v 14 v A A v v 4455 Paste v Times New Roman BIU fx B A1 1 A A 2 Problem 12-13 C 101 Wrap Text Merge & Center v H The Heritage Farm Implement Company is considering an investment that is expected to generate revenues of $3 million per year. The project will also involve annual cash expenses (including both fixed and variable costs) of $900,000, while increasing depreciation by $400,000 per year. If the firm's tax rate is 34 percent, what is the project's estimated net operating profit after taxes? What are the project's annual operating cash flows? Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference is all you need. To copy/paste a formula across a row or down a column, an absolute cell reference or a mixed cell reference may be preferred. If a 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 green cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. Given Data: Revenues Depreciation $3,000,000.00 ($400,000.00) Tax rate 34% Cash Expenses (fixed and variable) ($900,000.00) 10 11 Gross Profit 12 Net Operating Income 13 14 15 Income Tax Expense Net Operating Profit after Taxes Operating Cash Flow 16 17 18 Requirements 19 1 Start Excel. 20 2 In cell D11, by using cell references, calculate the project's gross profit. (I pt.) 21 23 22 3 In cell D12, by using cell references, calculate the project's net operating income. (1 pt.)) 4 In cell D13, by using cell references, calculate the project's income tax expense. Note: The output of the expression or function you typed in this cell is expected as a negative number. (1 pt.) In cell D14, by using cell references, calculate the project's estimated net operating profit after taxes. (1) pt.) 6 In cell D15 calculate the project's annual operating cash flows. (1 pt.) 7 Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed. 5 23 24 25 26 27