please use the excel sheets already made :)

Using all of your original forecasts, what would the net present value (NW) of the project be if, starting in year 3, a much greater advertising spend of $200,000 per year was required as a result of competition from similar stores? Select one: a. -$1,000,323.01 b. $951,213.80 c. $203,501.09 d. $2,304,009.01 e. $506,788.44 Using all of the original forecasts prepared by your team, what is the net present value (NW) and internal rate of return (IRR) if an additional allocation of working capital of $1 00,000 was required at year 5 of the project? As always, all working capital is returned at the end of the project. Select one: a. $1,328,626 and 27.95495 b. 981,991 and 14.66% c. $761248 and 22.789": d. $1,295,428 and 2?,?83% e. -$406,8?3 and 4.50%