Need help calculating break even analysis with the following information. To calculate the break-even point in units use the formula: Break-Even point (units) = Fixed Costs (Sales price per unit Variable costs per unit) or in sales dollars using the formula: Break-Even point (sales dollars) = Fixed Costs Contribution Margin."

Year	#Contractor sign ups	Booking Fee ($16 per shift)	Shifts worked by contractor	# Business Sign ups	Pro Membership $50 per month	Premium Membership $100 per month	Premium Plus Membership $150 per month
1	10000	$480,000	30000	1000	500	250	250
2	30000	$1,440,000	90000	5000	3000	1250	750
3	60000	$2,880,000	180000	10000	4000	2000	4000

Revenues	year 1	year 2	year 3
Booking Fees	$ 480,000	$ 1,440,000	$ 2,880,000
Pro Membership	$ 300,000	$ 150,000	$ 200,000
Premium Membership	$ 300,000	$ 125,000	$ 200,000
Premium Plus Membership	$ 450,000	$ 112,500	$ 600,000
Total Sales	$ 1,530,000	$ 1,827,500	$ 3,880,000
Loans	$ 200,000	$ -	$ -
Total Revenue	$ 1,730,000	$ 1,827,500	$ 3,880,000
Expenses & Costs
Lease	$ 30,000	$ 35,000	$ 40,000
Marketing	$ 100,000	$ 100,000	$ 150,000
Salaries	$ 598,339	$ 760,008	$ 760,008
Office Supplies	$ 30,000	$ 30,000	$ 30,000
Other Expenses	$ 20,000	$ 20,000	$ 20,000
Total Expenses and Costs	$ 778,339	$ 945,008	$ 1,000,008

Month	Salaries	Office Supplies	Headquarters	Marketing	Office supplies	Sales Revenue	Monthly Debt	Accumulated Debt
Jan	$25000	$1000	$0	$0	$0	$0	$26,000	$26,000
Feb	$25000	$2000	$0	$0	$0	$0	$27,000	$53,000
March	$41,667	$3000	$0	$10,000	$0	$0	$54,667	$107,667
April	$63,334	$8,000	$2500	$10,000	$10,000	$10,000	$93,834	$201,501
May	$63,334	$8,000	$2500	$10,000	$10,000	$50,000	$93,834	$295,335
June	$63,334	$9,000	$2500	$10,000	$10,000	$250,000	$94,834	$390,169
July	$63,334	$0	$2500	$10,000	$0	$470,000	$75,834	$466,003