This document was exported from Numbers. Each table was converted to an Excel worksheet.

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

Numbers Sheet Name Numbers Table Name

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

Excel Worksheet Name

Analysis - Profit_Loss
Analysis - Break-Even Point
Analysis - Drawings
‫‪Units Sold‬‬ ‫‪Sales‬‬ ‫‪Total Costs‬‬ ‫‪Profit/Loss‬‬

‫د‪.‬إ‪0 0.‬‬ ‫د‪.‬إ‪8,140.‬‬ ‫د‪.‬إ‪-8,140.‬‬

‫د‪.‬إ‪15 1,155.‬‬ ‫د‪.‬إ‪8,335.‬‬ ‫د‪.‬إ‪-7,180.‬‬

‫د‪.‬إ‪30 2,310.‬‬ ‫د‪.‬إ‪8,530.‬‬ ‫د‪.‬إ‪-6,220.‬‬

‫د‪.‬إ‪45 3,465.‬‬ ‫د‪.‬إ‪8,725.‬‬ ‫د‪.‬إ‪-5,260.‬‬

‫د‪.‬إ‪60 4,620.‬‬ ‫د‪.‬إ‪8,920.‬‬ ‫د‪.‬إ‪-4,300.‬‬

‫د‪.‬إ‪75 5,775.‬‬ ‫د‪.‬إ‪9,115.‬‬ ‫د‪.‬إ‪-3,340.‬‬

‫د‪.‬إ‪90 6,930.‬‬ ‫د‪.‬إ‪9,310.‬‬ ‫د‪.‬إ‪-2,380.‬‬

‫د‪.‬إ‪105 8,085.‬‬ ‫د‪.‬إ‪9,505.‬‬ ‫د‪.‬إ‪-1,420.‬‬

‫د‪.‬إ‪120 9,240.‬‬ ‫د‪.‬إ‪9,700.‬‬ ‫د‪.‬إ‪-460.‬‬

‫د‪.‬إ‪135 10,395.‬‬ ‫د‪.‬إ‪9,895.‬‬ ‫د‪.‬إ‪500.‬‬

‫د‪.‬إ‪150 11,550.‬‬ ‫د‪.‬إ‪10,090.‬‬ ‫د‪.‬إ‪1,460.‬‬

‫د‪.‬إ‪165 12,705.‬‬ ‫د‪.‬إ‪10,285.‬‬ ‫د‪.‬إ‪2,420.‬‬

‫د‪.‬إ‪180 13,860.‬‬ ‫د‪.‬إ‪10,480.‬‬ ‫د‪.‬إ‪3,380.‬‬

‫د‪.‬إ‪195 15,015.‬‬ ‫د‪.‬إ‪10,675.‬‬ ‫د‪.‬إ‪4,340.‬‬

‫د‪.‬إ‪210 16,170.‬‬ ‫د‪.‬إ‪10,870.‬‬ ‫د‪.‬إ‪5,300.‬‬

‫د‪.‬إ‪225 17,325.‬‬ ‫د‪.‬إ‪11,065.‬‬ ‫د‪.‬إ‪6,260.‬‬

‫د‪.‬إ‪240 18,480.‬‬ ‫د‪.‬إ‪11,260.‬‬ ‫د‪.‬إ‪7,220.‬‬

‫د‪.‬إ‪255 19,635.‬‬ ‫د‪.‬إ‪11,455.‬‬ ‫د‪.‬إ‪8,180.‬‬

‫د‪.‬إ‪270 20,790.‬‬ ‫د‪.‬إ‪11,650.‬‬ ‫د‪.‬إ‪9,140.‬‬

‫د‪.‬إ‪285 21,945.‬‬ ‫د‪.‬إ‪11,845.‬‬ ‫د‪.‬إ‪10,100.‬‬

‫د‪.‬إ‪300 23,100.‬‬ ‫د‪.‬إ‪12,040.‬‬ ‫د‪.‬إ‪11,060.‬‬

‫‪3‬‬
Fixed Costs 8,140.‫إ‬.‫د‬

Variable Cost per Unit 13.‫إ‬.‫د‬

Unit Price 77.‫إ‬.‫د‬

Unit Increments 15

Break-Even Point 127

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.

Cost vs. Sales

$25,000

$20,000

$15,000

$10,000

$5,000

$0
$0 $1 $3 $4 $6 $7 $9 $1 $1 $1 $1 $1 $1 $1 $2 $2 $2 $2 $2 $2 $3
5 0 5 0 5 0 05 20 35 50 65 80 95 10 25 40 55 70 85 00
Sales
Units Sold Total Costs