Melamine · warehouse 100
17-177770
1/4 49 X 97 MDF Melamine Hardrock Maple FACE Melamine Glueable/Paintable Backer BACK
MappedMelamine
YTD FOB sales
$14,259
476 pcs · 15,711 SF
ASP
$29.96
Target $28.28 @ 28% GM
Std cost / pc
$20.36
RM $20.36 · conv $0.00
YTD gross margin
32.0%
$4,567 on $14,259
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Hardrock Maple$3.54
Core4 x 8 6.0mm MDF West Pine Gold$12.54
Back4 x 8 Melamine FSC GP Backer$4.28
Melamine · 32.0 SF · AX 17-177770
- RM cost
- $20.36
- Total cost
- $20.36
- Conversion
- $0.00
- Target @ 28% GM
- $28.28
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 | 20002MDF core | 216424 | 4 x 8 6.0mm MDF West Pine Gold | 1.00 | $12.54 | $12.54 |
| Face | 20005Melamine overlay | 218419 | 4 x 8 Melamine FSC Hardrock Maple | 1.00 | $3.54 | $3.54 |
| Back | 20005Melamine overlay | 218417 | 4 x 8 Melamine FSC GP Backer | 1.00 | $4.28 | $4.28 |
| 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 $ | $3,481 | $3,540 | — | $7,238 | — | — | — | — | $14,259 |
| Pcs | 118 | 120 | — | 238 | — | — | — | — | 476 |
| SF | 3,895 | 3,961 | — | 7,856 | — | — | — | — | 15,711 |
History / open book
1,320 pcs
Open sales
1,320 pcs
FG concat
17177770