Rolled overlay · warehouse 100
18-178250
1/2 49 X 97 PBC PINE NAF Collins IND Rolled Paper Mountain Maple FACE Raw BACK
MappedRoll press
YTD FOB sales
$27,310
1,167 pcs · 38,519 SF
ASP
$23.40
Target $33.91 @ 28% GM
Std cost / pc
$24.41
RM $24.41 · conv $0.00
YTD gross margin
-4.3%
-$1,179 on $27,310
Construction
Face overlay · core · back overlay
Face4 x 8 RP Mountain Maple$8.97
Core4 x 8 1/2" NAF PBC M-S Ind Pine Collins$15.45
No back
Roll press · 32.0 SF · AX 18-178250
- RM cost
- $24.41
- Total cost
- $24.41
- Conversion
- $0.00
- Target @ 28% GM
- $33.91
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 | 375024 | 4 x 8 RP Mountain Maple | 32.0 | $0.28 | $8.97 |
| 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 NAF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $5,554 | $11,938 | $9,818 | — | — | — | — | — | $27,310 |
| Pcs | 237 | 510 | 420 | — | — | — | — | — | 1,167 |
| SF | 7,823 | 16,834 | 13,863 | — | — | — | — | — | 38,519 |
History / open book
630 pcs
Open sales
630 pcs
FG concat
18178250