I need to create the economic balance sheet from this attached image.

And here is my work - Please double check if it is correct or not

2002 2003 2004 2005 2006E ECONOMIC BALANCE SHEET At December 31 CAPITAL EMPLOYED Accounts Payables Accounts Receivable Inventories Operating Working Capital Plant, Property, & Equipment (net) Other Assets Land Total Capital Employed INVESTED CAPITAL Current Portion of Long-term Debt Cash Long-Term Debt Net Debt Shareholders Equity Total Invested Capital (2,034.00 S 3,485.00 3,089.00 4,540.00 2.257.00 645.00 450.00 7,442.00 (2,973.00) S 4,405.00 2,795.00 4,227.00 2,680.00 645.00 1,750.00 9,302.00 (4,899.00) 6,821.00 3,201.00 5,123.00 2.958.00 645.00 2,853.00 11,579.00 (6,660.00) S 10.286.00 3,291.00 6,917.00 3,617.00 645.00 2,853.00 14,032.00 (9,424.00) 14,471.00 3,847.00 8,894.00 4,347.00 645.00 2.853.00 16,739.00 315.00 (705.00) 3,258.00 2,868.00 5.024.00 7,892.00 352.00 (1,542.00) 4,400.00 3,210.00 6,091.00 9,301.00 525.00 (1,818.00 5.726.00 4,433.00 7,146.00 11,579.000 730.00 (2,158.00) 7.123.00 5,695.00 8,336.00 14,031.00 649.00 (1,955.00) 8.480.00 7,174.00 9,563.00 16,737.00 LLLLL Question 3 Balance sheet from 2002 to 2006 ($ thousands, rounded number) 2002 2003 2004 2005 2006E $ At december 31 Assets Cash Accounts Receivable Inventories Current Assets Plant, Property, & Equipment (net) Other Assets Land Non-Current Assets Total Assets 705.000 $ 3,485 3,089 7.279 2,257 645 450 3,352 10,631 1,542.000 $ 4,405 2,795 8,742 2.680 645 1,750 5,075 13,817 1.818.00 $ 6,821 3.201 11,839 2,958 645 2,853 6,456 18,295 2,158.000 $ 10,286 3,291 15,735 3,617 645 2.853 7.115 22,850 1,955.00 14,471 3,847 20.273 4,347 645 2,853 7,844 28,117 Liabilities & Shareholders Equity Particulars Shareholders equity Long-Term Debt Current portion of long term debt Accounts Payable Current Liabilities Total Liabilities & Shareholders Equity 2002 5,024 3.258 315 2,034.00 $ 2,349 2003 6,091 4,400 352 2,973.00 $ 3,325 2004 7,146 5,726 525 4,899.00 $ 5,423 2005 8,336 7,123 730 6,660.00 $ 7,390 2006 9,563 8,480 649 9,424.00 10,074 $ 10,631 13,817 18,295 22,850 28,117