New Model Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Sale Volume [unit] 75000 94000 126000 113000 90000 72000 Unit Price $410.00 R & D $420,000.00 Marketing $300,000.00 Variable Cost $190.00 Fixed Cost $4,800,000.00 Equipment $27,000,000.00 Depreciation in 6 years $3,000,000.00 Net working capital [20% of the sales] $6,150,000.00 Corporate Tax 32% WACC 12%