Phenolic sat. film · warehouse 100
16-165608
5 x 10 1" MDF Medex · 5 x 10 PSF FSC · 5 x 10 PSF FSC
MappedPSF
YTD FOB sales
$65,030
1,400 pcs · 15,592 SF
ASP
$46.45
Target $40.36 @ 28% GM
Std cost / pc
$29.06
RM $29.06 · conv $0.00
YTD gross margin
37.4%
$24,343 on $65,030
Construction
Face overlay · core · back overlay
Face5 x 10 PSF FSC$3.00
Core5 x 10 1" MDF Medex$23.05
Back5 x 10 PSF FSC$3.00
PSF · 50.0 SF · AX 16-165608
- RM cost
- $29.06
- Total cost
- $29.06
- Conversion
- $0.00
- Target @ 28% GM
- $40.36
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 | 216452 | 5 x 10 1" MDF Medex | 1.00 | $23.05 | $23.05 |
| Face | 20020PSF overlay | 218501 | 5 x 10 PSF FSC | 1.00 | $3.00 | $3.00 |
| Back | 20020PSF overlay | 218501 | 5 x 10 PSF FSC | 1.00 | $3.00 | $3.00 |
| Labor | PSF conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Phenolic Sat Film · MDF NAUF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $21,135 | — | — | $21,135 | — | — | $1,626 | $21,135 | $65,030 |
| Pcs | 455 | — | — | 455 | — | — | 35 | 455 | 1,400 |
| SF | 5,067 | — | — | 5,067 | — | — | 390 | 5,067 | 15,592 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
16165608