Melamine · warehouse 100
17-177725
1/4 49 X 97 MDF Melamine Mountain Maple FACE Melamine Mountain Maple BACK
MappedMelamine
YTD FOB sales
$78,434
2,871 pcs · 94,763 SF
ASP
$27.32
Target $27.90 @ 28% GM
Std cost / pc
$20.09
RM $20.09 · conv $0.00
YTD gross margin
26.5%
$20,760 on $78,434
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Mountain Maple$3.77
Core4 x 8 6.0mm MDF West Pine Gold$12.54
Back4 x 8 Melamine FSC Mountain Maple$3.77
Melamine · 32.0 SF · AX 17-177725
- RM cost
- $20.09
- Total cost
- $20.09
- Conversion
- $0.00
- Target @ 28% GM
- $27.90
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 | 218423 | 4 x 8 Melamine FSC Mountain Maple | 1.00 | $3.77 | $3.77 |
| Back | 20005Melamine overlay | 218423 | 4 x 8 Melamine FSC Mountain Maple | 1.00 | $3.77 | $3.77 |
| 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 $ | $11,759 | $17,909 | $9,193 | — | $11,400 | $16,208 | $3,217 | $8,748 | $78,434 |
| Pcs | 432 | 659 | 338 | — | 406 | 600 | 115 | 321 | 2,871 |
| SF | 14,259 | 21,752 | 11,156 | — | 13,401 | 19,804 | 3,796 | 10,595 | 94,763 |
History / open book
3,125 pcs
Open sales
3,125 pcs
FG concat
17177725