what's the closest answer please

Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphany plans on using a cost of capital of 12% to evaluate this project. Based on extensive research, it has prepared the following incremental cash flow projects Year Sales (Revenues) - Cost of Goods Sold (50% of Sales) - Depreciation = EBIT - Taxes (35%) = unlevered net income + Depreciation + changes to working capital - capital expenditures 1 200.000 100,000 20,000 80,000 28,000 52,000 20,000 -5,000 2 200.000 100,000 20,000 80,000 28,000 52,000 20,000 -5.000 3 200,000 100,000 20,000 80,000 28,000 52,000 20,000 10,000 - 90.000 O A. $40.800 O B. $163,198 O c. $81,599 OD. $244,797 Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphany plans on using a cost of capital of 12% to evaluate this project. Based on extensive research, it has prepared the following incremental cash flow projects Year Sales (Revenues) - Cost of Goods Sold (50% of Sales) - Depreciation = EBIT - Taxes (35%) = unlevered net income + Depreciation + changes to working capital - capital expenditures 1 200.000 100,000 20,000 80,000 28,000 52,000 20,000 -5,000 2 200.000 100,000 20,000 80,000 28,000 52,000 20,000 -5.000 3 200,000 100,000 20,000 80,000 28,000 52,000 20,000 10,000 - 90.000 O A. $40.800 O B. $163,198 O c. $81,599 OD. $244,797