$24$ Required:

$25$ Prepare a new report for June using the flexible budget approach.

$26$

$27$ Enter all variances as positive amounts. Leave no cells blank.

$28($Use cells A$10$ to E$20$ from the given information, as well as A$34$ to $H44$ to complete this question.$)$

$29$

$30$

$31$

$32$

$33$

$34$ Number of parties

$35$ Revenues

$36$ Expenses:

$37$ Food costs

$38$ Party supplies

$39$

Party worker wages

$40$

Administrative salaries

Equipment depreciation

Rent

Total expense

Net operating income

Please answer with numbers in formulas $($ex: $=$H$34+$ H$36)$