A B C D E F G H Problem 9-14 Elmdale Enterprises is 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 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 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. a. 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? Year 2 Revenues $ 125 | $ 160 Operating Expenses (other than depreciation) $ 40 $ 60 Depreciation $ 25 $ 36 Increase in Net Working Capital 2 $ 8 Capital Expenditures $ 30 $ 40 Marginal Corporate Tax Rate 21% 21% 15 16 a. What are the incremental earnings for this project for years 1 and 2? 18 Incremental Earnings Forecast (million) 19 Year 2 Sales Less: Operating Expenses Less: Depreciation 23 EBIT 24 Less: Income Tax at 21% 25 Unlevered Net Income 26 b. What are the free cash flows for this project for years 1 and 2? 28 29 Free Cash Flows (million) 30 Year 2 31 Plus: Depreciation 32 Less: Capital Expenditures 33 Less: Increases in NWC 34 EBIT 35