G Force at the end of June 2013 had sales of $700,000, costs of $250,000, expenses of $100,000 and deprecation of $70,000, interest of $88,000 and taxes at 30%. Dividends paid was $10,500. No new long-term debt was issued, however, $4000 was issued in new equity.

Calculate:

1. Create the income statement
2. Operating cash flow
3. Cash flow to creditors
4. Cash flow to shareholders
5. Addition to net working capital