Its wanting formulas please!

1 1 Perfect Parties, Inc. has several divisions. One division provides birthday parties at their facility. 2 Each party sold provides entertainment, decorations, food, and party favors for 10 children. 3 The bookkeeper has prepared a report comparing actual results for the month of June to budgeted results. 4 5 6 Perfect Parties Birthday Party Division Analysis of Revenues and Costs For the Month Ended June 30 7 8 9 Variances $ 3,560 F Planning Budget Actual Results 10 11 Number of parties 80 92 12 13 Revenue $ 36,000 $ 39,560 14 Expenses: 15 Food costs 7,200 8,648 16 Party supplies 3,200 3,404 17 Party worker wages 6,400 7,728 18 Administrative salaries 3,700 3,500 19 Equipment depreciation 1,200 1,200 20 Rent 5,000 5,000 21 Total expense 26,700 29.480 22 Net operating income $ 9,300 $ 10,080 23 Food costs. party supplies and party worker wages are variable costs. 1,448 U 204 U 1,328 U 200 F None None 2.780 U 780 F $ F36 X A B D E G H J K 25 26 Prepare a new report for June using the flexible budget approach. 27 Enter all variances as positive amounts. If there is a variance, write an IF statements to indicate if it is For U (using capital letters) 28 If there is no variance, enter the word None. Perfect Parties Birthday Party Division Flexible Budget Performance Report For the Month Ended June 30 29 30 31 32 33 Planning Budget 80 Activity Variances Flexible Revenue and Budget Spending Variances 92 Actual Results 92 36,000 $ 39,560 34 Number of parties 35 36 Revenues 37 Expenses: 38 Food costs 39 Party supplies 40 Party worker wages 41 Administrative salaries 42 Equipment depreciation Rent 7,200 3,200 6,400 3,700 1,200 5.000 26,700 9.300 43 44 Total expense 45 Net operating income Sheet 1