You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $4.4 million and cost of goods sold of 52 64 milion You will be depreciating a 51.5 million machine for 5 years using straight-line depreciation Your tax rate is 38% Finally, you expect working capital to increase from 5190,000 in year 2 to $295,000 in your 3. What are your pro forma eamings for your 3? What are your pro forma free cash flows for your 37 Complete the following pro forma statement (Round to the nearest dollar) Pro Forma Year 3 Sales COGS Depreciation EBIT Tax Earnings Depreciation Net Working Capital Free cash flows