Phenolic sat. film · warehouse 100
16-215568
1/2 61 X 97 MDF PSF 2 Layer Black FACE PSF 2 Layer Black BACK
MappedPSF
YTD FOB sales
$77,861
962 pcs · 39,529 SF
ASP
$80.94
Target $60.36 @ 28% GM
Std cost / pc
$43.46
RM $43.46 · conv $0.00
YTD gross margin
46.3%
$36,057 on $77,861
Construction
Face overlay · core · back overlay
Face5 x 8 PSF FSC$10.20
Core5 x 8 1/2" MDF$23.05
Back5 x 8 PSF FSC$10.20
PSF · 40.0 SF · AX 16-215568
- RM cost
- $43.46
- Total cost
- $43.46
- Conversion
- $0.00
- Target @ 28% GM
- $60.36
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 | 216465 | 5 x 8 1/2" MDF | 1.00 | $23.05 | $23.05 |
| Face | 20020PSF overlay | 218451 | 5 x 8 PSF FSC | 2.00 | $5.10 | $10.20 |
| Back | 20020PSF overlay | 218451 | 5 x 8 PSF FSC | 2.00 | $5.10 | $10.20 |
| 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 · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | — | — | $38,799 | — | $39,062 | — | — | $77,861 |
| Pcs | — | — | — | 479 | — | 483 | — | — | 962 |
| SF | — | — | — | 19,682 | — | 19,847 | — | — | 39,529 |
History / open book
1,140 pcs
Open sales
1,140 pcs
FG concat
16215568