Product selling price markup

Hello, I am doing doing projections. I am also acquiring a foreign subsidiary. I wanted to try tally but formulas cannot be given as tutorials. 

The situations is, predetermined/ budgeted costs have increased liabilities. We all understand that when price is high demand falls, on the contrary, I assumed demand is high and hence the marked up the prices which helped actually at 300+% markup which is usual industry practise. 

I did solver solution and it seems ok. I have to enhance it more and need to give correct constraints.

With out  these gimmicks, the next year difference is reducing. 

So I chose cash injection like Mr. Raj suggested or else deal with the markup.

that is why I was enquiring if break-even sales say 30 thousand units, if I account for revenues and expenses, will it tally the balance sheet.