Add the excel formula $1$

Glara Manufacturing is comparing its latest financial results to the planned Budget Use the information below to create a Flexible Budget and calculate variances.

$\backslash$table$[[,\backslash$table$[[$Fixed$],[$Component$]],\backslash$table$[[$Varlable$],[$Component$]]],[$Revenue$,,,$S$,16\mathrm{.}70],[$Cost of ingredlents,,,$$,6\mathrm{.}35],[$Wages and salaries,$5,10,450,,],[$Utilites$,$$$,820,5,0\mathrm{.}20],[$Rent$,$$$,2,240,,],[$Miscellaneous$,5,630,5,0\mathrm{.}80]]$