please show me step by step on excel to gain better understanding

Consider the following premerger information about Firm X and Firm Y

Firm X Firm Y

Total Earnings $$86586$ $$45375$

Shares outstanding $4986027322$

Per$-$share values:

Market $$57$ $$21$

Book $$21$ $$10$

Assume that Firm X acquires Firm Y by issuing long$-$term debt to purchase all the shares outstanding at a merger premium of $$3$ per share. Assuming that neither firm has any debt before the merger, what would be the total assets for the new company XY$.$

NOTE: Enter the number rounding to four DECIMALS. If your decimal answer is $0\mathrm{.}034576,$ your answer must be $0\mathrm{.}0346.$ DO NOT USE the $\%$ sign