... =SUM(B5:G5)Operating ExpensesSalaries=$B22*B3 =$B22*C3 =$B22*D3 =$B22*E3=$B22*F3 =$B22*G3 =SUM(B8:G8)Benefits=$B 23* B3 =$B 23* C3 =$B 23* D3 =$B 23* E3=$B 23* F3 =$B 23* G3 =SUM(B9:G9)Rent =3, 200 =3, 200 =3, 200 =3, 200 =3, 200 =3, 200=SUM(B10:G10)Utilities4 ,30 04,750 3, 7904,100 3, 1002,800=SUM(B11:G11)Advertising=$B24*B3 ... 125,000 135 ,000 127,000 132 ,000 155,000 =SUM(B3:G3)Cost of goods sold =$B21*B3 =$B21*C3=$B21*D3 =$B21*E3 =$B21*F3 =$B21*G3=SUM(B4:G4)Gross profit=B3-B4 =C3-C4 =D3-D4 =E3-E4=F3-F4 =G3-G4 =SUM(B5:G5)Operating ... 32 ,750 40, 938 44,2 13 41,5 93 43, 230 50,7 63 2 53, 485Gross profit 67,250 84,0 63 90,788 85,408 88,770 104, 238 520,515Operating ExpensesSalaries 22,800 28,500 30 ,780 28,956 30 ,096 35 ,34 0 176,472Benefits...