The NPV calculations for the Update option should equal 9,684,786

The NPV calculation for the Replace option should equal 1,368,002

AutoSave OFF sref Excel Assignment Instructions - SU21 (1) Home Insert Draw Page Layout Formulas Data Review View Tell me Share Comments X Insert Times New Roman V 12 V . AA = = ab Wrap Text General Do WE 48- 0 Ou 3 NO DX Delete v Paste A Merge & Center $ %) Conditional Format Formatting as Table .00 .00 0 Cell Styles Sort & Filter Format v Find & Select Analyze Data Sensitivity Check for Updates B E F G H 1 K L M N O P Q R s T U v w X Y 1 * Office Update To keep up-to-date with security updates, fixes, and improvements, choose Check for Updates. 010 fx A D i Excel Assignment 2 (THIS IS AN INDIVIDUAL ASSIGNMENT, SO PLEASE TURN IN YOUR OWN WORK USING YOUR OWN WORDING, ETC.) 3 4 ABC Manufacturing expects to sell 1,025 units of product in 2022 at an average price of $100,000 each based on current demand. 5 The Chief Marketing Officer forecasts growth of 50 units per year through 2026. So, the demand will be 1,025 units in 2022, 1,075 units in 2023, etc. and the $100,000 price will remain consistent for all five years of the investment life. However, ABC cannot produce more 7 than 1,000 units annually based on current capacity. 81 9 In order to meet demand, ABC must either update the current plant or replace it. If the plant is replaced, an initial working capital investment 10 of $6,000,000 is required and these funds will be released at the end of the investment life to be used elsewhere. 11 The following table summarizes the projected data for both options: 12 13 Update Replace 14 Initial investment in 2022 S 125,000,000 S 130,000,000 15 Terminal salvage value in 2026 S 8,000,000 S 16 Working capital investment required S S 6,000,000 17 Useful life 5 years 5 years 18 Total annual cash operating costs per unit 64,000 S 63,000 19 20! 21 The investment will be made at the beginning of 2022 and all transactions after that are 22 assumed to occur on the last day of each year. ABC's required rate of return is 16%. 23 O 1 S 24 25 Required: [Please refer to the two Excel video lectures posted on Blackboard for Ch. 14 when setting up your spreadsheet for 26 guidance. You may set up your spreadsheet using this file (on a separate Excel worksheet) to address requirement #1, #2, and 27 #3 and then answer question #4 directly on the spreadsheet. There are multiple ways to set up your spreadsheet and part of the exercise 28 is each student setting up his/her own spreadsheet.] 29 1. Using Excel functions and formulas, calculate the net present value (NPV) for both the update and replace alternatives. 30 2. Using Excel functions and formulas, calculate the internal rate of return (IRR) for both the update and replace alternatives. 31 3. Calculate the project profitability index (PPI) for both the update and replace alternatives. 32 14. Based on the results, which option should ABC choose? Specifically explain why. 33 34 35 36 37 38 39 Sheet1 Sheet2 Sheet3 + Select destination and press ENTER or choose Paste @ A T + 100%