
| Face | 20005Melamine overlay | 218423 | 4 x 8 Mountain Maple | 1.00 | $3.77 | $3.77 |
| Back | 20005Melamine overlay | 218423 | 4 x 8 Mountain Maple | 1.00 | $3.77 | $3.77 |
| 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 $ | — | — | — | — | $2,627 | $12,063 | $5,430 | — | $20,119 |
| Pcs | — | — | — | — | 79 | 365 | 162 | — | 606 |
| SF | — | — | — | — | 2,608 | 12,048 | 5,347 | — | 20,002 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
17385452