Melamine · warehouse 100
17-177773
3/4 48-1/2 X 96-1/2 Spectracore Blank Melamine Black FACE Melamine Black BACK
MappedMelamine
YTD FOB sales
$60,886
688 pcs · 22,361 SF
ASP
$88.50
Target $83.13 @ 28% GM
Std cost / pc
$59.86
RM $59.86 · conv $0.00
YTD gross margin
32.4%
$19,705 on $60,886
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Black$4.29
Core4 x 8 3/4" Spectracore$51.27
Back4 x 8 Melamine FSC Black$4.29
Melamine · 32.0 SF · AX 17-177773
- RM cost
- $59.86
- Total cost
- $59.86
- Conversion
- $0.00
- Target @ 28% GM
- $83.13
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 | 218405 | 4 x 8 Melamine FSC Black | 1.00 | $4.29 | $4.29 |
| Back | 20005Melamine overlay | 218405 | 4 x 8 Melamine FSC Black | 1.00 | $4.29 | $4.29 |
| 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 $ | $12,972 | $2,663 | $10,818 | $16,180 | $4,983 | $7,677 | $2,917 | $2,677 | $60,886 |
| Pcs | 146 | 30 | 122 | 183 | 56 | 88 | 33 | 30 | 688 |
| SF | 4,745 | 975 | 3,965 | 5,948 | 1,820 | 2,860 | 1,073 | 975 | 22,361 |
History / open book
567 pcs
Open sales
567 pcs
FG concat
17177773