Melamine · warehouse 100
17-177781
3/4 49 X 97 MDF Melamine Mountain Maple FACE Melamine Mountain Maple BACK
MappedMelamine
YTD FOB sales
$3,004
60 pcs · 1,980 SF
ASP
$50.07
Target $42.50 @ 28% GM
Std cost / pc
$30.60
RM $30.60 · conv $0.00
YTD gross margin
38.9%
$1,168 on $3,004
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Mountain Maple$3.77
Core4 x 8 3/4" MDF$23.05
Back4 x 8 Melamine FSC Mountain Maple$3.77
Melamine · 32.0 SF · AX 17-177781
- RM cost
- $30.60
- Total cost
- $30.60
- Conversion
- $0.00
- Target @ 28% GM
- $42.50
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 | 216416 | 4 x 8 3/4" MDF | 1.00 | $23.05 | $23.05 |
| 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 $ | — | — | $3,004 | — | — | — | — | — | $3,004 |
| Pcs | — | — | 60 | — | — | — | — | — | 60 |
| SF | — | — | 1,980 | — | — | — | — | — | 1,980 |
History / open book
700 pcs
Open sales
700 pcs
FG concat
17177781