Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Monthly Breakeven Analysis Template

Craft Brewery
www.projectionhub.com
Revenue
Average sales price of a barrel of beer $ 250.00

Cost of Goods Sold


Grain cost per barrel $ 70.00
Hops cost per barrel $ 20.00
Yeast cost per barrel $ 10.00
Misc. cost per barrel (cleaning, nutrients, clarifiers, etc) $ 20.00
Labor costs per barrel $ 25.00
Kegging cost per barrel $ 10.00
Bottling cost per barrel $ 25.00
Total Cost of Goods Sold $ 180.00

Gross Profit Per Barrel $ 70.00

Monthly Fixed Costs


Payroll (salaried employees) 10000
Rent $ 2,000
Accounting $ 200
Internet $ 100
Phone $ 200
Insurance $ 2,000
Supplies $ 1,000
Other $ 1,000

Total Fixed Expenses $ 16,500

Number of Barrels of Beer Needed to Breakeven - Monthly 236

You might also like