Rolled overlay · warehouse 100
18-178164
5.2MM 49 X 97 MDF Rolled Vinyl Timber White FACE Raw BACK
MappedRoll press
YTD FOB sales
$11,628
600 pcs · 19,804 SF
ASP
$19.38
Target $34.36 @ 28% GM
Std cost / pc
$24.74
RM $24.74 · conv $0.00
YTD gross margin
-27.7%
-$3,217 on $11,628
Construction
Face overlay · core · back overlay
Face4 x 8 RP Vinyl Timber White$14.41
Core4 x 8 5.2mm MDF NAF Roll Press$10.33
No back
Roll press · 32.0 SF · AX 18-178164
- RM cost
- $24.74
- Total cost
- $24.74
- Conversion
- $0.00
- Target @ 28% GM
- $34.36
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 | 216419 | 4 x 8 5.2mm MDF NAF Roll Press | 1.00 | $10.33 | $10.33 |
| Face | 20030Roll-press overlay | 216488 | 4 x 8 RP Vinyl Timber White | 32.0 | $0.45 | $14.41 |
| Labor | Roll press conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Rolled Overlay · MDF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | — | — | — | — | — | $11,628 | — | $11,628 |
| Pcs | — | — | — | — | — | — | 600 | — | 600 |
| SF | — | — | — | — | — | — | 19,804 | — | 19,804 |
History / open book
15,088 pcs
Open sales
15,088 pcs
FG concat
18178164