Please do on excel and screenshot with formulas.

You are examining the desirability of selling widgets. To conduct the analysis, youve estimated that you will sell 1 million units and will sell the units for $99 each for the next five years. The variable costs for producing this product is estimated to be $32 per unit. Fixed costs will be $3 million per year. The equipment used to produce the widgets will cost $20 million and will be depreciated using the MACRS depreciation schedule for a five-year useful life. In year 5, the equipment will be sold for 20% of its original cost. The tax rate is 21%. Construct a proforma income statement to find the net income and operating cash flow for each of the five years of the project.