profits by units sold
Units
Fixed Cost
Total Cost
Total Revenue
Profit
0
$50,000.00
$50,000.00
$0.00
-$50,000.00
1000
$50,000.00
$52,500.00
$5,000.00
-$47,500.00
2000
$50,000.00
$55,000.00
$10,000.00
-$45,000.00
3000
$50,000.00
$57,500.00
$15,000.00
-$42,500.00
4000
$50,000.00
$60,000.00
$20,000.00
-$40,000.00
5000
$50,000.00
$62,500.00
$25,000.00
-$37,500.00
6000
$50,000.00
$65,000.00
$30,000.00
-$35,000.00
7000
$50,000.00
$67,500.00
$35,000.00
-$32,500.00
8000
$50,000.00
$70,000.00
$40,000.00
-$30,000.00
9000
$50,000.00
$72,500.00
$45,000.00
-$27,500.00
10000
$50,000.00
$75,000.00
$50,000.00
-$25,000.00
11000
$50,000.00
$77,500.00
$55,000.00
-$22,500.00
12000
$50,000.00
$80,000.00
$60,000.00
-$20,000.00
13000
$50,000.00
$82,500.00
$65,000.00
-$17,500.00
14000
$50,000.00
$85,000.00
$70,000.00
-$15,000.00
15000
$50,000.00
$87,500.00
$75,000.00
-$12,500.00
16000
$50,000.00
$90,000.00
$80,000.00
-$10,000.00
17000
$50,000.00
$92,500.00
$85,000.00
-$7,500.00
18000
$50,000.00
$95,000.00
$90,000.00
-$5,000.00
19000
$50,000.00
$97,500.00
$95,000.00
-$2,500.00
20000
$50,000.00
$100,000.00
$100,000.00
$0.00
21000
$50,000.00
$102,500.00
$105,000.00
$2,500.00
22000
$50,000.00
$105,000.00
$110,000.00
$5,000.00
23000
$50,000.00
$107,500.00
$115,000.00
$7,500.00
24000
$50,000.00
$110,000.00
$120,000.00
$10,000.00
25000
$50,000.00
$112,500.00
$125,000.00
$12,500.00
Results Summary
Current Age
50
Annual Income
$50,000.00
Expected Salary Increase
3% per year
Inflation Rate
3%
Include Spousal Benefit?
yes
Age to Begin Benefits
65
Annual Income at Age 65
$58,411.00
Estimated Benefit
$58,411.00 per year
$4,867.58 per month
Estimated Percent of Income
54%
What if I begin benefits at a different age?
Age Benefits Begin
Amount Per Month
Amount Per Year
62
$2,747.83
$32,974.00
63
$2,944.17
$35,330.00
64
$3,140.42
$37,685.00
65
$3,402.08
$40,825.00
66
$3,663.75
$43,965.00
67
$3,925.50
$47,106.00
68
$4,239.50
$50,874.00
69
$4,553.58
$54,643.00
70
$4,867.58
$58,411.00