I need assistance completing the statement of consolidated earnings and balance sheet, please.

Follcwing are the income statement and balance sheet of ADP inc. Note: Complete the entire question using the following Excel template: Excel Template. Then enter the answers into the provided spsces below with two decimal placeh. \begin{tabular}{|c|c|} \hline \begin{tabular}{l} AUTOMATIC DATA PROCESSING INC. \\ Statement of Consolidated Earnings \\ For Year Ended June 30, 2019, \$ millions \end{tabular} & \\ \hline Total revenues & $11,624.0 \\ \hline Operating expenses & 5,860.0 \\ \hline Systems development and programming costs & 636.3 \\ \hline Depreciation and amortization & 304.4 \\ \hline Total cost of revenues & 6,800.7 \\ \hline Selling, general, and administrative expenses & 2,513.0 \\ \hline Interest expense & 107.0 \\ \hline Total expenses & 9,420.7 \\ \hline Other (income) expense, net & (91.0) \\ \hline Earnings before income taxes & 2,294.3 \\ \hline Provision for income taxes & 712.8 \\ \hline Net earnings & $1,581.5 \\ \hline \end{tabular} \begin{tabular}{|c|c|} \hline \begin{tabular}{l} AUTOMATIC DATA PROCESSING INC. \\ Balance Sheet \\ $ millions \end{tabular} & \begin{tabular}{c} June \\ 30,2019 \end{tabular} \\ \hline \multicolumn{2}{|l|}{ Current assets } \\ \hline Cash and cash equivalents & $1,598.0 \\ \hline Accounts receivable, net & 2,439.3 \\ \hline Other current assets & 519.6 \\ \hline Total current assets before funds held for clients & 4,556.9 \\ \hline Funds held for clients & 24,136.0 \\ \hline Total current assets. & 28,692.9 \\ \hline Long-term receivables, net & 23.8 \\ \hline Property, plant and equipment, net & 627.0 \\ \hline Capitalized contract cost, net & 2,428.5 \\ \hline Other assets & 934.4 \\ \hline Goodwill & 2,323.0 \\ \hline Intangible assets, net & 1,071.5 \\ \hline Total assets & $36,101.1 \\ \hline \multicolumn{2}{|l|}{ Current liabilities } \\ \hline Accounts payable & $125.5 \\ \hline Accrued expenses and other current liabilities & 1,442.0 \\ \hline Accrued payroll and payroll-related expenses & 721.1 \\ \hline \end{tabular} \begin{tabular}{|l|r|} \hline Accrued expenses and other current liabilities & 1,442.0 \\ \hline Accrued payroll and payroll-related expenses & 721.1 \\ \hline Dividends payable & 279.0 \\ \hline Short-term deferred revenues & 220.7 \\ \hline Obligations under reverse repurchase agreements & 262.0 \\ \hline Income taxes payable & 54.8 \\ \hline Total current liabilities before client funds obligations & 3,105.1 \\ \hline Client funds obligations & 23,898.0 \\ \hline Total current liabilities & 27,003.1 \\ \hline Long-term debt & 2,002.2 \\ \hline Other liabilities & 655.0 \\ \hline Deferred income taxes & 659.9 \\ \hline Long-term deferred revenues & 399.3 \\ \hline Total liabilities & 30,719.5 \\ \hline Shareholders' equity & \\ \hline Preferred stock, $1.00 par value; Authorized, 0.3 shares; issued, none & \\ \hline Common stock, $0.10 par value; Authorized, 1,000.0 shares; & \\ \hline issued, 638.7 shares; outstanding 434.2 shares & 17,500.6 \\ \hline Capital in excess of par value & 1,164.9 \\ \hline Retained earnings & 13.9 \\ \hline \end{tabular} \begin{tabular}{|l|r|} \hline Obligations under reverse repurchase agreements & 262.0 \\ \hline Income taxes payable & 54.8 \\ \hline Total current liabilities before client funds obligations & 3,105.1 \\ \hline Client funds obligations & 23,898.0 \\ \hline Total current liabilities & 27,003.1 \\ \hline Long-term debt & 2,002.2 \\ \hline Other liabilities & 655.0 \\ \hline Deferred income taxes & 659.9 \\ \hline Long-term deferred revenues & 399.3 \\ \hline Total liabilities & 30,719.5 \\ \hline Shareholders' equity & \\ \hline Preferred stock, $1.00 par value; Authorized, 0.3 shares; issued, none & \\ \hline Common stock, $0.10 par value; Authorized, 1,000.0 shares; & 63.9 \\ \hline issued, 638.7 shares; outstanding 434.2 shares & 1,164.9 \\ \hline Capital in excess of par value & 17,500.6 \\ \hline Retained earnings & (13,090.5) \\ \hline Treasury stock, at cost: 204.5 shares & (257.3) \\ \hline Accumulated other comprehensive loss & 5,381.6 \\ \hline Total stockholders' equity & $36,101.1 \\ \hline Total liabilities and stockholders' equity & \\ \hline \end{tabular} Forecast ADPs 2020 income statement and balance sheet using the following relations (s millions). Note: Complete the entire question in Excel (temptate provided above). Using Excel, format each answer to two decimal places. Use increase Decimal or Dechease Decimal to adjust decimal places. Do not round answers, Then enter the answers into the provided spaces below with_two decimal places Note: Use negative signs with answers, when appropriate. \begin{tabular}{|c|c|c|} \hline \multicolumn{3}{|l|}{ Assumptions } \\ \hline Total revenue growth & 13,00% & 6 grown \\ \hline CAPEX as a percentage of total revenue & 1.10% & 6 \% of total revenue \\ \hline Depreciation & 5184,4 & 4 million. \\ \hline Acquired intangibles as a percentage of total revenue & 2.90% & 66 of total revenue \\ \hline Amortization & $276.1 & million \\ \hline Provision for income taxes & 25.00% & 90 percentage of earnings before inca \\ \hline Taxes payable & 7.70% & \% of provision for income taxes in 20 \\ \hline Stock-based compensation & $167.3 & increases Capital in excess of par vat \\ \hline Stock repurchases & $750.0 & million \\ \hline Dividends & $1,389.4 & million \\ \hline Dividends payable & 26.30% & Mo of dividends \\ \hline Goodwilt, long-term debt, preferred stock, common stock, and Accumulated other comprehensive loss & & No change in $ amount \\ \hline All other percentages are based on historic percent of total revenues & & \\ \hline \end{tabular} AUTOMATIC DATA PROCESSING INC. Statement of Consolidated Earnings For Year Ended June 30, 2020, $ millions \begin{tabular}{|c|c|c|} \hline Total revenues & 13,139 & x \\ \hline Operating expenses & 0 & x \\ \hline Systems development and programming costs & 0 & x \\ \hline Depreciation and amortization & 0 & x \\ \hline Total cost of revenues & 7,667.3 & x \\ \hline Selling, general, and administrative expenses & 2,839.4 & \\ \hline Interest expense & 111.2 & x \\ \hline Total expenses & 0 & x \\ \hline Other (income) expense, net & 0 & x \\ \hline Earnings before income taxes & 2,521.1 & x \\ \hline Provision for income taxes & 630.3 & x \\ \hline Net earnings & 1,890.8 & x \\ \hline \end{tabular} \begin{tabular}{|c|c|} \hline \begin{tabular}{l} AUTOMATIC DATA PROCESSING INC. \\ Balance Sheet \\ $ millions \end{tabular} & June 30,2020 \\ \hline \multicolumn{2}{|l|}{ Current assets } \\ \hline Cash and cash equivalents & 1,861.9 \\ \hline Accounts receivable, net & 2,760.2 \\ \hline Other current assets & 585.9 \\ \hline Total current assets before funds held for clients & 5,207.9 \\ \hline Funds held for clients & 27,599.6 \\ \hline Total current assets & 32,807.5 \\ \hline Long-term receivables; net & 24.8 \\ \hline Property, plant and equipment, net & 683.3 \\ \hline Capitalized contract cost, net & 2,810.4x \\ \hline Other assets & 1,024.5 \\ \hline Goodwill & 2,323 \\ \hline Intangible assets, net & 1,367.6 \\ \hline Total assets & $40,041.1x \\ \hline \multicolumn{2}{|l|}{ Current liabilities } \\ \hline Accounts payable & 145.7 \\ \hline Accrued expenses and other current liabilities & 1,671.5 \\ \hline Accrued payroll and payroll-related expenses & 832.5 \\ \hline \end{tabular} \begin{tabular}{|l|r|} \hline Current liabilities \\ \hline Accounts payable & 145.7 \\ \hline Accrued expenses and other current liabilities & 1,671.5 \\ \hline Accrued payroll and payroll-related expenses & 832.5 \\ \hline Dividends payable & 365.5 \\ \hline Short-term deferred revenues & 293.6 \\ \hline Obligations under reverse repurchase agreements & 278.2 \\ \hline Income taxes payable & 48.6 \\ \hline Total current liabilities before client funds obligations & 3,635 \\ \hline Client funds obligations & 27,599.6 \\ \hline Total current liabilities & 31,234.6 \\ \hline Long-term debt & 2,002.2 \\ \hline Other liabilities & 655 \\ \hline Deferred income taxes & 741.6 \\ \hline Long-term deferred revenues & 447.3 \\ \hline Total liabilities & 34,080.7 \\ \hline Shareholders' equity & \\ \hline Preferred stock, $1.00 par value; Authorized, 0.3 shares; issued, none & 0 \\ \hline Common stock, $0.10 par value; Authorized, 1,000.0 shares; & \\ \hline issued, 638.7 shares; outstanding 434.2 shares & 63.9 \\ \hline \end{tabular}