unsure how to structure the spreed sheet. please help.

Excel Online Structured Activity: Statement of cash flows You have just been hired as a financial analyst for Barrington Industries. Unfortunately, company headquarters (where all of the firm's records are kept) has been destroyed by fire. So, your first job will be to recreate the firm's cash flow statement for the year just ended. The firm had $100,000 in the bank at the end of the prior year, and its working capital accounts except cash remained constant during the year. It earned $5 million in net income during the year but paid $750,000 in dividends to common shareholders. Throughout the year, the firm purchased $5.4 milion of machinery that was needed for a new project. You have just spoken to the firm's accountants and learned that annual depreciation expense for the year is $460,000; however, the purchase price for the machinery represents additions to property, plant, and equipment before deprecialion. Finally, you have determined that the only financing done by the firm was to issue long-term debt of $1 million at a 5% interest rate. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the question below. Open spreadsheet What was the firm's end-of-year cash balance? Recreate the firm's cash flow statement to arrive at your answer. Write out your answer completely, For example, 5 million should be entered as 5,000,000. Round your answer to the nearest dollar, if necessary. Clipboard Font Alignment Number B13 A E Statement of cash flows 2 Cash at the Beginning of Year Change in Net Operating Working Capital Except Cash Net Income Common Dividends 7 Machinery Equipment Purchases 8 Depreciation Expense 9 Long-Term Debt 10 Interest Rate on Long-Term Debt 3 $100,000.00 4 $0.00 5 $5,000,000.00 6 $750,000.00 $5,400.000.00 $460,000.00 $1,000,000.00 5.00% 11 12 Statement of Cash Flows Operating Activites Net income 13 Formulas #N/A 14 #N/A 15 16 Depreciation expense Change in net operating working capital except cash Net cash provided by (used in) operations $0.00 17 #N/A 18 19 Long-Term investing Activities Additinns to nronartu nlant and ansinmant #N/A Sheet1 E 13 Operating Activities Formulas Net income Depreciation expense Change in net operating working capital except cash Net cash provided by (used in) operations 14 #N/A 15 #NA 16 $0.00 17 #N/A 18 19 I Long-Term Investing Activities 20 Additions to property, plant and equipment Net cash used in investing activities #N/A 21 #N/A 22 23 I Financing Activities Increase in long-term debt Payment of common dividends Net cash provided by financing activities 24 #N/A 25 #N/A 26 #N/A 27 28 IV Summary #N/A Net increase (decrease) in cash Cash at beginning of year Cash at end of year 29 30 $100.000.00 #N/A 31