Show how to complete this:

Excel formulas must be used. Please be sure to submit your tile as an Excel tile.

Actual and Budgeted Unit Sales:

Balance Sheet, May $31,19$X$5$

Accounts payable $($merchandise$)$

Owner's equity

Total liabilities & equity

$[$$$74,800],[223,800],[$$$298,600]$