You Are Evaluating a Project for the Ultimate Recreational Tennis

You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $400 and sales volume to be
1,000 units in year 1, 1,250 units in year 2, and 1,325 units in year 3. The project has a three year life.
Variable costs amount to $225 per unit and fixed costs are $100,000 per year. The project requires
An initial investment of $165,000 which is depreciated straight-line to zero over the three year
Project life. The actual market value of the initial investment at the end of year 3 is $35,001. Initial
Net working capital investment is $75,000 and NWC will maintain a level equal to 20% of sales each
Year thereafter. The tax rate is 34% and the required return on the project is 10%.
What is the total cash flow for the project in year 3?

A) $126,461
B) $178,156
C) $194,945
D) $234,838
E) $239,100