plz assist w question below by providing Cash flow to stockholders for 2021 in excel style please

2020 2021 Cost of goods sold $306,726 $387,290 Cash 44.261 66,870 Depreciation 86,590 97,871 Interest expense 18,824 21,576 78,732 60,322 Selling and administrative Accounts payable 31,423 53,181 Net fixed assets 382,014 465,426 Sales 601,729 733,469 31.363 40.681 35,654 38,929 Accounts receivable Notes payable Long-term debt Inventory New equity 192,827 210,408 60,382 81,209 0 23,400 Sunset Boards currently pays out 40 percent of net income as dividends to Tad and the other original investors, and it has a 21 percent tax rate. You are Christina's assistant, and she has asked you to prepare the following