I need a Break Even Analysis for J.Crew for the year 2013 just as the example. Below Using the information provided on the pictures.

In thousands of $

Sales Revenue

Fixed Costs General and Administrative1

Research and Development2

Total Fixed Costs

Variable Costs Selling and Marketing3

Cost of Sales4 Total Variable Costs

Variable Costs % (Total Variable Costs/Sales)

Contribution Margin Ratio (1-VC %)

Break-Even in $ (FC/CM)

(Cost Volume Profit)

Margin of Safety

Performance Fiscal 2009-Fiscal 2013 Inc.'s Financial and Operating Summary of rew otherwise cate (in ds, unless EXH 2011 March 29, 2011 (Pr 7 2011 (Successor) (Successor) (Suc $1,578,042 $2,428,257 2,227,717 1,721.750 $133,238 $1,722,227 882,385 975,230 1.422,143 1,240,989 1,042,197 70,284 695,657 746,997 986,728 679,553 62,954 484 1,006,114 79,736 533,029 211,261 733,070 574,877 213,968 16,782) 5,384 Income statement data Cost of goods sold, including buying and occupancy costs 756,219 104,676 3,914 249,895 253,658 1,166 82,517 104,221 101,684 91,683 88,549 57550 55,887 584 1,798 123,360 88,124 96,087 12,409 (16,150) 121,505 Gross profit administrative expenses Selling, general and Income (loss) from operations Interest expense, net Provision (benefit) for income taxes Net income (loss) $1,638,170 $1,546,619 $1,194,276 86,474 $1,192,876 $1,110,932 755,915 651,480 502,033 43,642 490,594 428,186 34,172 29,618 25,441 3,122 38,757 38,924 $2,428,257 $2.227717 $1,721,750 $133,238 $1,722,227 $1,578,042 operating data Revenues Stores Direct N/A Total revenues 12.6% 3.1% $577 Increase in comparable company sales $686 $671 Sales per gross square foot Stores open at end of period For the Period year Ended January Jacwary February February 2011 January 2011-March 2a 2011 28, 2012 son