All cost inputs are now calculated from the detailed 'Cost Account Worksheet' below.
1. Common Fixed Costs: Annual costs incurred by the company that support *all* products and cannot be easily traced to a single product (e.g., rent, corporate salaries). In this simulation, these costs are **allocated** to each product based on its **Sales Mix (%)**.
2. Direct Fixed Costs: Annual fixed costs that *can* be directly traced to a specific product (e.g., a lease payment for a dedicated machine or a product manager's salary). These costs are summed up for each product.
3. Direct Variable Costs: Costs that change in total directly with the number of units produced (e.g., raw materials, direct labor, packaging). These costs are entered on a **per-unit** basis for each product.
NOTE: This value is automatically calculated from the Category 1 section in the worksheet below.
Category 2: Direct Product Fixed Cost (Total $): **Derived from Worksheet.**
3. Direct Product Variable Cost (per unit): **Derived from Worksheet.**
| Product | Price (P) | Cat 1: Allocated Common Fixed Cost |
Cat 2: Direct Prod. Fixed Cost (Total $) |
Total Product Fixed Cost (1 + 2) |
Cat 3: Direct Prod. Variable Cost (per unit) |
Sales Mix (%) | CM (P-V) | Weighted CM |
|---|
Enter itemized costs below. Their totals automatically update the calculation table above.
Account Name | Annual Amount:
Account Name | Annual Amount:
Account Name | Cost per Unit:
Total Fixed Costs Calculation
Weighted Avg. Contribution Margin (WACM)
$45.00
Total Break-Even Units
18,889
Total Break-Even Revenue
$1,638,889