q 8 please read well and give me answer as it is required clear one just fill the schedule

i have un clear and somtime wrong ansers pls pls

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

$1 million machine for 5 years using straight-line depreciation. Your tax rate is 35%. Finally, you expect working capital to increase from $190,000 in year 2 to $305,000

in year 3. What are your pro forma earnings for year 3? What are your pro forma free cash flows for year 3?

Question content area bottom

Part 1

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