You are on page 1of 1

Break-Even Analysis

Fixed Cost = 14400

Variable Cost = 20 Per unit

Selling Price = 25 Per unit

Net Total
units Total Fixed Variable Cost(FC+VC
publish Revenue(price*units) Cost Cost(vc*units) ) Profit(TR-TC)
0 0 14400 0 14400 -14400
25 625 14400 500 14900 -14275
50 1250 14400 1000 15400 -14150
75 1875 14400 1500 15900 -14025
100 2500 14400 2000 16400 -13900
125 3125 14400 2500 16900 -13775
150 3750 14400 3000 17400 -13650
200 5000 14400 4000 18400 -13400
225 5625 14400 4500 18900 -13275
250 6250 14400 5000 19400 -13150
300 7500 14400 6000 20400 -12900
400 10000 14400 8000 22400 -12400
500 12500 14400 10000 24400 -11900
600 15000 14400 12000 26400 -11400
700 17500 14400 14000 28400 -10900
800 20000 14400 16000 30400 -10400
900 22500 14400 18000 32400 -9900
1000 25000 14400 20000 34400 -9400
1200 30000 14400 24000 38400 -8400
1400 35000 14400 28000 42400 -7400
1500 37500 14400 30000 44400 -6900
1600 40000 14400 32000 46400 -6400
1700 42500 14400 34000 48400 -5900
1800 45000 14400 36000 50400 -5400
1900 47500 14400 38000 52400 -4900
2000 50000 14400 40000 54400 -4400
2100 52500 14400 42000 56400 -3900
2200 55000 14400 44000 58400 -3400
2500 62500 14400 50000 64400 -1900
2600 65000 14400 52000 66400 -1400
2700 67500 14400 54000 68400 -900
2800 70000 14400 56000 70400 -400
2880 72000 14400 57600 72000 0