Scheduled hours = working weeks × scheduled hours per week
Productive hours = scheduled hours × utilisation
Owned depreciation = (purchase price − residual value) ÷ useful life
Owned acquisition = depreciation + annual finance interest and fees
Leased acquisition = annual lease cost
Allocated labour = loaded operator cost × scheduled hours × operator allocation
Energy = average power draw × electricity price × productive hours
Total annual cost = acquisition + labour + overhead + maintenance + energy + tooling + software + inspection + floor space + insurance and other
Break-even rate = total annual cost ÷ productive hours
Gross profit per hour = charge-out rate − break-even rate
Charge-out rate = break-even rate ÷ (1 − gross margin)
Annual revenue = charge-out rate × productive hours
Sensitivity recalculates productive hours, energy, total annual cost, break-even, and charge-out rates. The selected utilisation is always retained and labelled. Comparison scenarios use the existing 5% and 95% bounds, with three scenarios in ascending order even when the selected value is nearer 0% or 100%.