Create a spreadsheet to calculate the expected 5-year net present value.

1. • The sales price to consumers is $150

   • The retailers' markup is 50%

   • Whirlpool's after tax profit margin is 4%

   • The hurdle rate is 20%

   • Populations are as follows: Brazil 182 million, China 1.286 billion, and India 1.049 billion.

   • Family size are as follows: Brazil 4.01, China 3.70, and India 4.91.

   • The two-year increase in market penetration is expected to be 20%. To simply your analysis, you decide to calculate the overall two-year increase in sales and allocate 50% to each years 1 and 2. For years 3, 4, and 5 you expect sales to increase by 10% per year.