For the visual of the break-even

should it reflect this

Fixed variables: Start-up $10.500 Rent 1800 Gen. Liability Insur. 1000 Licenses 500. Surety Bonds 100 Bus. Bank Account 5000.00

Variables: Advertising 750.00 Uniforms 399.00 Operating Expenses and Equipment 1000.00

Training and Payroll expense 4747.20

Employee Hourly Pay 14.50 (4) Contractual Medical Facilities Jobs =450 ea. wkly=1800. monthly / (4 employees working) (3) Contractual Residential Jobs =150 ea. bi-weekly =1200. monthly / (3 employees working)

You said previously, Total fixed costs / Breakeven Point (Total revenue - Total variable costs)

The break-even threshold in this scenario would be determined by dividing $10,500 by ($450 - $14.50), which comes out to around 27.78. This indicates that in order for the business to break even, it would need to sell around 27.78 services.

Is this how I would list this as well as the visual?