You are evaluating a project for XYZ Inc. You estimate the sales price to be $400 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 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 $35,000. Initial net working capital investment is $90,000. The increase in net working capital will revert back to normal at the end of the projects life. The tax rate is 34% and the required return on the project is 12%.

1- What is the total cash flow for the project in year 3?

A) $182,267

B) $198,856

C) $203,838

D) $218,838

E) $242,838