give excel output for answer
AutoSave OFF BE Draw Page Layout Home Insert Formulas Data Review View Tell me X Times New Roman 14 2 Wrap Text - A M a. A Paste BIU v Merge & Center Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you G34 x fx c A Elmdale Enterprises in deciding whether to expand its production facilities. Although long-term cash flows are difficult to estimate, management has projected the cash flows below for the first two years (in millions). Complete the steps below wsing cell references to given data or previous calculation. In some cases, a simple cell reference is all you need. To copypaste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred Ifa specific Excel function is to be used the directions will specify the use of that function. Do not type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the blue cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section .. What are the incremental earnings for this project for years 1 and 2? b. What are the free cash flows for this project for years 1 and 2? 1 2 $ $ $ $ $ 125S 40S 255 25 30S 35% 160 60 36 8 40 35% + Year Sales Operating Expenses (other than depreciation) Depreciation Increase in Net Working Capital Capital Expenditures Marginal Corporate Tax Rate a. What are the incremental carnings for this project for years 1 and 2? Incremental Earnings Forecast (million) Year Sales Los: Operating Expenses Lew: Depreciation EBIT Lese: Income Tax at 35% Earnings After taxes (incremental earnings): b. What are the free cash flows for this project for years 1 and 27 Free Cash Flows (million) Year Plus: Depreciation Less: Capital Expenditures Less: Increases in NWC Free Cash Flows: 2 Requirements AutoSave OFF BEAU Draw Home Data Page Layout Formulas Review Insert View Tell me X Calibri (Body) v 11 2 Wrap Text Paste B U a. Av Merge & Center Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you le F71 1 4 SY Requirements Important: in rows 21, 22, 24, 32 and 33 the values for operating expenses, depreciation, taxes, capital expenditures 16 and increases in NWC are expected as negative values. In cell range F20:G20, by using cell references, calculate the sales for years 1-2, respectively (2 pt.). 2 In cell range F21:21, by using cell references, calculate the operating expenses for years 1:2, respectively. Note: The output of the expression you typed in this cell is expected as a negative number (2 pt.). 3 In cell range F22:G22, by using cell references, calculate the depreciation for years 1:2, respectively (2 pt.) Note: The output of the expression you typed in this cell is expected as a negative number In cell range F23:62), by using cell references, calculate the EBIT for years 1-2, respectively (2 pt.). 5 In cell range F24:G24, by using cell references, calculate the income tax for years 1-2, respectively. Note: The output of the expression you typed in this cell is expected as a negative number. (2 p.) 6 In cell range F25:25. by using cell references, calculate the unlevered net income for years 1-2, respectively (2 pt.) 45 In cell range F31:G31, by using cell references, add back depreciation for years 1-2, respectively (2 p.) In cell range F32:G32, by using cell references, subtract capital expenditures for years 1:2, respectively. Note: The output of the expression you typed in this cell is expected as a negative number (2 pt.). 9 In cell range F33:33, by using cell references, subtract the increase in net working capital for years 1-2, respectively. Note: The output of the expression you typed in this cell is expected as a negative number. (2 pt.) 10 In cell range 34:G34, by using cell references, calculate the EBIT for years 12, respectively (pt.) DO 6 7 8 4 ca 10 73 TE 9-14
