the Answers is above, but I cannot figure out how to get the depreciation and FA in year 3 please help. Can you please show me your cash flow and the formulas.

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 $320 per unit 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 3-year life. Variable costs amount to $185 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $141,000 in assets, which will be depreciated on a straight-line basis with a life of 3 years. The actual market value of these assets at the end of year 3 is expected to be $27,000. NWC requirements at the beginning of each year will be approximately 20 percent of the projected sales during the coming year. The tax rate is 39 percent and the required return on the project is 10 percent. (Use SL depreciation table) What will the cash flows for this project be?

Explanation Year Sales 0.00 $320,000.00 $400,000.00 $424,000.00 -Variable costs 0.00 185,000.00 231,250.00 245,125.00 Fixed costs 0.00 -Depreciation EBIT -Taxes Net income +Depreciation OCF 100,000.00 100,000.00 100,000.00 0.00 -23,504.70 -46,995.30 -46,995.30 0.00 $ 11,495.30 21,754.70 $ 31,879.70 8,484.33 -12,433.08 0.00 7,012.13 $ 13,270.37 $ 19,446.62 0.00 23,504.70 46,995.30 46,995.30 0.00 $ 30,516.83 60,265.67 66,441.92 -64,000.00 -16,000.00-4,800.00 84,800.00 0.0025,636.83 205,000.00 14,516.83 $ 55,465.67 $176,878.75 0.00 -4,483.17 0.00 -AFA Total cash flow 141,000.00