Create a 2016 and 2017 Income Statement, Balance Sheet, and Statement of Cash Flow given the accounts listed below.

		2017		2016
Accounts Payable		$2,260		$2,490
Accounts Receivable		1,615		1,634
Additional Paid-in Capital		5,435		5,435
Cash		2,960		2,345
Common Stock		50		50
Cost of Goods Sold		8,700		8,600
Current Portion of Long-term Debt		1,350		-
Depreciation Expense		1,060		1,100
Dividend		?		140
Goodwill		3,770		3,770
Interest Expense		1,050		1,110
Inventory		1,130		1,140
Long-Term Debt		3,050		4,480
Net Property, Plant & Equipment		7,700		7,800
Retained Earnings		?		?
Revenue		14,410		14,050
Selling General & Admin Expense		1,715		1,660
Tax Rate = 30%