Melamine · warehouse 100
17-177698
3/4 48-1/2 X 96-1/2 Spectracore Blank Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$547,403
6,824 pcs · 221,792 SF
ASP
$80.22
Target $79.26 @ 28% GM
Std cost / pc
$57.07
RM $57.07 · conv $0.00
YTD gross margin
28.9%
$157,973 on $547,403
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 3/4" Spectracore$51.27
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177698
- RM cost
- $57.07
- Total cost
- $57.07
- Conversion
- $0.00
- Target @ 28% GM
- $79.26
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 | 20012Specialty core | 008752 | 4 x 8 3/4" Spectracore | 1.00 | $51.27 | $51.27 |
| Face | 20005Melamine overlay | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| Back | 20005Melamine overlay | 218414 | 4 x 8 Melamine FSC Galaxy White | 1.00 | $2.90 | $2.90 |
| Labor | Melamine conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Melamine · Spectracore Blank · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $45,631 | $48,232 | $126,640 | $56,044 | $69,012 | $85,159 | $96,079 | $20,606 | $547,403 |
| Pcs | 555 | 596 | 1,588 | 702 | 866 | 1,051 | 1,208 | 258 | 6,824 |
| SF | 18,038 | 19,371 | 51,613 | 22,816 | 28,147 | 34,159 | 39,262 | 8,385 | 221,792 |
History / open book
6,000 pcs
Open sales
6,000 pcs
FG concat
17177698