1. Is the project still economically viable why or why not?

2. Is there any information that you think is missing? What do you think you need? Why?

Given as years 3 Recasted in year 3 Year 4 \begin{tabular}{l|rr|rr|r|} \hline RX Sales & $2,828,375.00 & $ & 2,404,118.75 & $2,163,706.88 \\ \hline Cost of goods sold & $2,151,576.00 & $ & 2,284,973.71 & $2,056,476.34 \\ \cline { 2 - 6 } & $676,799.00 & $ & 119,145.04 & $107,230.53 \\ \hline Cross Margin & $3.90% & 5.00% & 5.00% \end{tabular} \begin{tabular}{l|lr|r|rr|rr} Wages \& Salaries & $ & 203,693.00 & $ & 207,766.86 & $186,990.17 \\ \hline Benefits & $ & 40,739.00 & $ & 40,739.00 & $36,665.10 \\ \hline Supplies \& Materials & $ & 17,280.00 & $ & 17,280.00 & $ & 15,552.00 \\ \hline Contract Services & $ & 20,736.00 & $ & 20,736.00 & $ & 18,662.40 \\ \hline Depreciation & $ & 15,333.00 & $ & 15,333.00 & $ & 15,333.00 \\ \hline Intrest & & & & & $ & 21,000.00 \\ \hline Provision of bad debt & $ & 28,284.00 & $ & 28,284.00 & $ & 29,556.78 \\ \hline Unexpected Cost & & & $ & 35,435.00 & $ & 35,435.00 \\ \hline Misc. Expenses & $ & 5,184.00 & $ & 5,184.00 & $ & 4,665.60 \\ \hline Total Expenses & $ & 331,249.00 & $ & 370,757.86 & $363,860.05 \end{tabular} \begin{tabular}{l|r|rr|r} Net Income & $345,550.00 & $ & (251,612.82) & $(256,629.52) \\ \hline Operating Margin & 12.20% & 10.50% & 11.90% \end{tabular} Given as years 3 Recasted in year 3 Year 4 \begin{tabular}{l|rr|rr|r|} \hline RX Sales & $2,828,375.00 & $ & 2,404,118.75 & $2,163,706.88 \\ \hline Cost of goods sold & $2,151,576.00 & $ & 2,284,973.71 & $2,056,476.34 \\ \cline { 2 - 6 } & $676,799.00 & $ & 119,145.04 & $107,230.53 \\ \hline Cross Margin & $3.90% & 5.00% & 5.00% \end{tabular} \begin{tabular}{l|lr|r|rr|rr} Wages \& Salaries & $ & 203,693.00 & $ & 207,766.86 & $186,990.17 \\ \hline Benefits & $ & 40,739.00 & $ & 40,739.00 & $36,665.10 \\ \hline Supplies \& Materials & $ & 17,280.00 & $ & 17,280.00 & $ & 15,552.00 \\ \hline Contract Services & $ & 20,736.00 & $ & 20,736.00 & $ & 18,662.40 \\ \hline Depreciation & $ & 15,333.00 & $ & 15,333.00 & $ & 15,333.00 \\ \hline Intrest & & & & & $ & 21,000.00 \\ \hline Provision of bad debt & $ & 28,284.00 & $ & 28,284.00 & $ & 29,556.78 \\ \hline Unexpected Cost & & & $ & 35,435.00 & $ & 35,435.00 \\ \hline Misc. Expenses & $ & 5,184.00 & $ & 5,184.00 & $ & 4,665.60 \\ \hline Total Expenses & $ & 331,249.00 & $ & 370,757.86 & $363,860.05 \end{tabular} \begin{tabular}{l|r|rr|r} Net Income & $345,550.00 & $ & (251,612.82) & $(256,629.52) \\ \hline Operating Margin & 12.20% & 10.50% & 11.90% \end{tabular}