You have been hired as a consultant for Medicals Inc., manufacturer of medical devices. The company projects unit sales for a new dental implant as follows:

Year Unit Sales

1 73,000

2 86,000

3 97,000

4 68,000

Additional information:

Production of the implants will require 1,500,000 in net working capital immediately, all of which will be recovered at the end of the project.

Total fixed costs are 4,200,000 per year, variable production costs are 255 per unit, and the units are priced at 375 each.

The equipment needed to begin production has an installed cost of 8,500,000. This equipment qualifies as three-year MACRS property (depreciation rates are 33.33% for Year 1, 44.45% for Year 2, 14.81% for Year 3, and 7.41% for Year 4).

In four years, this equipment can be sold for about 20 percent of its acquisition cost.

The tax rate is 21 percent and the required return is 24 percent.

Instructions:

1. Complete the pro forma below and determine total cash flows for each year of projects life. (20 points)

2. Would you recommend to accept or reject the project? Explain your decision. (5 points)

Year	0	1	2	3	4
Sales revenues
Variable costs
Fixed costs
Depreciation
EBIT
Taxes
Net income
Operating Cash Flow
Capital spending
Net Working Capital
After-tax salvage value
Total Cash Flow