Finally, you expect net working capital to increase from $$200,000$ in year $2$ to $$295,000$ in year $3.$ What are your pro forma earnings for year $3?$ What is your pro forma free cash flow for year $3?$

Complete the following pro forma statement. $($Round to the nearest dollar.$)$

$\backslash$table$[[$Pro Forma Income Statement,Year $3],[$Sales$,],[$COGS$,],[$Depreciation$,],[$EBIT$,],[$Tax$,],[$Earnings$,],[$Add Back Depreciation,$],[$Subtract Change in NWC$,],[$Free Cash Flow,$]]$