I have a question with this problem I am getting stuck.

It is asking to make a balance sheet from the following information. What is the networking capital and debt ratio?

Cash $50,000

Accounts receivable $42,700

Accounts payable $23,000

Short-term notes payable $10,500

Inventories $40,000

Gross fixed assets $1,280,000

Other current assets $5,000

Long term debt $200,000

Common stock $490,000

Other assets $15,000

Accumulated depreciation $312,000

Retained earnings ?

Below is what I have but I am still confused if I am going on the right track. Also, do I need to include what was given on creating this balance sheet?

Accounts payable 23,000

Short term notes payable 10,500

total current debt 33,500

long term debt 200,000

total debt 233,500

common stocks 490,000

retained earnings 397,200

total equity 887,200

total debt and equity 1,120,700