Beryl's Iced Tea currently rents a bottling machine for $53,000 per year, including all maintenance expenses. It is considering purchasing a machine instead and is comparing two options: a. Purchase the machine it is currently renting for $150,000. This machine will require $25,000 per year in ongoing maintenance expenses. b. Purchase a new, more advanced machine for $265,000. This machine will require $18,000 per year in ongoing maintenance expenses and will lower bottling costs by $15,000 per year. Also, $37,000 will be spent up front to train the new operators of the machine. Suppose the appropriate discount rate is 9% per year and the machine is purchased today. Maintenance and bottling costs are paid at the end of eachyear, as is the cost of the rental machine. Assume also that the machines will be depreciated via thestraight-line method over seven years and that they have a 10-year life with a negligible salvage value. The marginal corporate tax rate is 40%. Should Beryl's Iced Tea continue to rent, purchase its current machine, or purchase the advancedmachine? To make this decision, calculate the NPV of the FCF associated with each alternative.

Could you please include the excel formulas for FCF (purchase) and NPV? Thank you