shown here $($millions of dollars$)$:

decimal places.

$5$

million

$\%$

Upton Computers

Pro Forma Balance Sheet

December $31,2020$

$($Millions of Dollars$)$

Cash

Receivables

Inventories

Total current assets

Net fixed assets

Total assets

Accounts payable

Notes payable

Line of credit

Accruals

Total current liabilities

Mortgage loan

Common stock

Retained earnings

Total liabilities and equity

$

$

$5$

$5$

$5$

$

$

$$

$$

$5$

$5$

$$

$5$

$5$

$5$ Please use excel for your calculation and show the formula used. Thank you