You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $5.7 million and cost of goods sold of $3.42 million. You will be depreciating a $2 million machine for 5 years using straight-line depreciation. Your tax rate is 35%. Finally, you expect working capital to increase from $210,000 in year 2 to $300,000 in year 3. What are your pro forma eamings for year 3? What are your pro forma free cash flows for year 3? Complete the following pro forma statement. (Round to the nearest dollar.) Sales Pro Forma COGS Depreciation EBIT Tax Earnings Depreciation Net working capital Free cash flows Year 3 Data table (Click on the following icon in order to copy its contents into a spreadsheet.) Revenues Operating Expenses (other than depreciation) Depreciation Increase in Net Working Capital Capital Expenditures Marginal Corporate Tax Rate Print Done Year 1 Year 2 126.9 153.5 34.8 66.2 25.3 36.1 2.7 7.7 26.5 40.2 21% 21% - X d as part of open