please solve on excell sheet, thank you

EXERCISE 5-13 Changes in Selling Price, Sales Volume, Variable Cost per Unit, and Total Fixed Costs LO5-1, LO5-4 Miller Company's contribution format income statement for the most recent month is shown below: Total Per Unit $300,000 $15.00 Sales (20,000 units). Variable expenses.. Contribution margin 180,000 9.00 120,000 $ 6.00 Fixed expenses.... 70,000 Net operating income... $50,000 Required: (Consider each case independently): 1. What is the revised net operating income if unit sales increase by 15%? 2. What is the revised net operating income if the selling price decreases by $1.50 per unit and the number of units sold increases by 25%? 3. What is the revised net operating income if the selling price increases by $1.50 per unit, fixed expenses increase by $20,000, and the number of units sold decreases by 5%? 4. What is the revised net operating income if the selling price per unit increases by 12%, variable expenses increase by 60 cents per unit, and the number of units sold decreases by 10%