Do you think you can solve on excel sheet? Thank you

As of January 1, 2025, Cullumber Inc. adopted the retail method of accounting for its merchandise inventory. To prepare the store's financial statements at June 30, 2025, you obtain the following data. (a) Prepare a schedule to compute Cullumber's June 30,2025 , inventory at cost under the conventional retail method of accounting for inventories. Inventory at cost under the conventional retail method $ As of January 1, 2025, Cullumber Inc. adopted the retail method of accounting for its merchandise inventory. To prepare the store's financial statements at June 30, 2025, you obtain the following data. (a) Prepare a schedule to compute Cullumber's June 30,2025 , inventory at cost under the conventional retail method of accounting for inventories. Inventory at cost under the conventional retail method $