Slippery Slope Roof's net cash flows are as follows:

Year 1: 70,000

Year 2: 60,000

Year 3:96,000

After year 3, net cash flows grew at a constant rate of 3%. The weighted average cost of capital is 9%. What is the value of the firm?

1,215,650

1,328,141

1,461,409

1,575,941

None of these

Please show your work