AutoSave OF AAE SU: 212 Ch5 Xertech Lab_Student Home Insert Draw Page Layout Formulas Data Review View Tell me Share Comments X v 12 ~ Al A 5 Wrap Text General Insert v Y. v Delete Paste B 1 U Av = = = Y Merge & Center v Y Conditional Format Cell Formatting es Table Styles Ideas Sort & Filter Sensitivity # Format Find & Select V 038 fx A C E F G H . L M 0 P No. of Copiers Leased 40 4 $250.00 $35.00 $50.00 Price Charged per Copy Variable Cost por Copy Margin per Copy $0.05 $0.03 $0.02 $150.00 30,000 1 XerTech Copy Inc. 2 3 Average Monthly Expense per Copier Monthly Lease Cost 5 Copier Service Cost 6 Other Fixed Costs 7 Fixed Expense per Cople 8 Space Rental Ratc 9 10 Monthly 11 Copies. Month/Copier 12 Revenue 13 Cost of Goods Spld 14 Contribution Margin 15 General & Admin. Costs 16 Net Income 17 18 19 20 21 22 23 24 25 26 27 26 29 30 31 32 33 34 35 36 37 38 39 40 A XerTech + + 100%