Yea 1 Year 2 Data Table Ehedale eles bading whether to expand is production facit. Athough long term cash flow wodootte entrate management has projected the following cash flow for the first two years in milions of dollar) em What are the normaleamings for this for years 1 and 27 (No Asume any nowmental cost of good ideas part of operating ) b. What are the free cash flows for this project for years and 2? What are the incremental aming for this propew years and 27 Assume any normente cost of goode so i wided as part of operating expense) Calculate the real aming of this project below Hound one decimal place Incremental Caming Forecast miliona S s Opuwing Expres S 5 (Click on the following an order to copy its content spreadsheet FBI Yeart come act215 Revenues 5 Operating Experther than deprest 33 h. What the cathows that and Weet Working Cat Capital Expenditures Cather cash flow of this wond to decimal Marginal Corporate Tax Depreciation 5 UniveNet income Year 2 1504 64 332 70 35.1 214 24 35 Depreciation 21 FreeCash Flow Year 1 Yana Done De JS 5 5 Fire Cath er number and the next Emile Enterprises a doiding whether to crepand its peodoction facilities though ing tem cash flow are in to management has projected the following the flow for the first two years (en millions of dollar in What are the meaning for this project for you and 2? Not Asume writest of goods told ude pato contingen! t. What the shoes for this project for years and What are the contental earnings for this pro for yeant and 2) (Noli Astumes in ometental cost of goodu poida nuded as part of operating persex Cicle the incrementation below to ore decimal po Incrementarnega Forecast You Operating 5 5 . When www.techwedd Year! Year . 90 > Click on the following icon in order to copy its contents into a spreadsheet.) Year 1 Year 2 Revenues Operating Expenses (other than depreciation) Depreciation Increase in Net Working Capital Capital Expenditures Marginal Corporate Tax Rate 128.5 33.6 24.7 3.5 29.8 21% 158.4 64.6 33.2 7.6 35.1 21% Print Done Elmdale Enterprises is deciding whether to expand its production facilities. Although long-term cash flow a. What are the incremental earnings for this project for years 1 and 2? (Note. Assume any incremental b. What are the free cash flows for this project for years 1 and 2? Incremental Earnings Forecast (millions) Year 1 Year 2 Sales S $ Operating Expenses S S Depreciation $ $ EBIT 5 $ Income tax at 21% $ S Unlevered Net Income 5 $ b. What are the free cash flows for this project for years 1 and 2? Calculate the tree cash flows of this project below. Round to one decimal place) Free Cash Flow (millions Unlevered Net Income Year 1 Year 2 S S Depredation Capital Expenditur Change in wo S Free Cash Flow 5 Enter any number in the cold and the context que son 0 1 HA Type here to search o