Based on the pro$-$forma income statement, please estimate OCF and complete the tables.

Sales $125,000$

Variable costs $-29,000$

Fixed costs $-30,000$

Depreciation $-12,800$

EBIT $53,200$

Tax $-18,620$

NI $34,580$

Enter your final answers as whole numbers without using $1000$ separators. Use a $\text{'}\text{'}-\text{'}\text{'}$ sign for cash costs, expenses, cash outflows.

$(1)$ Starting from EBIT

EBIT

$+$ Depreciation

$-$ Tax

$=$ OCF

What is EBIT?

What is Depreciation?

What is Tax?

What is OCF?