NEED CELL FORMULAS TOO

B12 fx 75 D E F 10 A B 1 Given the following information complete a CVP analysis 2 for JPL, Inc.: 3 4 Unit sales 11,200 units 5 Selling price per unit $75 per unit 6 Variable expenses per unit $45 per unit 7 Fixed expenses $210,000 8 9 Use the data to answer the following. 11 1. Compute the CM ratio and variable expense ratio 12 Selling price per unit 75 Iper unit 13 Variable expenses per unit 45.00 per unit 14 Contribution margin per unit 30 per unit 15 16 CM ratio 40% 17 Variable expense ratio 18 19 2. Compute the break-even point units 20 Break-even in unit sales 21 Break-even in dollar sales 22 23 3. Compute the margin of safety