Tablot Industries is considering a new capital budgeting project that will last for three years. Initial investment outlay for project equipment is expected to be $100,000. The equipment will be straight-line depreciated down to zero book value over the three year period. The expected market value of project assets is forecasted to be $50,000 when the project is liquidated at the end of the third year. Project will require $7,000 NWC investments in years 1 and 2. The project does not require any investment in fixed assets during years 1 and 3, but a $10,000 invetsment is projected in year 2. Tablot's cost of capital is 12% and the project does not have a distinct risk profile Tablot'stax rate is 35%. Based on extensive research, analysts have prepared the following incremental revenues and before tax costs:

Year 0 Year 1 Year 2 Year 3

Sales $0 $100,000 $100,000 $100,000

COGS $50,000 $50,000 $50,000

Depreciation $36,667 $36,667 $36,667

EBIT $13,333 $13,333 $13,333

Capital Ex -110,000 0 -10,000 0

Additional fixed capital investment are depreciated straight line over a three-year period; the first depreciation expense is deducted at the end of the year following the investment. The 50,000 liquidation value reflects enhancements realized through capital investments in fixed assets.

The after tax project cash flow including the terminal cash flow for the project in year 3 is closest to ..........?

a) $38,000

b) $32,500

c) $77,833

d) $91,833

e) 95,333

Please show your calculation