can you please help me find the formulas for these budgets

4. Fvaluation found in Column Dio to Rz Make sure to only are cell references to the es4mates and actual data provided belowtor formulas and ifi) statements to 3 determine f and U variances. Contectly labet the columns. PERFORMANCE EVALUATION Rick Hamis is the owner and managor of small three chair hairstytng salon that has been in business for a little over two year. Clents services are provided by the five ful time styists. Now that the business is established, Rick wants to betier understand revenues and expenses. Ho had his accounlant evaluate the last 18 morthis of revenues and costs based on cbent visits. The accountant estimated revenues and empense as folows. Puck's Hat Salon This section wil popuate afer you enter your WuiD ACTUAL. Resulte for March Pock's Hthit Salien Pertorimance Regort For the Morth Ended X X \begin{tabular}{lr} Client Visits & Actual \\ Revenues & $274,108 \\ Expenses & \\ Wages and Salaries & $112,576 \\ Supplies & 1,903 \\ Client gratuities & 5,108 \\ Electricity & 1,663 \\ Rent of salon & 29,000 \\ Liability Insurance & 2,800 \\ Employee health insurance & 21,300 \\ Miscellanecus Business & 1,475 \\ expenses & $175,825 \\ \hline Total Expenses & $48,283 \\ \hline Net Operating Income \end{tabular} 4. Fvaluation found in Column Dio to Rz Make sure to only are cell references to the es4mates and actual data provided belowtor formulas and ifi) statements to 3 determine f and U variances. Contectly labet the columns. PERFORMANCE EVALUATION Rick Hamis is the owner and managor of small three chair hairstytng salon that has been in business for a little over two year. Clents services are provided by the five ful time styists. Now that the business is established, Rick wants to betier understand revenues and expenses. Ho had his accounlant evaluate the last 18 morthis of revenues and costs based on cbent visits. The accountant estimated revenues and empense as folows. Puck's Hat Salon This section wil popuate afer you enter your WuiD ACTUAL. Resulte for March Pock's Hthit Salien Pertorimance Regort For the Morth Ended X X \begin{tabular}{lr} Client Visits & Actual \\ Revenues & $274,108 \\ Expenses & \\ Wages and Salaries & $112,576 \\ Supplies & 1,903 \\ Client gratuities & 5,108 \\ Electricity & 1,663 \\ Rent of salon & 29,000 \\ Liability Insurance & 2,800 \\ Employee health insurance & 21,300 \\ Miscellanecus Business & 1,475 \\ expenses & $175,825 \\ \hline Total Expenses & $48,283 \\ \hline Net Operating Income \end{tabular}