Rolled overlay · warehouse 100
18-303449
49 x 121 3/4" PC s · 4 x 8 RP Vermont Maple · 4 x 8 RP Vermont Maple
MappedRoll press
YTD FOB sales
$26,197
232 pcs · 9,552 SF
ASP
$112.92
Target $93.90 @ 28% GM
Std cost / pc
$67.61
RM $67.61 · conv $0.00
YTD gross margin
40.1%
$10,512 on $26,197
Construction
Face overlay · core · back overlay
Face4 x 8 RP Vermont Maple$9.26
Core49 x 121 3/4" PC s$49.09
Back4 x 8 RP Vermont Maple$9.26
Roll press · 32.0 SF · AX 18-303449
- 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 | 073928 | 49 x 121 3/4" PC s | 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 $ | $6,634 | $6,358 | — | $13,205 | — | — | — | — | $26,197 |
| Pcs | 59 | 58 | — | 115 | — | — | — | — | 232 |
| SF | 2,429 | 2,388 | — | 4,735 | — | — | — | — | 9,552 |
History / open book
0 pcs
Open sales
0 pcs
FG concat
18303449