Rolled overlay · warehouse 100
18-009315
1/2 48 X 96 VC K ULEF Rolled Paper White Stipple FACE Rolled Paper White Stipple BACK
MappedRoll press
YTD FOB sales
$12,107
269 pcs · 8,608 SF
ASP
$45.01
Target $40.55 @ 28% GM
Std cost / pc
$29.20
RM $29.20 · conv $0.00
YTD gross margin
35.1%
$4,252 on $12,107
Construction
Face overlay · core · back overlay
Face4 x 8 RP White Stipple$6.88
Core4 x 8 1/2" PBC$15.45
Back4 x 8 RP White Stipple$6.88
Roll press · 32.0 SF · AX 18-009315
- RM cost
- $29.20
- Total cost
- $29.20
- Conversion
- $0.00
- Target @ 28% GM
- $40.55
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 | 20031Particleboard core | 218769 | 4 x 8 1/2" PBC | 1.00 | $15.45 | $15.45 |
| Face | 20030Roll-press overlay | 218516 | 4 x 8 RP White Stipple | 32.0 | $0.21 | $6.88 |
| Back | 20030Roll-press overlay | 218516 | 4 x 8 RP White Stipple | 32.0 | $0.21 | $6.88 |
| Labor | Roll press conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Rolled Overlay · VC · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | $2,130 | — | $2,333 | $2,657 | $2,609 | $2,378 | — | $12,107 |
| Pcs | — | 47 | — | 52 | 59 | 58 | 53 | — | 269 |
| SF | — | 1,504 | — | 1,664 | 1,888 | 1,856 | 1,696 | — | 8,608 |
History / open book
120 pcs
Open sales
120 pcs
FG concat
18009315