Rolled overlay · warehouse 100
18-217078
4 x 10 6.0mm MDF West Pine Gold · 4 x 8 RP Vinyl Chalk Tiki Grass · 4 x 8 RP Vinyl Chalk Tiki Grass
MappedRoll press
YTD FOB sales
$16,499
294 pcs · 12,105 SF
ASP
$56.12
Target $177.30 @ 28% GM
Std cost / pc
$127.66
RM $127.66 · conv $0.00
YTD gross margin
-127.5%
-$21,032 on $16,499
Construction
Face overlay · core · back overlay
Face4 x 8 RP Vinyl Chalk Tiki Grass$55.85
Core4 x 10 6.0mm MDF West Pine Gold$15.95
Back4 x 8 RP Vinyl Chalk Tiki Grass$55.85
Roll press · 40.0 SF · AX 18-217078
- RM cost
- $127.66
- Total cost
- $127.66
- Conversion
- $0.00
- Target @ 28% GM
- $177.30
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 | 216438 | 4 x 10 6.0mm MDF West Pine Gold | 1.00 | $15.95 | $15.95 |
| Face | 20030Roll-press overlay | 216785 | 4 x 8 RP Vinyl Chalk Tiki Grass | 40.0 | $1.40 | $55.85 |
| Back | 20030Roll-press overlay | 216785 | 4 x 8 RP Vinyl Chalk Tiki Grass | 40.0 | $1.40 | $55.85 |
| 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 · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | — | $5,387 | — | $5,500 | $5,612 | — | — | — | $16,499 |
| Pcs | — | 96 | — | 98 | 100 | — | — | — | 294 |
| SF | — | 3,953 | — | 4,035 | 4,117 | — | — | — | 12,105 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
18217078