please solve it base on the excel sheet below with the formulas use the same format below

1 Chapter 16Applying Excel Data 516 509 Revenge Cost of ingredients 6 Wages and salaries 7 Uplies 8 Rent Miscellaneous $10400 SBDO 52 200 $600 50 209 50.80 11 Actual results 12 Revenue 13 Cast 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 meals sened 1.700 meals served 22 Enter a formula intoesch of the calls marked with a bolo 25 Review Problem: Variance Analysis Using a Flexible Budget 25 Construct a flexible budget performance report Ravenue and Spending Varances Planning Budget Act Variances Flexible Budce! 30 Meals soned 31 Revenue 32 Expo 33 Cost of ingredients 34 Wages and salonas 35 Utos 36 Rent 37 Miscellaneous 38 Totale 39 Net penting income 25 Construct a flexible budget performance report Revenue and Actual Results Spending Variances Flexible Activity Budget Variances Planning Budget 2 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