This document was exported from Numbers.

Each table was converted to an Excel worksh

objects on each Numbers sheet were placed on separate worksheets. Please be aware that
calculations may differ in Excel.

Numbers Sheet Name Numbers Table Name

Analysis
Profit/Loss
Break-Even Point
"All Drawings from the Sheet"
 converted to an Excel worksheet. All other
rksheets. Please be aware that formula

Excel Worksheet Name

Analysis - Profit_Loss
Analysis - Break-Even Point
Analysis - Drawings
UNITS SOLD SALES TOTAL COSTS PROFIT/LOSS

0 £0 £600,000 -£600,000

250 £67,500 £612,500 -£545,000

500 £135,000 £625,000 -£490,000

750 £202,500 £637,500 -£435,000

1,000 £270,000 £650,000 -£380,000

1,250 £337,500 £662,500 -£325,000

1,500 £405,000 £675,000 -£270,000

1,750 £472,500 £687,500 -£215,000

2,000 £540,000 £700,000 -£160,000

2,250 £607,500 £712,500 -£105,000

2,500 £675,000 £725,000 -£50,000

2,750 £742,500 £737,500 £5,000

3,000 £810,000 £750,000 £60,000

3,250 £877,500 £762,500 £115,000

3,500 £945,000 £775,000 £170,000

3,750 £1,012,500 £787,500 £225,000

4,000 £1,080,000 £800,000 £280,000

4,250 £1,147,500 £812,500 £335,000

4,500 £1,215,000 £825,000 £390,000

4,750 £1,282,500 £837,500 £445,000

5,000 £1,350,000 £850,000 £500,000

3
Fixed Costs €600,000

Variable Cost per Unit €50

Unit Price €270

Unit Increments 250

BREAK-EVEN POINT 2,727

4
Break-Even Analysis

Use this calculator to determine the break-even point for a

product: the number of units you need to sell for your revenue to
equal your costs. Enter your costs, unit price, and unit increments
in the table below.

$1,633,331
$1,399,998
$1,166,665
$933,332
$699,999
$466,666
$233,333
$0
0 0 00 00 00 00 00 00 00 00 00
50 10 15 20 25 30 35 40 45 50
Units
SalesSold Total Costs