I need excel work.

Flat Matte Inc Income Statement For the Year Ended Dec. 31, Sales Cost of Goods Sold Gross Profit Selling and G&A Expenses Fixed Expenses Depreciation EBIT Interest Expense Earnings Before Taxes Taxes Net Income 2021 40,668.8 33,045.6 7,623.3 3,523.9 349.6 1,961.5 1,788.3 703.6 1,107.5 0.0 756.3 2020 36,792.9 31,084.1 5,708.8 3,099.9 287.9 822.9 1,498.1 641.9 856.2 0.0 623.5 75,000 65,000 Notes: Tax Rate Shares Outstanding Earnings per Share Dividends per Share Addition to RE per Share $0.59 Note: Yellow cells were needed to be filled with formulas Flat Matte Inc Balance Sheet As of Dec. 31, Assets Cash Marketable Securities Accounts Receivable Inventory Total Current Assets Gross Plant & Equipment Accumulated Depreciation Vet Plant & Equipment Total Assets 2021 906.3 662.5 1,699.7 1,646.4 4,914.9 30,405.9 6,890.3 23,515.6 28,430.5 2020 808.4 169.5 1,477.8 299.6 2,755.4 25,832.9 6,252.9 19,580.0 22,335.4 Liabilities and Owners' Equity Accounts Payable Notes Payable Other Current Liabilities Total Current Liabilities Long-term Debt Total Liabilities Common Stock (Incl. Paid-in Capital) Retained Earnings Total Shareholder's Equity Total Liabilities and Owners' Equity 1,848.4 653.8 192.7 2,694.9 16,811.2 19,506.0 6,980.9 1,943.6 8,924.5 28,430.5 1,397.3 172.3 154.5 1,724.1 15,374.2 17,098.2 3,994.1 1,243.1 5,237.1 22,335.4