Please provide the excel sheet for the answers if can. The check figures are 1093640 for the NPV of the update option. The NPV of the replacement option is 10598317. A formula view of the excel sheet would be appreciated; thank you.

4 ABC Manufacturing expects to sell 1,025 units of product in 2019 at an average price of S100,000 per unit based on current demand. 5 The Chief Marketing Officer forecasts growth of 50 units per year through 2023. So, the demand will be 1,025 units in 2019, 1,075 units 6 in 2020, etc. and the S100,000 price will remain consistent for all five years of the investment life. However, ABC cannot produce more than 7 1,000 units annually based on current capacity 9 In order to meet demand, ABC must either update the current plant or replace it. The old equipment is fully 10 depreciated and can be sold for $4,000,000 if the plant is replaced. If the plant is updated, the costs to update it would be 11 capitalized and depreciated over the useful life of the updated plant. If the plant is updated, then the old equipment would 12 be retained. The following table summarizes the projected data for both options: 13 14 15 Initial investment in 2019 16 Terminal disposal value in 2023 17 Useful life 18 Total annual cash operating costs per unit Update S80,000,000 S 5,000,000 5 years ce 120,000,000 S 20,000,000 ears S 62,000 75,000 20 21 ABC uses straight-line depreciation, assuming zero terminal disposal value. Assume no changes in 22 prices or costs during future years. The investment will be made at the beginning of 2019 and all cash flows after that are 23 assumed to occur on the last day of each year. ABC's required rate of return is 18%. 24 25 Assume an income tax rate of 20%. Proceeds from sales of equipment above book value are taxed at the same 20% rate 26 27 Required: 281. Using Excel functions, calculate the net present value and the project profitability index (PPI) for the update and replace alternatives 29 2. Using Excel functions, calculate the internal rate of return for both the update and replace alternatives. 30 3. Calculate the payback period for the update and replace alternatives 31 4. Based on the results, which option should ABC choose? Specifically explain why 32