Please use excel: Assume the following: Year Zero: Capital Investment $=$ $$5$M and Increase in NWC $=$ $$\mathrm{.}2$M; Years $13$: OCF $=$ $$3$M; Year $3$: Recovery of Earlier Increase in NWC and in addition Cash Flow from Salvage $=$ $$3$M$.$ What is the NPV of this project if the required rate of return is $5\%?$

Question $20$ options:

$3,142,511\mathrm{.}61$

$5,734,024\mathrm{.}40$

$5,561,256\mathrm{.}88$

$5,788,489\mathrm{.}36$