Rolled overlay · warehouse 100
18-303082
4 x 8 1/2" NAF PBC M-S Ind Pine Collins · 4 x 8 RP Natural Maplewood · 4 x 8 RP Uncoated Kraft
MappedRoll press
YTD FOB sales
$66,810
2,240 pcs · 73,936 SF
ASP
$29.83
Target $43.68 @ 28% GM
Std cost / pc
$31.45
RM $31.45 · conv $0.00
YTD gross margin
-5.4%
-$3,635 on $66,810
Construction
Face overlay · core · back overlay
Face4 x 8 RP Natural Maplewood$10.92
Core4 x 8 1/2" NAF PBC M-S Ind Pine Collins$15.45
Back4 x 8 RP Uncoated Kraft$5.08
Roll press · 32.0 SF · AX 18-303082
- RM cost
- $31.45
- Total cost
- $31.45
- Conversion
- $0.00
- Target @ 28% GM
- $43.68
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 | 218502 | 4 x 8 RP Natural Maplewood | 32.0 | $0.34 | $10.92 |
| Back | 20030Roll-press overlay | 302606 | 4 x 8 RP Uncoated Kraft | 32.0 | $0.16 | $5.08 |
| 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 $ | $4,307 | $2,906 | $5,958 | $14,546 | $4,101 | $13,562 | $15,498 | $5,933 | $66,810 |
| Pcs | 144 | 98 | 200 | 487 | 137 | 454 | 521 | 199 | 2,240 |
| SF | 4,753 | 3,235 | 6,601 | 16,074 | 4,522 | 14,985 | 17,197 | 6,568 | 73,936 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
18303082