... =SUM(B5:G5)Operating ExpensesSalaries=$B 22* B3 =$B 22* C3 =$B 22* D3 =$B 22* E3=$B 22* F3 =$B 22* G3 =SUM(B8:G8)Benefits=$B23*B3 =$B23*C3 =$B23*D3 =$B23*E3=$B23*F3 =$B23*G3 =SUM(B9:G9)Rent=3 ,20 0=3 ,20 0=3 ,20 0=3 ,20 0=3 ,20 0=3 ,20 0=SUM(B10:G10)Utilities4,3004,7503,7904,1003,100 2, 800=SUM(B11:G11)Advertising=$B24*B3 ... 176,4 72 Benefits 11 ,20 0 14,000 15, 120 14 ,22 4 14,784 17,360 86,688Rent 3 ,20 0 3 ,20 0 3 ,20 0 3 ,20 0 3 ,20 0 3 ,20 0 19 ,20 0Utilities 4,300 4,750 3,790 4,100 3,100 2, 800 22 ,840Advertising 12, 000 15,000 16 ,20 0 15 ,24 0 ... 32, 750 40,938 44 ,21 3 41,593 43 ,23 0 50,763 25 3,485Gross profit 67 ,25 0 84,063 90,788 85,408 88,770 104 ,23 8 520 ,515Operating ExpensesSalaries 22 ,800 28 ,500 30,780 28 ,956 30,096 35,340 176,4 72 Benefits...