Hi. I already have the excel done I just need help fixing the formulas. The bala

Hi. I already have the excel done I just need help fixing the formulas. The balance sheet on the right in the excel the not highlighted one needs to have the exact numbers as the pictures I have below. EXACTLY the same. With formulas do not just copy paste. ASK IF YOU HAVE QUESTIONS. And also fix the chart. Please ask if you have questions and please have it on time the deadline is soon. I CAN NOT ADD MORE TIME!!