Please answer ASAP, equations please. based off 2020 + team work

Tommy's Box Cars - Large
Pro Forma Income Statement
For the Fiscal Year Ended June 30, 2021
Item		Amount
Sales
Cost of goods sold
Gross margin
Selling & administrative expenses
Net operating income
Interest expense
Net income
Tommy's Box Cars - Large
Pro Forma Balance Sheet
As of June 30, 2021 AND June 30, 2020
Assets		June 30, 2021	June 30, 2020
Cash			$1,450,000
Accounts receivable			$3,900,000
Direct materials inventory			$200,000
Finished Goods inventory (box cars)			$-
Plant and equipment			$8,900,000
Total assets			$14,450,000
Liabilities and Stockholders' Equity		June 30, 2021	June 30, 2020		-
Accounts payable			$450,000
Notes payable - equipment			$-
Letter of Credit outstanding			$-
Capital stock			$3,500,000
Retained Earnings			$10,500,000
Total liabilities and stockholders equity			$14,450,000
ACCOUNTING EQUATION OUT OF BALANCE		$0	$0