Melamine · warehouse 100
17-177724
1/4 49 X 97 MDF Melamine Black FACE Melamine Black BACK
MappedMelamine
YTD FOB sales
$37,070
1,250 pcs · 41,259 SF
ASP
$29.66
Target $29.35 @ 28% GM
Std cost / pc
$21.13
RM $21.13 · conv $0.00
YTD gross margin
28.7%
$10,656 on $37,070
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Black$4.29
Core4 x 8 6.0mm MDF West Pine Gold$12.54
Back4 x 8 Melamine FSC Black$4.29
Melamine · 32.0 SF · AX 17-177724
- RM cost
- $21.13
- Total cost
- $21.13
- Conversion
- $0.00
- Target @ 28% GM
- $29.35
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 | 20002MDF core | 216424 | 4 x 8 6.0mm MDF West Pine Gold | 1.00 | $12.54 | $12.54 |
| Face | 20005Melamine overlay | 218405 | 4 x 8 Melamine FSC Black | 1.00 | $4.29 | $4.29 |
| Back | 20005Melamine overlay | 218405 | 4 x 8 Melamine FSC Black | 1.00 | $4.29 | $4.29 |
| 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 $ | $5,757 | $7,454 | — | $8,891 | $6,097 | $2,864 | $6,007 | — | $37,070 |
| Pcs | 201 | 250 | — | 296 | 203 | 100 | 200 | — | 1,250 |
| SF | 6,634 | 8,252 | — | 9,770 | 6,700 | 3,301 | 6,601 | — | 41,259 |
History / open book
900 pcs
Open sales
900 pcs
FG concat
17177724