The chart is free-response, please fill in the correct values. If all correct, I will make sure to thumbs up, thank you!

Cold Goose Metal works Inc.'s income statement reports data for its first year of operation. The firm's CEO would like sales to increase by 25% next year 1, Cold Goose is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest and taxes (EBIT) 2. The company's operating costs (excluding depreciation and amortization) remain at 60% of net sales, and its depreciation and amortization expenses remain constant from year to year 3. The company's tax rate remains constant at 40% of its pre-tax income or earnings before taxes (EBT) 4. In Year 2, Cold Goose expects to pay $100,000 and $2,346,000 of preferred and common stock dividends, respectively Complete the Year 2 income statement data for Cold Goose, then answer the questions that follow. Be sure to round each dollar value to the nearest whole dollar Cold Goose Metal Works Inc. Income Statement for Year Ending December 31 Year 2 Year 1 (Forecasted) Net sales $25,000,000 15,000,000 1,000,000 $9,000,000 900,000 8,100,000 3,240,000 $4,860,000 100,000 4,760,000 1,944,000 $2,816,000o Less: Operating costs, except depreciation and amortization Less: Depreciation and amortization expenses 1,000,000 Operating income (or EBIT) Less: Interest expense Pre-tax income (or EBT) Less: Taxes (40%) Earnings after taxes Less: Preferred stock dividends Earnings available to common shareholders Less: Common stock dividends Contribution to retained earnings $3,419,000