You are evaluating a new product. In year $3$ of your analysis, you are projecting pro forma sales

of $$5\mathrm{.}7$ million and cost of goods sold of $$3\mathrm{.}42$ million. You will be depreciating a $$1\mathrm{.}5$ million

machine for $5$ years using straight$-$line depreciation. Your tax rate is $25\%.$ Finally, you expect net

working capital to increase from $$190,000$ in year $2$ to $$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.$)$ NEED NOW!!!