Formula
Total window cost = labor hours × labor rate + vehicle hours × vehicle rate + facility cost + fees + late cost
Cost per completed shipment = total window cost ÷ completed shipments
Allocated unused-capacity cost = total cost × (booked − completed) ÷ booked
What the result means
The main result is the entered window cost spread across completed shipments. The unused-capacity allocation is analytical; it identifies the share associated with unfilled booked volume, not necessarily a recoverable cash expense.
Avoid double counting. For example, do not include dock labor in both the hourly labor inputs and the facility charge unless those are truly separate costs.