Help with written analysis of this project.

This project involves a new type of widget. The management team has predicted that the proposed project would result in sales of 6,000 units of the widget per year at a price of $1,000 each. The variable costs are estimated at $400 per unit and the product would have a four-year life.

Fixed costs for the project would run $450,000 per year and there would be an initial investment of $1,250,000 in manufacturing equipment. The equipment would be depreciated using MACRS over seven years. In year four, the equipment would be worth half of the purchase price.

GRIZ, Inc would invest $1,150,000 in net working capital at the start of the project. After that, net working capital requirements would be 25% of sales. Assume a 21% tax rate.

In prior analysis, the management team has used a minimum 2.5-year payback and 3-year discounted payback when determining the viability of projects. Assume a 9% discount rate.

The MACRS Table is below:

Year	MACRS Percentage
1	14.29 %
2	24.49 %
3	17.49 %
4	12.49 %

At minimum, need he following:

• A pro forma income statement for each year.
• A time-line showing all cashflows.
• Calculations including, PB, DPB, PI, NPV and IRR.
• A list of any assumptions made during your analysis.
• Written analysis of the limitations of each method used to evaluate this project.
• Written analysis of recommendations based on each method used to evaluate this project.
• A discussion on the impact that real options would have on the decision to accept or reject this project.
• A final recommendation with rationale.