Melamine · warehouse 100
17-177716
1/4 49 X 97 MDF Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$82,111
3,106 pcs · 102,520 SF
ASP
$26.44
Target $25.48 @ 28% GM
Std cost / pc
$18.34
RM $18.34 · conv $0.00
YTD gross margin
30.6%
$25,140 on $82,111
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 6.0mm MDF West Pine Gold$12.54
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177716
- RM cost
- $18.34
- Total cost
- $18.34
- Conversion
- $0.00
- Target @ 28% GM
- $25.48
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 | 20002MDF core | 216424 | 4 x 8 6.0mm MDF West Pine Gold | 1.00 | $12.54 | $12.54 |
| 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 · MDF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $2,532 | — | $10,090 | $32,049 | $19,669 | $3,133 | $14,638 | — | $82,111 |
| Pcs | 99 | — | 388 | 1,198 | 751 | 120 | 550 | — | 3,106 |
| SF | 3,268 | — | 12,807 | 39,542 | 24,788 | 3,961 | 18,154 | — | 102,520 |
History / open book
8,640 pcs
Open sales
8,640 pcs
FG concat
17177716