Rolled overlay · warehouse 100
18-178229
6.0MM 49 X 97 MDF NAUF Rolled Paper White Stipple FACE Raw BACK
MappedRoll press
YTD FOB sales
$521,811
27,906 pcs · 921,092 SF
ASP
$18.70
Target $25.23 @ 28% GM
Std cost / pc
$18.17
RM $18.17 · conv $0.00
YTD gross margin
2.9%
$14,893 on $521,811
Construction
Face overlay · core · back overlay
Face4 x 8 RP White Stipple$6.88
Core4 x 8 6.0mm MDF NAF Roll Press$11.29
No back
Roll press · 32.0 SF · AX 18-178229
- RM cost
- $18.17
- Total cost
- $18.17
- Conversion
- $0.00
- Target @ 28% GM
- $25.23
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 | 216423 | 4 x 8 6.0mm MDF NAF Roll Press | 1.00 | $11.29 | $11.29 |
| Face | 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 · MDF NAUF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $33,660 | $52,993 | $81,261 | $62,320 | $92,796 | $67,142 | $87,453 | $44,186 | $521,811 |
| Pcs | 1,800 | 2,797 | 4,352 | 3,353 | 5,043 | 3,416 | 4,745 | 2,400 | 27,906 |
| SF | 59,413 | 92,320 | 143,646 | 110,672 | 166,454 | 112,752 | 156,618 | 79,217 | 921,092 |
History / open book
49,090 pcs
Open sales
49,090 pcs
FG concat
18178229