PLEASE PLEASE PLEASE

what are the excel formulas for this problem. (picture 1) please do not give me the numbers I need the formulas

25 Construct a flexible budget performance report 26 27 Revenue and Spending Variances 28 DES Actual Results Flexible Activity Budget Variances Planning Budget 30 Meals served 31 Revenue 32 Expenses: 33 Cost of ingredients 34 Wages and salaries 35 Utilities 36 Rent 37 Miscellaneous 38 Total expenses 39 Net operating income ? ? ? ? + 1 Chapter 10: Applying Excel Data 576.50 56.259 Revenge Cost of ingredients 6 Wages and salaries 7 Uplies 8 Rent Miscellaneous $10400 SBDO 52 200 $600 50 20 50.00 11 Actual results 12 Revenue 13 Cost of ingredients 14 Wages and salaries 15 Ublities 16 Rent 17 Miscellaneous 527 920 $11110 $10 130 $1 080 52 200 $2 240 19 Planning budget activity 20 Actual activity 1.800 mes sened 1.10 meals served 22 Enter a formula into each of the calls marked with a ? below 23 Review Problem: Variance Analysis Using a Flexible Budget 25 Construct a flexible budged performance report Ravenue and Planning Budget Act Variances Flexible Spending Bude! Varances 30 Mools soned 31 Revenue 32 Expo 33 Coslal ingredients 34 Wages and sales 35 Ultes 36 Rent 37 Miscellaneous 38 Totale 39 Netting income