Rolled overlay · warehouse 100
18-178281
6.0MM 49 X 97 MDF NAUF Rolled Vinyl Timber White FACE Raw BACK
MappedRoll press
YTD FOB sales
$16,074
785 pcs · 25,910 SF
ASP
$20.48
Target $35.69 @ 28% GM
Std cost / pc
$25.70
RM $25.70 · conv $0.00
YTD gross margin
-25.5%
-$4,099 on $16,074
Construction
Face overlay · core · back overlay
Face4 x 8 RP Vinyl Timber White$14.41
Core4 x 8 6.0mm MDF NAF Roll Press$11.29
No back
Roll press · 32.0 SF · AX 18-178281
- RM cost
- $25.70
- Total cost
- $25.70
- Conversion
- $0.00
- Target @ 28% GM
- $35.69
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 | 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 NAUF · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | — | — | — | — | — | $16,074 | — | $16,074 |
| Pcs | — | — | — | — | — | — | 785 | — | 785 |
| SF | — | — | — | — | — | — | 25,910 | — | 25,910 |
History / open book
120 pcs
Open sales
120 pcs
FG concat
18178281