Help I must fill in the yellow, orange, and grey, but do not know how.

Assets Actual Balances Factor Basis Initial Forecast Factor Basis Final Forecast (5 millions) Cash Accounts receivable Inventories Total current assets Net plant and equipment Total assets $ $ $ $ $ $ 15.00 180.00 270.00 465.00 390.00 855.00 1.2 growth 11% % Sales 1.2 growth 1.1 growth Liabilities 2018 Actual Balances Factor Basis 2019 Initial Factor Forecast Basis 2019 Initial Forecast 1.2 growth 1.2 growth $ 3.00 (5 millions) Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock Retained earnings Total owners' equity Total liabilities and equity Additional funds needed (AFN) $ $ $ $ S $ $ $ $ S 25.000 30.00 60.00 50.00 140.00 300.00 440.00 130.00 285.00 415.00 855.00 more debt $ more debt $ from above from above Assets Actual Balances Factor Basis Initial Forecast Factor Basis Final Forecast (5 millions) Cash Accounts receivable Inventories Total current assets Net plant and equipment Total assets $ $ $ $ $ $ 15.00 180.00 270.00 465.00 390.00 855.00 1.2 growth 11% % Sales 1.2 growth 1.1 growth Liabilities 2018 Actual Balances Factor Basis 2019 Initial Factor Forecast Basis 2019 Initial Forecast 1.2 growth 1.2 growth $ 3.00 (5 millions) Accounts payable Accruals Notes payable Total current liabilities Long-term bonds Total liabilities Common stock Retained earnings Total owners' equity Total liabilities and equity Additional funds needed (AFN) $ $ $ $ S $ $ $ $ S 25.000 30.00 60.00 50.00 140.00 300.00 440.00 130.00 285.00 415.00 855.00 more debt $ more debt $ from above from above