Melamine · warehouse 100
17-217890
4 x 9 1/2" MDF · 4 x 9 Melamine FSC Mountain Maple · 4 x 9 Melamine FSC GP Backer
MappedMelamine
YTD FOB sales
$26,628
410 pcs · 15,207 SF
ASP
$64.95
Target $48.74 @ 28% GM
Std cost / pc
$35.10
RM $35.10 · conv $0.00
YTD gross margin
46.0%
$12,239 on $26,628
Construction
Face overlay · core · back overlay
Face4 x 9 Melamine FSC Mountain Maple$5.18
Core4 x 9 1/2" MDF$24.96
Back4 x 9 Melamine FSC GP Backer$4.96
Melamine · 36.0 SF · AX 17-217890
- RM cost
- $35.10
- Total cost
- $35.10
- Conversion
- $0.00
- Target @ 28% GM
- $48.74
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 | 217912 | 4 x 9 1/2" MDF | 1.00 | $24.96 | $24.96 |
| Face | 20005Melamine overlay | 218437 | 4 x 9 Melamine FSC Mountain Maple | 1.00 | $5.18 | $5.18 |
| Back | 20005Melamine overlay | 218438 | 4 x 9 Melamine FSC GP Backer | 1.00 | $4.96 | $4.96 |
| 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 $ | — | — | — | $3,301 | $1,762 | $8,093 | — | $13,472 | $26,628 |
| Pcs | — | — | — | 58 | 30 | 119 | — | 203 | 410 |
| SF | — | — | — | 2,151 | 1,113 | 4,414 | — | 7,529 | 15,207 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
17217890