Comparative balance sheets for Erisa Magambo Company are presented below.

Additional information:1. Net income for 2012 was $125,000.2. Cash dividends of $60,000 were declared and paid.3. Bonds payable amounting to $50,000 were redeemed for cash $50,000.4. Common stock was issued for $50,000 cash.5. Depreciation expense was $24,000.6. Sales for the year were $978,000.InstructionsPrepare a worksheet for a statement of cash flows for 2012 using the indirect method. Enter the reconciling items directly on the worksheet, using letters to cross-reference eachentry.

ERISA MAGAMBO COMPANY Comparative Balance Sheets December 31 2012 2011 Assets $ 63,000 $ 22,000 Cash Accounts receivable 85,000 76,000 Inventory 180,000 189,000 Land 75,000 100,000 Equipment Accumulated depreciation-equipment 260.000 200,000 (66,000) (42,000) $597,000 $545,000 Total Liabilities and Stockholders' Equity $ 34,000 $ 47.000 200,000 164,000 Accounts payable Bonds payable Common stock ($1 par) Retained earnings 150,000 214,000 199,000 134,000 $545.000 $597,000 Total