Try it yourself
Product Cost What-if Simulator
How do changes in recipe, labour and energy assumptions affect your product’s unit cost?
Change the recipe, scrap rate, production time and energy use. Calculate the new unit cost and the total cost impact at the planned volume.
Nervay / Costing / Product Cost What-if Simulator
Synthetic demo
Product cost: what-if simulation
- Chocolate wafer · 40 g
- Gebze plant
- FY 2027
- 55 M units a year
- USD
Assumptions
Recipe
Base: 3.2%
Production
Base: 78%
The base is locked; inputs change only the scenario.
Base unit cost
0.440USD/unit
Scenario unit cost
0.411USD/unit
−6.5%
Annual cost impact
−1.58M USD
55 M units, fixed volume
Capacity use
78% → 85%
The scale starts at 0.374.
Financial impact
Base 0.440 → scenario 0.411 USD/unit (−6.5%). Annual cost impact −1.58 M USD.
Detailed tables
| Line | Base | Scenario | Difference |
|---|---|---|---|
| Recipe / materials | 0.250 | 0.232 | −0.018 |
| Cocoa blend | 0.110 | 0.101 | −0.009 |
| Flour and sugar | 0.055 | 0.052 | −0.003 |
| Fat and other | 0.035 | 0.033 | −0.002 |
| Packaging | 0.050 | 0.046 | −0.004 |
| Labour | 0.067 | 0.061 | −0.006 |
| Energy | 0.035 | 0.032 | −0.003 |
| Production overhead | 0.088 | 0.086 | −0.002 |
| Total | 0.440 | 0.411 | −0.029 |
Base 0.440 → scenario 0.411 USD/unit (−6.5%). Annual cost impact −1.58 M USD.