*wbm company name **should the company adopt this project

noplat is less tax, assume tax rate is 35%

Sales Forecast 100 units/year for 4 year Capital Price per units 5 million Cost of Capital 10% Cost per units 3 million Sales Revenue marketing 40 million/year Cost of Sales C. Development 300 million Receivables 16.6%Sales Revenue equipment 150 million Payables 16.6% Cost of Sales *equipment depreciate over five years ** Costs of development (300 million) will be expensed before the launch of products Estimate NOPLAT, NPV, IRR, OCC(operating free cash flow) of WBM generated by this project from years 0 to 5