to get a thumbs up, please show cell formulas as well as the answers to better understand

The Deli-Sub Shop owns and operates six stores in and around Minneapolis. You are given the following corporate budget data for next year: Variable costs change based on the number of subs sold. Use the blue shaded areas on the ENTERANSWERS tab for inputs. Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. Ilf you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong. 1. Determine the budgeted operating income based on the original budget data. (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 2. A 10% increase in contribution margin, holding revenues constant (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 3. A 10% decrease in contribution margin, holding revenues constant (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 6. A 5% increase in units sold (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) Revenues Variable costs Contribution margin Fixed costs Budgeted operating income \begin{tabular}{|l|} \hline \\ \hline \\ \hline \\ \hline \\ \hline \\ \hline \end{tabular} 7. A 5% decrease in units sold (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 8. A 10% increase in fixed costs and a 10% increase in units sold (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) Revenues Variable costs Contribution margin Fixed costs Budgeted operating income \begin{tabular}{|l|} \hline \\ \hline \\ \hline \\ \hline \\ \hline \end{tabular} 9. A 5% increase in fixed costs and a 5% decrease in variable costs (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) The Deli-Sub Shop owns and operates six stores in and around Minneapolis. You are given the following corporate budget data for next year: Variable costs change based on the number of subs sold. Use the blue shaded areas on the ENTERANSWERS tab for inputs. Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. Ilf you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong. 1. Determine the budgeted operating income based on the original budget data. (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 2. A 10% increase in contribution margin, holding revenues constant (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 3. A 10% decrease in contribution margin, holding revenues constant (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 6. A 5% increase in units sold (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) Revenues Variable costs Contribution margin Fixed costs Budgeted operating income \begin{tabular}{|l|} \hline \\ \hline \\ \hline \\ \hline \\ \hline \\ \hline \end{tabular} 7. A 5% decrease in units sold (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) 8. A 10% increase in fixed costs and a 10% increase in units sold (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.) Revenues Variable costs Contribution margin Fixed costs Budgeted operating income \begin{tabular}{|l|} \hline \\ \hline \\ \hline \\ \hline \\ \hline \end{tabular} 9. A 5% increase in fixed costs and a 5% decrease in variable costs (Always use cell references and formulas where appropriate to receive full credit. Cell references and formulas should be based on the original data. If you copy/paste from the Instructions tab or if you type the numbers in, you will be marked wrong.)