Need excel formulas for answers.

Check Answers (1) Legend Caded cet: Leave blanit it no enswer is needed. Scratchoed: Use as a nongraded workipice 23 24 Required: 25 Prepare a new report for June using the flexible budget approach. 26 27 Enter all variances as positive amounts. Leave no celis blank. 28 (Use cells A10 to E20 from the given information, as well as A34 to H44 to complete this question.) 29 \( 3 0 \longdiv { P e r f e c t ~ P a r t i e s } \) 31 Birthday Party Division Flexible Budget Performance Report 32 For the Month Ended June 30 33 Planning Activity Number of parties Revenues Expenses: Food costs Party supplies Party worker wages Administrative salaries Equipment depreciation Rent Total expense Net operating income