please provide formuals for exel

B D 1 2015 22,500 150 22.650 A Winter Park Web Design 2 Balance Sheets 3 For the Years 2015 and 2016 4 5 Cash s 6 Accounts receivable 7 Inventories 8 Total Current Assets 9 Gross fixed assets 10 Accumulated depreciation 11 Net Fixed Assets 12 Toral assers 13 14 Accounts payable S 15 Notes payable 16 Total Current Liabilities 17 Long-term debt 18 Total Liabilities 19 Common stock 20 Additional paid in capital Exercise 2 Direction IS BS SCF Ready Type here to search 2016 30,450 $ 37,512 67,962 135.924 87,060 21,690 65,370 159,154 26.550 15.450 93,600 24.603 9.000 29.553 21,345 51.948 15,000 1,500 46,398 15,000 1,500 HE O DI LM D C 22,650 B 67.962 135,924 87,060 21.690 65,370 159,154 26,550 15.450 93,600 $ 24,603 9,000 29,553 7 Inventories 8 Total Current Assets 9 Gross fixed assets 10 Accumulated depreciation 11 Net Fixed Assets 12 Total assets 13 14 Accounts payable 15 Notes payable 16 Total Current Liabilities 17 Long-term debt 18 Total Liabilities 19 Common stock 20 Additional paid in capital 21 Retained earnings 22 Total Equity 23 Total Liabilities & Equity 24 25 26 Exercise 2 Direction 21,345 51,948 15.000 1,500 46,398 15,000 1,500 30,702 159,154 93,600 IS BS SCF Pod