Rolled overlay · warehouse 100
18-303267
49 x 97 3/4" PC-2 MDF Lami · 4 x 8 RP Vermont Maple · 4 x 8 RP Vermont Maple
MappedRoll press
YTD FOB sales
$207,162
2,771 pcs · 91,462 SF
ASP
$74.76
Target $93.90 @ 28% GM
Std cost / pc
$67.61
RM $67.61 · conv $0.00
YTD gross margin
9.6%
$19,822 on $207,162
Construction
Face overlay · core · back overlay
Face4 x 8 RP Vermont Maple$9.26
Core49 x 97 3/4" PC-2 MDF Lami$49.09
Back4 x 8 RP Vermont Maple$9.26
Roll press · 32.0 SF · AX 18-303267
- RM cost
- $67.61
- Total cost
- $67.61
- Conversion
- $0.00
- Target @ 28% GM
- $93.90
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 | 20012Specialty core | 074471 | 49 x 97 3/4" PC-2 MDF Lami | 1.00 | $49.09 | $49.09 |
| Face | 20030Roll-press overlay | 302638 | 4 x 8 RP Vermont Maple | 32.0 | $0.29 | $9.26 |
| Back | 20030Roll-press overlay | 302638 | 4 x 8 RP Vermont Maple | 32.0 | $0.29 | $9.26 |
| Labor | Roll press conversion | 1 | $0.00 | $0.00 | ||
| Overhead | 72% of labor | 1 | $0.00 | $0.00 | ||
2026 monthly FOB mill $
Rolled Overlay · PC-2 MDF Blank · January–August 2026
| Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | YTD | |
|---|---|---|---|---|---|---|---|---|---|
| Sales $ | $36,013 | $69,052 | — | $36,520 | $39,215 | $10,316 | $16,047 | — | $207,162 |
| Pcs | 496 | 952 | — | 487 | 496 | 139 | 201 | — | 2,771 |
| SF | 16,371 | 31,423 | — | 16,074 | 16,371 | 4,588 | 6,634 | — | 91,462 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
18303267