Melamine · warehouse 100
17-177882
3/4 61 X 109 MDF HDM2 Melamine Galaxy White FACE Raw BACK
MappedMelamine
YTD FOB sales
$181,185
2,261 pcs · 104,399 SF
ASP
$80.13
Target $84.02 @ 28% GM
Std cost / pc
$60.50
RM $60.50 · conv $0.00
YTD gross margin
24.5%
$44,400 on $181,185
Construction
Face overlay · core · back overlay
Face5 x 9 Melamine FSC Galaxy White$4.63
Core5 x 9 3/4" MDF Plum Creek HD$55.87
No back
Melamine · 45.0 SF · AX 17-177882
- RM cost
- $60.50
- Total cost
- $60.50
- Conversion
- $0.00
- Target @ 28% GM
- $84.02
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 | 216456 | 5 x 9 3/4" MDF Plum Creek HD | 1.00 | $55.87 | $55.87 |
| Face | 20005Melamine overlay | 218459 | 5 x 9 Melamine FSC Galaxy White | 1.00 | $4.63 | $4.63 |
| 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 $ | $21,976 | $23,110 | $21,867 | $23,859 | $21,409 | $21,207 | $47,757 | — | $181,185 |
| Pcs | 270 | 285 | 269 | 295 | 270 | 270 | 602 | — | 2,261 |
| SF | 12,467 | 13,159 | 12,421 | 13,621 | 12,467 | 12,467 | 27,797 | — | 104,399 |
History / open book
2,490 pcs
Open sales
2,490 pcs
FG concat
17177882