Question content area top

Part $1$

You are evaluating a new product. In year $3$ of your$$ analysis, you are projecting pro forma sales of $$$$5\mathrm{.}35\mathrm{.}3$ million and cost of goods sold of $$$$3\mathrm{.}183\mathrm{.}18$ million. You will be depreciating a $$$$1\mathrm{.}91\mathrm{.}9$ million machine for $55$ years using$$ straight$-$line depreciation. Your tax rate is $2828\%.$Finally$,$ you expect net working capital to increase from $$$$210$ comma $000210,000$ in year $2$ to $$$$295$ comma $000295,000$ in year $3.$ What are your pro forma earnings for year$3?$ What is your pro forma free cash flow for year$3?$

Question content area bottom

Part $1$

Complete the following pro forma statement.$($Round to the nearest$$ dollar.$)$

Pro Forma Income Statement

Year $3$

Sales

$

COGS

Depreciation

EBIT

$

Tax

Earnings

$

Add Back Depreciation

Subtract Change in NWC

Free Cash Flow

$