Breakeven AnalysisProject Name

AssumptionsFixed Cost Assumption $3,000Variable Cost Assumption $5.00Number of Units 50.00Unit Price $12.50

Units Revenue Fixed CostsVariable Costs Total Costs Total Profit0.00 $0 $3,000 $0 $3,000 $(3,000)

50.00 $625 $3,000 $250 $3,250 $(2,625)100.00 $1,250 $3,000 $500 $3,500 $(2,250)150.00 $1,875 $3,000 $750 $3,750 $(1,875)200.00 $2,500 $3,000 $1,000 $4,000 $(1,500)250.00 $3,125 $3,000 $1,250 $4,250 $(1,125)300.00 $3,750 $3,000 $1,500 $4,500 $(750)350.00 $4,375 $3,000 $1,750 $4,750 $(375)400.00 $5,000 $3,000 $2,000 $5,000 $0450.00 $5,625 $3,000 $2,250 $5,250 $375500.00 $6,250 $3,000 $2,500 $5,500 $750550.00 $6,875 $3,000 $2,750 $5,750 $1,125600.00 $7,500 $3,000 $3,000 $6,000 $1,500650.00 $8,125 $3,000 $3,250 $6,250 $1,875700.00 $8,750 $3,000 $3,500 $6,500 $2,250750.00 $9,375 $3,000 $3,750 $6,750 $2,625800.00 $10,000 $3,000 $4,000 $7,000 $3,000

Total Profit