you are evaluated a new product. In year 3 of your analysis, you are projecting pro forma sales of $5.1 million and cost of good sold of $3.06 million. you will be depreciating a $2 million machine for 5 years using the straight line depreciation. Your tax rate is 33%. Finally, you expect working capital to increase $210,000 in year 2 to $305,000 in your 3. What are your pro forma earnings for year 3? What are your pro forma free cash flow's for your 3?

Sales (year 3)

COGS (year 3)

Depreciation (year 3)

EBIT (year 3)

Tax (year 3)

Earnings (year 3)

depreciation (year 3)

net working capital (year 3)

free cash flows (year 3)