CAN YOU PLEASE FILL IN ALL YELLOW AREAS FOR FCF, Projections 2022, 2023, 2024, amd 2025 ALL YELLOW AREAS PLEASE!!!!

M Projections 2002 2023 202 2025 2021 11,295.00 SO DE 00 OWE 5.789,900.00 $ A G H 1 Hal income Statement 2 2017 2018 2019 2020 Unit Sale 10,000 11,000 12.500 13,850 Sales Prior 5 120.00 330.005 150.00 5 Revenue 5 3.000.000.005 3.520.000.004.125,000.00 $ 17,500.00 5 6 Operating per 7 Variable cost per unit 5 50.00 5 55.00 5 60.005 65.00 Cost of good sold 5 500,000.00 605.000,00 750,000.00 5 900,250.00 9 Admins operating Expense $ 10 Depreciation S 11 12 Operating Marin CBIT) $ 15 Tax $ 1 EDIT $ 15 Depreciation $ 1 IT-T)Depreciation S S 35.00 533,225.00 2,315.720.00 3,000,000.00 (59,645.00) (17.893.50) (41.751.50) 3,000,000.00 2,958,248.50 ) 5 $ 2,500,000.00 TO CAPE 10 NOW 20 NOW 21 Capital expenditures ANOWC 22 10 150,000.00 2.625,000.00 125.000.00 275.000,00 5 S Di 25 26 FOF 27 = EBIT1-T). Depreciation - Capital expenditures + ANOWC) M Projections 2002 2023 202 2025 2021 11,295.00 SO DE 00 OWE 5.789,900.00 $ A G H 1 Hal income Statement 2 2017 2018 2019 2020 Unit Sale 10,000 11,000 12.500 13,850 Sales Prior 5 120.00 330.005 150.00 5 Revenue 5 3.000.000.005 3.520.000.004.125,000.00 $ 17,500.00 5 6 Operating per 7 Variable cost per unit 5 50.00 5 55.00 5 60.005 65.00 Cost of good sold 5 500,000.00 605.000,00 750,000.00 5 900,250.00 9 Admins operating Expense $ 10 Depreciation S 11 12 Operating Marin CBIT) $ 15 Tax $ 1 EDIT $ 15 Depreciation $ 1 IT-T)Depreciation S S 35.00 533,225.00 2,315.720.00 3,000,000.00 (59,645.00) (17.893.50) (41.751.50) 3,000,000.00 2,958,248.50 ) 5 $ 2,500,000.00 TO CAPE 10 NOW 20 NOW 21 Capital expenditures ANOWC 22 10 150,000.00 2.625,000.00 125.000.00 275.000,00 5 S Di 25 26 FOF 27 = EBIT1-T). Depreciation - Capital expenditures + ANOWC)