this is an excel simulation for an accounting problem. all blanks must be filled out with excel formulas and not just the correct answer

Maple Moving Company has provided you their unadjusted account balances to before year-end adjustments. The Controller has asked you to prepare the Adjusted Trial Balance and has provided you with further year end Information. 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. From the Excel Simulation below. If in a blank cell, =B11" was entered the formula would output the result from cell B11, or 6,600 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/fforward slosh to divide). From the Excel Simulation below. If in a blank cell-811.812 was entered the formula would add the values from those cells and output the result, or 106.600 in this example, if using the other math symbols the result would output an appropriate answer for its 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. From the Excel Simulation below, if in a blank cell -SUM(811,812,813) was entered the formula would output the result of adding those three separate cells, or 172,600 in this example. Similarly, if in a blank cellSUM(811:13" was entered, the formula would output the same result of adding those cells, except they are expressed as a range in the formula, and the result would be 172,600 in this example OH. aporting adjusted account balancesco 700 6X FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sim Call 11 Paste A Alignment Number Conditional Format Cell Celle Iosing Formatting Table Style Tom ws Al On December 31, 2016, Maple Moving Company had the following balance c D On December 31, 2016. Maple Moving Compaly had the following balances before year-end adjustments 2 $ 62.500 4 Accounts Receivable 51200 5 Supplies 67.6600 Equipment 176,000 | BI FILE HOME INSERT DATA VIEW X Calibri Paste BIU H- PAGE LAYOUT FORMULAS REVIEW Sign in - AA 96 M A. Alignment Number Conditional Format as Cell Cells Editing Formatting Table Styles Styles for On December 31, 2016, Maple Moving Company had the following balances Clipboard Font A1 v F . A B D 1 On December 31, 2016, Maple Moving Company had the following balances before year-end adjustments: 2 3 Cash $ 62,500 4 Accounts Receivable 51.000 5 Supplies 67,600 6 Equipment 176,000 7 Accumulated Depreciation 17,600 8 Accounts Payable 37.500 9 Interest Payable 10 Salaries Payable 11 Deferred Revenue 6,600 12 Notes Payable 100.000 13 Common Stock 66.000 14 Retained Earnings 23.400 15 Service Revenue 167,000 16 Salaries Expense 61,000 17 Supplies Expense 18 Depreciation Expense 19 Interest Expense 20 21 Required: 22 Use the unadjusted account balances above and the following year-end data to determine adjusted account balances and prepare an adjusted trial balance. 23 Note: If nothine belones in a cell, leave it blank Sheet1 FILE HOME INSERT X Calibri 11 Paste BIU. PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign In A A 96 Alignment Number Conditional Format as Cell Cells Editing Formatting Table Styles Styles On December 31, 2016, Maple Moving Company had the following balances Clipboard Font A1 1 X B E F 25 D 20 21 Required: 22 Use the unadjusted account balances above and the following year-end data to determine adjusted account balances and prepare an adjusted trial balance. 23 Note: If nothing belongs in a cell leave it blank. 24 NOTE: After completing the adjusted trial balance, you must click through every remaining blank cell in order to receive a "complete" message when submitting. 26 Interest owed but not yet paid: 10,800 27 Supplies on hand: 15,000 28 Equipment depreciation expense 35,200 29 Unpaid salaries owed to employees 3,500 30 Deferred revenue that has been earned 2.000 31 MAPLE MOVING COMPANY Adjusted Trial Balance at December 31, 2016 Account Name Debits Credits 36 Cash 37 Accounts Receivable 38 Supplies 39 Equipment 40 Accumulated Depreciation 32 33 34 35 - 41 Account Paysha Sheet1 FILE HOME INSERT PAGE LAYOUT FORMULAS DATA REVIEW VIEW Sign in X Calibri - 11 11 A A %6 A. Alignment Number Conditional Format as Cell Formatting Table Styles Paste BIU Cells Editing Clipboard Font Styles AI V f On December 31, 2016, Maple Moving Company had the following balances D E F Credits A B 31 32 MAPLE MOVING COMPANY 33 Adjusted Trial Balance 34 at December 31, 2016 35 Account Name Debits 36 Cash 37 Accounts Receivable 38 Supplies 39 Equipment 40 Accumulated Depreciation 41 Accounts Payable 42 Interest Payable 43 Salaries Payable 44 Deferred Revenue 45 Notes Payable 46 Common Stock 47 Retained Earnings 48 Service Revenue 49 Salaries Expense 50 Supplies Expense 51 Depreciation Expense 52 Interest Expense 53 Totals 54 Sheet1