Red Cat Coffee has provided an incomplete horizontal statements model for Year $1.$ The Controller has asked you to help calculate the missing amounts in the incomplete horizontal statements model. Use the information included in the Excel Simulation and the Excel functions described below to complete the task.

Cell Reference: Allows you to refer to data from another cell in the worksheet. In the Excel Simulation below, if $=$E$12$ is entered in a blank cell, the formula outputs the result from cell E$12,$ which is $400,000$ in this example.

Basic Math functions: Allows you to use the basic math symbols to perform mathematical functions. You can use the following keys: $+($plus sign to add$),-($minus sign to subtract$),*($asterisk sign to multiply$),$ and $/($forward slash to divide$).$ In the Excel Simulation below, if $=$E$12+$E$13$ is entered in a blank cell, the formula adds the values from those cells and outputs the result, which is $650,000$ in this example. If using the other math symbols, the result is an appropriate answer for the function.

SUM function: Allows you to refer to multiple cells and adds all the values. You can add individual cell references or ranges to utilize this function. In the Excel Simulation below, if $=$SUM$($E$12,$E$13,$E$14)$ is entered in a blank cell, the formula outputs the result of adding those three separate cells, which is $450,000$ in this example. Similarly, if $=$SUM$($C$11$:C$13)$ is entered in a blank cell, the formula outputs the same result of adding those cells even though they are expressed as a range in the formula, so the result is $450,000$ in this example.

HELP PROVIDE EXCEL FUNCTIONS IN THE YELLOW BOXES