Melamine · warehouse 100
17-177784
1 48-1/2 X 96-1/2 Spectracore Blank Melamine Carnation White FACE Melamine Carnation White BACK
MappedMelamine
YTD FOB sales
$41,265
416 pcs · 13,521 SF
ASP
$99.20
Target $89.20 @ 28% GM
Std cost / pc
$64.22
RM $64.22 · conv $0.00
YTD gross margin
35.3%
$14,548 on $41,265
Construction
Face overlay · core · back overlay
Face4 x 8 Melamine FSC Galaxy White$2.90
Core4 x 8 1" Spectracore$58.43
Back4 x 8 Melamine FSC Galaxy White$2.90
Melamine · 32.0 SF · AX 17-177784
- RM cost
- $64.22
- Total cost
- $64.22
- Conversion
- $0.00
- Target @ 28% GM
- $89.20
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 | 010085 | 4 x 8 1" Spectracore | 1.00 | $58.43 | $58.43 |
| 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 $ | — | $14,992 | — | $15,031 | $2,836 | — | $5,516 | $2,891 | $41,265 |
| Pcs | — | 150 | — | 150 | 29 | — | 57 | 30 | 416 |
| SF | — | 4,875 | — | 4,875 | 943 | — | 1,853 | 975 | 13,521 |
History / open book
420 pcs
Open sales
420 pcs
FG concat
17177784