please help me to put the answer how excel formula want otherwise it is saying the answer is incorrect. Thank You.

Incorrect Answer Correct formula but wrong value Excel McGraw Hill Excel Question - Saved Search(Alt+Q) 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 E G H On December 1, Jasmin Ernst organized Ernst Consulting. On December 3, the owner contributed $84,470 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. 3 Required: Use the information to prepare a December income statement for the business. 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 17 Miscellaneous expenses $9,750 18 15,620 3,710 45,970 18,450 8,900 84,470 2,530 15,620 4,070 19 7,450 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. Excel McGraw Hill Excel Question - Saved Search(Alt+Q) File Home Insert Draw Formulas Data Review View Help A1 fx Accessibility tab summary: A statement for student presentation is provided in row 3 . A table for student presentation is provided in Cells A5 to C17