Rolled overlay · warehouse 100
18-178233
6.0MM 61 X 97 MDF NAUF Rolled Paper White Stipple FACE Raw BACK
MappedRoll press
YTD FOB sales
$50,027
2,075 pcs · 85,262 SF
ASP
$24.11
Target $37.17 @ 28% GM
Std cost / pc
$26.76
RM $26.76 · conv $0.00
YTD gross margin
-11.0%
-$5,508 on $50,027
Construction
Face overlay · core · back overlay
Face5 x 8 RP White Stipple$10.80
Core5 x 8 6.0mm MDF West Pine Gold$15.96
No back
Roll press · 40.0 SF · AX 18-178233
- RM cost
- $26.76
- Total cost
- $26.76
- Conversion
- $0.00
- Target @ 28% GM
- $37.17
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 | 216445 | 5 x 8 6.0mm MDF West Pine Gold | 1.00 | $15.96 | $15.96 |
| Face | 20030Roll-press overlay | 218517 | 5 x 8 RP White Stipple | 40.0 | $0.27 | $10.80 |
| 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 $ | $2,409 | $8,404 | $14,064 | — | $24,161 | $989 | — | — | $50,027 |
| Pcs | 100 | 350 | 583 | — | 1,000 | 42 | — | — | 2,075 |
| SF | 4,109 | 14,382 | 23,956 | — | 41,090 | 1,726 | — | — | 85,262 |
History / open book
9,813 pcs
Open sales
9,813 pcs
FG concat
18178233