... taxes =B3-B14 =C3-C14 =D3-D14=E3-E14 =F3-F14 =G3-G14 =SUM(B16:G16)Income taxes=$B 25* B16 =$B 25* C16 =$B 25* D16 =$B 25* E16=$B 25* F16 =$B 25* G16 =SUM(B17:G17)Net profit after taxes =B16-B17 =C16-C17=D16-D17 ... 367,300Income taxes 11,300 14 ,53 8 16,160 14,9 45 15, 858 19,0 25 91,8 25 Net profit after taxes 33,900 43,613 48,480 44,8 35 47 ,57 3 57 ,0 75 2 75, 4 75 AssumptionsCosts of goods sold % 0.32 75 Salaries (% sales) ... sold 32, 750 40,938 44,213 41 ,59 3 43,230 50 ,763 253 ,4 85 Gross profit 67, 250 84,063 90,788 85, 408 88,770 104,238 52 0 ,51 5Operating ExpensesSalaries 22,800 28 ,50 0 30,780 28, 956 30,096 35, 340 176,472Benefits...