Moulding Quote Worksheet Date 20-May-03

Customer Supplier
Nominal Size Cost MBM $515
Product Factor 0.667 Cost LF
Net FP Size Knife Charge/Inch $45
LF FP 700 Profile
Species 490 1/4 INBD QTY
Grade ((C6*B12)+C6)C4
MBM COST INBOUN LF COST INBOUND
Lumber Cost/M RW $515 S2S/M $0
Margin Factor 0.78 $145 Rip/M $0
Waste % 5% $26 Resaw/M $0
S2S/M $0 Other Milling/M $0
Rip/M $0 Subtotal/M $0
Resaw/M $0 LF Conversion $0.000
Other Milling/M $0 Lbr Cost/LF $0.00
Subtotal $686 Margin Factor 0.80 $0.00
LF Conversion $0.458 Waste % 10% $0.00
Mould/LF $0.25 Mould/LF $0.16
MINIMUM CHARGE $0 $0.00 MINIMUM CHARGE $0.00
Set-up $60 $0.09 Set-up $50 $0.07
Knife Charge Inchs $0.00 Knife Charge Inchs 0 $0.00
LF Sales Price FOB Mill $0.79 LF Sales Price FOB Mill $0.23
MBM Sales Price FOB Mill $1,189 MBM Sales Price FOB Mill $347
Freight $50 $0.07 Freight $20 $0.03
LF Sales Price Del. $0.86 LF Sales Price Del. $0.26
MBM Sales Price Del. $1,296 MBM Sales Price Del. $390
TOTAL DOLLARS $605 TOTAL DOLLARS $182

GP W/O FGT $303 -$70

GP % W/O FGT 54.5% 50.0%