求解一題資產負債製表問題 - 會計

還請各位前輩多多指教~小弟一直湊不出平衡來

From the following data,recontruct the balance sheet at the end of the year:

1.Earnings after tax $300
2.increase in depreciation expense 200
3.Sales of common stock 1000
4.acquistion of equipment 1000
5.annual long-term debt reimbursement 100
6.dividends 100
7.increase in cash 50
8.increase in receivables 200
9.Increase in inventories 100
10.increase in payable 100
11. increase in wages payable 100
12. increase in taxes payable 100

At beginning of year:
13.cash $450
14.account receivable 250
15.Inventories 300
16.Plant and equipment,net 2000
17.Accumulated depreciation 1000
18.short-term debt 400
19.accrued expenses 100
20. Long-term debt 500
21.Common stock 600
22.Retained earnings 1100
請求各位前輩解惑解惑!感謝!

--