Rolled overlay · warehouse 100
18-178239
1/2 49 X 97 PBC PINE Collins IND Rolled Paper White Stipple FACE Raw BACK
MappedRoll press
YTD FOB sales
$12,588
494 pcs · 16,305 SF
ASP
$25.48
Target $31.00 @ 28% GM
Std cost / pc
$22.32
RM $22.32 · conv $0.00
YTD gross margin
12.4%
$1,560 on $12,588
Construction
Face overlay · core · back overlay
Face4 x 8 RP White Stipple$6.88
Core4 x 8 1/2" NAF PBC M-S Ind Pine Collins$15.45
No back
Roll press · 32.0 SF · AX 18-178239
- RM cost
- $22.32
- Total cost
- $22.32
- Conversion
- $0.00
- Target @ 28% GM
- $31.00
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" NAF PBC M-S Ind Pine Collins | 1.00 | $15.45 | $15.45 |
| 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 · PBC PINE · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | — | $3,439 | $1,259 | $5,674 | — | $2,215 | — | $12,588 |
| Pcs | — | — | 144 | 49 | 219 | — | 82 | — | 494 |
| SF | — | — | 4,753 | 1,617 | 7,229 | — | 2,707 | — | 16,305 |
History / open book
1,570 pcs
Open sales
1,570 pcs
FG concat
18178239