Please create a balance sheet based on the following income and cash flow statements:

PLEASE FILL IN blank columm in balance sheet below for 2016

Income Statement		2016
Sales		655,150
Expenses excluding depreciation and amortization		386,878
EBITDA		268,272
Depreciation and amortization		7,388
EBIT		260,884
Interest expense		8,574
EBT		252,310
Taxes (20%)	20%	50,462
Net income		201,848
Common dividends		12,554
Addition to retained earnings		189,294
Cash flow Statement		2016
Operating Activities		203,409
Net Income		201,848
Depreciation and amortization		7,388
Increase in accounts payable		7,652
Increase in accruals (wages, utilities etc.)		7,821
Increase in accounts receivable		-17,838
Increase in inventories		-3,462
Net cash provided by operating activities
Investing Activities		-32,117
Addition to property, plant, and equipment		-32,117
Financing activities		12,296
Increase in notes payable		2,500
Increase in long-term debt		12,350
Increase in common stock		10,000
Payment of common dividends		-12,554
Net change in cash		183,588

Balance sheet for 2015 is below- Please give all numbers below but for year 2016- Balance sheet for 2016

Assets

----Current Assets 210,234 Cash 89,725 Accounts Receivable 85,527 Inventories 34,982 Net Fixed Assets 42,436 ------Total Assets 252,670 Liabilities and Equity

----Current Liabilities 59,982 Accounts Payable 23,109 Accruals (wages, utilities etc.) 22,656 Notes Payable 14,217 Long-term Debt 63,914 Shareholder's Equity

Common Stock 90,000 Retained Earnings 38,774

Total Liabilities and Equity 252,670