1 2 Variable cost Raw materials Fixed cost Kitchen labor Amazon referral fee FBA fees Website shipping fee 5 Amazon sellers sub Months \table[[Insurance,2000],[Kitchen rent,1500],[Website fee,70],[Uber XL,1000],[Social Media,900]] New Fixed cost 7 8 9 10 11 12 13 14 Distribution channel Selling price Unit variable cost Unti contribution Contribution rate Total fixed cost 15 Zentein.ca 16 Amazon.ca Retail stores 55 54 35 Insurance Kitchen rent Website fee Uber XL Social Media 2000 18000 840 12000 10800 Need help with doing a break -even analysis in excel