$($Forecasting financing needs$)$ Beason Manufacturing forecasts its sales next year to be $$5\mathrm{.}9$ million and expects to earn $4\mathrm{.}7$ percent of that amount after taxes. The firm is currently in the process of projecting its financing needs and has made the following assumptions $($projections$)$:

Current assets are equal to $19\mathrm{.}5$ percent of sales, and fixed assets remain at their current level of $$1\mathrm{.}1$ million.

Common equity is currently $$0\mathrm{.}85$ million, and the firm pays out half of its after$-$tax earnings in dividends.

The firm has short$-$term payables and trade credit that normally equal $11\mathrm{.}7$ percent of sales, and it has no long$-$term debt outstanding.

What are Beason's financing needs for the coming year?

Beason's expected net income for next year is $$277300.($Round to the nearest dollar.$)$

Beason's expected common equity balance for next year is $$988650.($Round to the nearest dollar.$)$

Estimate Beason's financing needs by completing the pro forma balance sheet below: $($Round to the nearest dollar.$)$

Beason Manufacturing

$\backslash$table$[[$Pro forma Balance Sheet$],[$Current assets$],[$Net fixed assets$],[$Total assets$],[$Payables$/$Trade credit$],[$Long$-$term debt$],[$Total liabilities$],[$Common equity$],[,$ Total liabilities and common equity $