answer in excel pls

Assume that the following balance sheets are stated at book value. The fair market value of James's fixed assets is equal to $10,900. Jurion pays $17,920 for James and raises the needed funds through an issue of long-term debt. Current assets Net fixed assets 13,200 Current liabilities 38,400 Long-term debt Equity $5,940 10,600 35,060 $51,600 Total 51,600 Total James, Inc $3,880 Current liabilities 1,940 2,380 7,240 $11,560 Current assets Net fixed assets Long-term debt Equity 7,680 Total $11,560 Total Construct a postmerger balance sheet assuming that Jurion Co. purchases James, Inc., and the purchase method of accounting is used. (Do not round intermediate calculations.) Jurion Co., post-merger 7080| Current liabilities S 4930 Current assets s Fixed assets Long-term debt Equity Total Goodwil1 Total