BREAK-EVEN ANALYSIS

Fixed Costs Variable Unit C

Costs required to produce the first unit of a product. Costs that vary directly with the productio
Definition Cost Definiton
Etalase 2,500,000.00 Listrik + Air

Unit Selling Price: 10,000.00

The amount of money charged to the customer for each unit of a product or service.

Expected Unit Sales: 310

Number of units of the product projected to be sold over a specific period of time.

Break-Even Units: -8.62

SIS

Variable Unit Costs

directly with the production of one additional unit.
Cost
300,000.00

ice.

.
 BREAK-EVEN ANALYSIS

1000000000
Total Fixed Costs: 2,500,000.00
900000000
Total Variable Unit Costs: 300,000.00
800000000
Expected Unit Sales: 310
700000000
Price per Unit: 10,000.00 600000000
500000000
Break Even Units: -8.62 400000000
300000000
You will be making profit after -8,620,68966 200000000
units. 100000000
0

Units Fixed Cost Variable Cost Total Cost Revenue

100 2,500,000.00 30,000,000.00 32,500,000.00 1,000,000.00
200 2,500,000.00 60,000,000.00 62,500,000.00 2,000,000.00
300 2,500,000.00 90,000,000.00 92,500,000.00 3,000,000.00
310 2,500,000.00 93,000,000.00 95,500,000.00 3,100,000.00
SIS

Fixed Cost
Variable Cost
Total Cost
Revenue

Revenue Profit
1,000,000.00 -31,500,000.00
2,000,000.00 -60,500,000.00
3,000,000.00 -89,500,000.00
3,100,000.00 -92,400,000.00
 Follow the steps to enable your online Break-Even Analyzer.
>> Your Break-Even Analyzer is ready to use. Following steps are for online use.
1) Visit the site below:
http://www.spreadsheetweb.com/getting_started.htm
You will only need the username and password to create your online Break-Even Analyzer.
2) Visit the site below:
https://www4.spreadsheetweb.com/SpreadsheetWEB//
Login to page with your new account information.
3) Click "Add Web Application" to upload this file. Your online Break-Even Analyzer will be created automatically.
You can simply use the Break-Even Analyzer from that link or place it on your website.
>> Your online Break-Even Analyzer will look like:
https://www4.spreadsheetweb.com/SpreadSheetWEB/Output.aspx?ApplicationId=53555cb2-d802-496b-8fd2-61526d285124
>> In order to see more online applications created with PSW you can check the link below:
http://www.spreadsheetweb.com/demos.htm

Copyright (c) 2009 Pagos, Inc., http://www.pagos.com/

496b-8fd2-61526d285124
 1 1 100 100 100
31 10 200 200
301 100 300 300
3001 1000 400 400
30001 10000 500 500
300001 100000 600 600
3000001 1000000 700 700
30000001 10000000 800 800
300000001 100000000 900 900
1,000 1,000
1,100 1,100
1,200 1,200
1,300 1,300
1,400 1,400
1,500 1,500
1,600 1,600
1,700 1,700
1,800 1,800
1,900 1,900
2,000 2,000
2,100 2,100
2,200 2,200
2,300 2,300
2,400 2,400
2,500 2,500
2,600 2,600
2,700 2,700
2,800 2,800
2,900 2,900
3,000 3,000
3,100 3,100
Fixed Cost Variable Cost Total Cost Revenue
2500000 30000000 32500000 1000000 0
2500000 60000000 62500000 2000000 You will be making profit after -8,620,68966 u
2500000 90000000 92500000 3000000
2500000 120000000 122500000 4000000
2500000 150000000 152500000 5000000
2500000 180000000 182500000 6000000
2500000 210000000 212500000 7000000
2500000 240000000 242500000 8000000
2500000 270000000 272500000 9000000
2500000 300000000 302500000 10000000
2500000 330000000 332500000 11000000
2500000 360000000 362500000 12000000
2500000 390000000 392500000 13000000
2500000 420000000 422500000 14000000
2500000 450000000 452500000 15000000
2500000 480000000 482500000 16000000
2500000 510000000 512500000 17000000
2500000 540000000 542500000 18000000
2500000 570000000 572500000 19000000
2500000 600000000 602500000 20000000
2500000 630000000 632500000 21000000
2500000 660000000 662500000 22000000
2500000 690000000 692500000 23000000
2500000 720000000 722500000 24000000
2500000 750000000 752500000 25000000
2500000 780000000 782500000 26000000
2500000 810000000 812500000 27000000
2500000 840000000 842500000 28000000
2500000 870000000 872500000 29000000
2500000 900000000 902500000 30000000
2500000 930000000 932500000 31000000
ng profit after -8,620,68966 units.