do it in Excel please, thank you

Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2018 2019 2020 2021 2022 2023 Balance Sheet 1 ASSETS 2 5,400.00 Cash and Equivalents Accounts Receivable 3 $ 6,300.00 4 Inventory $ 6,900.00 $ 18,600.00 5 CURRENT ASSETS Property, Plant and Equipment 6 $ 21,300.00 7 TOTAL ASSETS $ 39,900.00 8 LIABILITIES AND EQUITY 9 Accounts Payable $ 5,700.00 $ 5,700.00 10 CURRENT LIABILITIES 11 Long-Term Debt 12 TOTAL LIABILITIES $ 4,500.00 $ 10,200.00 $ 29,700.00 13 STOCKSHOLDER'S EQUITY 14 Retained Earnings $ 15 TOTAL EQUITY $ 29.700.00 16 TOTAL LIABILITIES AND EQUITY $ 39,900.00 Integrated Financial Statements Exhibit A: Pro Forma Financial Statements 2018 2019 2020 2021 2022 2023 Balance Sheet 1 ASSETS 2 5,400.00 Cash and Equivalents Accounts Receivable 3 $ 6,300.00 4 Inventory $ 6,900.00 $ 18,600.00 5 CURRENT ASSETS Property, Plant and Equipment 6 $ 21,300.00 7 TOTAL ASSETS $ 39,900.00 8 LIABILITIES AND EQUITY 9 Accounts Payable $ 5,700.00 $ 5,700.00 10 CURRENT LIABILITIES 11 Long-Term Debt 12 TOTAL LIABILITIES $ 4,500.00 $ 10,200.00 $ 29,700.00 13 STOCKSHOLDER'S EQUITY 14 Retained Earnings $ 15 TOTAL EQUITY $ 29.700.00 16 TOTAL LIABILITIES AND EQUITY $ 39,900.00