Fixed Expenses 5 Cost of Goods (variable) Owner's draw (variable) 7 8 9 $ 10 11 12 13 14 15 16 17 18. 19 715,586 5% S 10% $ 15% $ 20% $ 25% $ Owner's Draw Amounts B C Breakeven What-If Analysis Based on Owner Draw of 518,800 17.50% 10.00% 12.50% 628,848 S 669,419 S 715,586 S 768,593 S 830,080 S Cost of Goods 15% 648,500 $ 691,733 $ 741,143 S 798,154 S 864,667 S 17.50% 669,419 S 715,586 S 768,593 $ 830,080 $ 902,261 S E 20% 691,733 741,143 798,154 864,667 943,273