please help me find the rest of this sheet using formulas

L.A. GEAR Inc., Balance Sheet For year ending November 30 1988 1989 1990 $ Assets Cash & securities Accounts receivable Inventories Prepaid expenses Total current assets Plant property and equipment Accumulated depreciation Net property plant and equipment 4,205 $ 49,544 66,556 7,972 128,277 3,720 610 353 $ 100,290 139,516 17,055 257,214 9.888 1,809 8,079 3,291 156,391 160,668 18,009 338,359 28,599 4,975 23,624 3,110 Other assets 1,019 1,265 1,972 Total Assets $ 132,406 $ 266,558 $ 363,955 $ Liabilities & Shareholders' Equity Line of credit Accounts payable Accrued compensation Accrued expenses Total current liabilities 61,119 $ 7,748 4,136 14,855 87,858 37,400 $ 25,619 16,906 18,410 98,335 94,000 22,056 2,350 39,672 158,078 Common stock Retained earnings Total shareholders' equity Total liabilities and shareholders' equity 16,247 28,301 44,548 $ 132,406 $ 84,863 91,179 83,360 114,698 168,223 205,877 266,558 $ 363,955 Retention Ratin L.A. GEAR Inc., Cash Flow Statement For year ending November 30 Operating cash flows: 1989 1990 Net Income Depreciation Accounts Receivable Inventory Prepaid expenses Other Assets Accounts payable Accrued compensation Accrued expenses Operating cash flows Financing cash flows: $ 55,059 $ 31,338 1,199 3,394 (50,746) (56, 101) (72,960) (21,152) (9,083) (954) (246) (707) 17,871 (3,563) 12,770 (14,556) 3,555 21,262 (42,581) (41,039) Financing cash flows Investing cash flows Accrued expenses Investing cash flows Net change in cash Beginning cash 4,205 353 Ending cash 353 $ 3,291