I need help preparing this pro formula balance sheet dated December 31,2021. I calculated the net fixed assets. I need help with the remaining blank sections please.

Pro forma balance sheet Peabody& Peabody has 2019 sales of $to 9 milon. It wishes to aayze expected perormance and fnancing needs for 2021-2 years ahead. Given the folowing iormaton, respond to parts a and b. (1) The percents of sales for herns that vary directly wth sales are as folows Accounts receivable: 12.1%, Inventory: 17.7%; Acouris payable, 14.2%; Net proR margin 3556. 2) Markntable securisies and other current liabilites are expected to remain unchanged (3) A minimum cash balance ef $485,000 is desired 4) Anew machine costing $850,000 will be acquired in 2020, and equipment cosling $853,000 will be purchased in 2021, Total depreciation in 2020 is forecast as $289,000, and in 2021 $388,000 of depneciation will be taken 5) Accruals are expected to rise to $505,000 by the end of 2021 6) No sae or netiement of long-tem debt is expected. No sale or repurchase of common stock is expected (8) The dvidend payout of 50% of net profes is expected to continue. 9) Sales are expected to be $121 milion in 2020 and $12.1 million in 2021 (10) The December 31, 2019, balance sheet is here Complete the assets part of the pro forma balance sheet for Peabody & Peabody for December 31, 2021 below: (Round to the nearest dollar) Pro Forma Balance Sheet Peabody & Peabody December 31, 2021 Assets Current assets 485000 Cash Marketable securities Accounts receivable 195000 Total current assets Net fixed assets 4826000 Leonard Industries Balance Sheet December 31, 2019 Liabilities and Stockholders' Equity Assets Cash $405,000 Accounts payable 200,000 Accruals 1,205,000 Other current liabilities 1,795,000 3,605,000 Long-term debt 4,000,000 Common stock S1,399,000 399,000 80,100 $1,878,100 2,007,900 3,719,000 Accounts receivable Total current liabilities Total current assets Net fixed assets Total liabilities and Total assets $7,605,000 stockholders' equity $7,605,000 Net Fixed assets-$4,000,0004%50,000+88 53,000-$289,000-$385,000 $4,826,000