Billys Exterminators, Inc., has sales of $817,000, costs of $343,000, depreciation expense of $51,000, interest expense of $38,000, and a tax rate of 35 percent. The firm pays 50% of its earnings as dividend. Construct an income statement in Excel giving cell references. Calculate the Operating Cash Flow (OCF)