Please provide excel cell formulas for answers:

File Home Insert Draw Formulas Data Review View Help A1 fx Accessibility tab summary: Information about Ernst Consulting in rows 2 to 17. A statement for student presentation is provided in row 3. B C D \begin{tabular}{l|l|l} E & F & G \\ \hline \end{tabular} H On December 1, Jasmin Ernst organized Ernst Consulting. On December 3, the owner contributed \$83,660 in assets in exchange for its common stock to launch the business. On December 31, the company's records show the following items and amounts. Required: Use these amounts to prepare a December statement of retained earnings for the 3 company. 4 5 Cash 6 Accounts receivable 7 Office supplies 8 Land 9 Office equipment 10 Accounts payable 11 Common stock 12 Cash dividends 13 Consulting revenue 14 Rent expense 15 Salaries expense 16 Telephone expense $12,040 Miscellaneous expenses 13,720 2,990 45,940 17,710 8,230 83,660 1,760 13,720 3,210 6,690 870 17 Miscellaneous expenses 680 18 19 20 21 Students: The scratchpad area is for you to do any additional work you need to solve this question or can be used to show your work. 22 Nothing in this area will be graded, but it will be submitted with your assignment. 23 24