What is the NOPAT if the formula for the forecast is EBIT(1-T) in 2018,2019, and 2020

Actual Forecast 2020 8% 2017 2018 12% 629,440.00 2019 10% 692,384.00 1,191,294.40 $ 1,198,218.24$ 1,205,695.99 Sales Growth Sales Cash Accounts Receivable Inventories Net Fixed Assets $562,000.00 $ 1,185,000.00 747,774.72 $ 457,000.00545,121.60 $ 642,055.36$ 746,743.82 $ 694,000.00819,888.00$ 945,776.00 $ 1,071,664.00 $ 261,000.00418,360.00$ 575,720.00$ 733,080.00 $ 796,000.00821,177.60$ 823,695.36 $ 825,910.99 Accounts Payable Accruals Operating Costs Depreciation EBIT NOPAT Operating CA Operating CL Net Operating Capital Net Fixed Assets $133,000.00 158,177.60 160,695.36 162,910.99 $5,741,120.00$ 6,315,232.00 6,820,450.56 5,126,000 $ 144,000.00230,819.31 $ 317,638.62$ 404,457.93 $156,464.00$ 168,981.12 127,000.00 $ 76,200.00 2,336,000.00 929,000.00 142,240.00 2,556,304.00$2,786,049.60 $ 3,024,103.81 988,821.98 979,355.20 984,390.72 Working $1,407,000.00$1,576,948.80 $ 1,801,658.88 $ 2,035,281.83 $ 261,000.00418,360.00$ 575,720.00$ 733,080.00 $1,668,000.00$1,995,308.80 2,377,378.88 $ 2,768,361.83 Total Operating Capital rating Capital $(327,308.80) $ (382,070.08) $ (390,982.95, FCF (101,000.00)