arci: Tha model below calculates several outputs from the given inputs. (This model la used in all of the exercises FIl in the data table to itu right to see how the % Nat income changes an the Sales...

Please show excel formulas and steps

Extracted text: arci: Tha model below calculates several outputs from the given inputs. (This model la used in all of the exercises FIl in the data table to itu right to see how the % Nat income changes an the Sales Tax changes fram 7.0% to 9.5% in incrementa af 0.25%. Inau SNet Income Renue $150,000 7.25 1.25% 7.5 Tanution Fee 2.30N 7.75 Cot of Goads Sald $70,000 cot of ia 520.000 1.25 175 bt Cot Net Incame ater t $105,825 $44,175 9.25 S Nt Ingame 29.45N 9.5 9.75 19 10 20 21 elan2 Fl in the data table below to see haw tha S Net Income and Net Income After Tax change an the Ravenue changes from $110,000 to $10,000 in incrementa of $5,000. 22 24 26 Renue N Inam Net Incometer Ta 40 ancinn Fl in the data table belaw to see haw Total Cost changes an the Tranaction Fee changea from 1.D% to 3.0% in incrementa of D.10% (in column a) and the Cost af Labor changes fram S11,000 to $11,000 in increments of $10OD |in row 46). 42 43 45 Cot of Lor Tanution f 47 49 59 61 62