Based on the information provided below, prepare a Statement of Cash Flows. Remember to include all three sections of this statement as well as the necessary reconciliation of cash flows at the bottom of the statement. (It may be helpful to copy the below information and paste it into Excel for easier accessibility when completing the Statement of Cash Flows. Then copy your solution from Excel and paste into the response box below) Balance Sheet Income Statement Year 1 Assets 12/31/Y1 12/31/Y0 Sales revenue 7,560 Cash 20,200 0 Cost of goods sold 1,800 Accounts receivable 5,060 0 Gross margin 5760 Inventory 4,200 0 Wages Expense 450 PPE 75,000 0 Utilities Expense 2,000 Less Accumulated Depreciation 875 Depreciation Expense 875 Land 2,500 0 Operating Income 2,435 Total Assets 106,085 0 Interest Expense 1,875 Earnings before income tax 560 Liabilities 12/31/Y1 12/31/Y0 Income tax 196 Accounts Payable 3,400 0 Net Income 364 Wages Payable 250 0 Interest Payable 1,875 0 Taxes Payable 196 0 Total Current Liabilities 5,721 0 Notes Payable 75,000 0 Total Liabilities 80,721 0 Equity Common stock 250 0 Preferred stock 10,000 0 Additional Paid-in Capital - CS 4,750 0 Additional Paid-in Capital - PS 10,000 0 Retained earnings 364 0 Total Equity 25364 0 Total Liabilities & Equity 106,085 0 Additional Information: a. Jan 1st, issued 500 shares of common stock ($0.50 par value) for $5000. b. Feb 1st, paid $2500 to purchase land. c. Feb 28th, issued 100 shares of preferred stock ($100 par value) for $20,000. d. June 30th, paid $75,000 for a building (estimated useful life of 40 years; salvage value = $5,000) by signing a 5 year Note Payable, promising to pay 5% interest at the end of each of those 5 years (i.e. on June 30th of each year).