XYZ is evaluating the reno project. The project would require an initial investment of $130,000$ that would be depreciated to $15,900$ over six years using straight line depreciation. The project is expected to have operating cash flows of $47,800$ per year forever. XYZ expects the project to have an after tax terminal value of $382,000$ in $3$ years. The tax rate is $30\%$ what is $($X$+$Y$)/$Z if X is the project relevant expected cash flow in year three, Y is the project relevant expected cash flow in year four and Z is a projects relevant expected cash flow in year two?