AutoSave OFF DEF ABPC --- Exercise 18A Home Insert Draw Page Layout Formulas Data Review View Tell me Share 0 Comments Insert v . Calibrl (Body) v 12 ~ A General ab Wrap Text ' , WE , 06 X Delete v 0. Analyze Data Paste BIV Merge & Center Y Conditional Format Cell Formatting as Table Styles Sort Filter Format Find & Select Sensitivity Yes No L MN 0 P S T T U V VU X Y Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? U63 f. B C F Hermes Components, Inc. of Caitomis exports 24,000 suls of low-density ight bube per year to Aryering under an importante that expires in five years. In Augentina the bubs are sold for the ugentine Peso equvalent of $60 percet Drect manufacturing costs in the United States and shipping together amount to $40 por ct. Imported parts Ught bub components wl cost $10 for a subsidiary and manufacturing the cost $5 per sat for HAMARA. The market for this type of bulb in Argentina i Stabia and Hermos holes the major portion of the markel Hemos miles lo explore the implications of being able to grow sales volume by 4% per year. Argentine inflation is expected to average 5% por year, co calos price and material cost rcreases of 7% and 6% por year, respectively, are thought reasonable. Although material costs Argentina are expected to se, US-based costs are not expected to change over the fue year period. Start The Argentine gowemment has invited Hermosa to open a manufacturing plant so imported bulbs can be replaced by local production. Femcsa will be aloned to repatriate al net income and depreciation funds to the United States each year. It undertaken, the project will require intal investment of $1.000.000 in building and scuipment, and Additional $1,000,000 as initial investment in Nel Working Capital Hemostractionally evaluates all foreign investments in US dolara. Hermea's management wiches the basic ca voi ho henartamedin Scolars and implicit also the extance rate music and thuchan Assumption Torty Grow Rais 4 hod le copertine wow 34.000 5 &z os prie non per sot $ 02.00 7.00 6 Dini dikouldly luto ir S. Paul 5 41.00 E.DE 7 Directed recedituto ir Agetre, 3 $ 21 6.00 #indrom hingate per sport 3 UN 9 din. pe cel TE $ 100 10 : 5 1,000,oo 11 is invaderewer ERP $ $ 1, man 12 Desserad are 16.00 13 14 Tenutarost blandit Vidal View 16 Project Mewpoint 16 Y 17 SVO 12 & wiss S1 INS 19 Di Tur rutin 20 Incoming seperty part 21 Sacrore 22 22 Carrera 24 Groep 25 Dprocon 26 PM ! 27 April 40% 28 Nencom 29 Asd back 30 Annedaleko 31 Alus 32. Irene , 11 Frecchero 34 35 Internal Mate of Patum -Ilk with a shflows, including initialismen 35 Premi - Pudharat ane rock with al FUTURE + Intalnakment Baseline analysis Analysis in Peso + Select destination and press ENTER or choose Paste Initial Volume 1 Volume Growth Brit Pricepricinin or Arowth Prestonsin From above Units Sales Price Units Material Costs in Argentina "11 COST Ination Power of 1 kes years (Spanis year Units Material texts of Imporis frum! Revenue + Direct and import cost because expenses expressed as negative Depredak Incstment years Grass Pront Depredado Plax Profilax oc 40%. Pretax Profn-Taxes because trees expressed as negativel Depredation from above Dividend to Parent company - Net Income Depreciation from above covery offel werking capital Depredable Investment intalnestment in NWC Annual Free Cash plus inidal Investment-NWC recovery # E- 79% AutoSave OFF DEF ABPC --- Exercise 18A Home Insert Draw Page Layout Formulas Data Review View Tell me Share 0 Comments Calibrl (Body) Insert v v 12 ~ A General ab Wrap Text , IM 0. 06 X Delete v Paste BIU av A Merge & Center $ v % Y Conditional Format Cell Formatting as Table Styles Sort Filter Format Find & Select Analyze Data Sensitivity Yes No F I I U V w X Y Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left oft? U63 XV L D E H I J K L MN 0 P 25 LUI TUTTONS 26 Deadl Cres Prep 27 pa ATT 40% Pretax ProfitTax Rate 20% ZA NOTO Pretax Proth-Taxes because tcs cxpressed as negative! Depreciation from above 30 Annw prajem Dividend in Parent company - No Income Dewan run aber 31 RNA Recovery of working at 12 in Depredak Investment+lintinestrent in NWC 33 Five cash flow for damunting setting mual Free Cash plus inidalinester NWC recovery 34 3S Internal Rrie of Racum IRR range of cels with al cash flows, including inittal investment VN Praha = PVidiscount rate,range of cell with al FUTURE Cashows) + Intalnctament 37 30 Para ewpoint The Par Viewportrook coro de directlowinpaceinig sa nepodgorica proce Your o 42 BALUT Grill Volume 1 Volume Growth TITIK OMS dangdut lary pe From above muld be in ni 1 m. dvarinis From above could be inal cost foto Doctus From above could be dal contenil 46 Oeshtu Hurmese 47 Component sales: compute sabes components to subsidiary to product lightbulbs in Argentina ASI Volume Price or from above "cost or Imported S Dampres do&ior. U. perso Volume Price or from above cost of poned" 50 Pat SAINT-G05 51 USES 40% Prie Theate Met prodit on componenta.tar-te Pratt-Taves 53 54 Didenda frem painelo SUS Dividend Nw Income Depreciation from the Project Viewpointleash Now! SS les of sales: computer sales that company would have made without subnicar Revenues of Argentine subsidiary from Project point of view 57 FdGood & Sales Volume Manufacturing Costinus 58 NULA. MI 50 to di - Lost inhed Sales Contato HOLSTROM 40% Cashow loss Tax Rate 61 Netofattentax Lost Finished goods Sales Tecs cover of Competente al+bych Total inter in subsidiary ( de BNWCI ustalenish flows- Imsir 63 di Bezature of NWC in Arantira na tondi 64 Total parentash twitter tax in bed G5 Intervetement 67 Free cash flow to parentfordk.courth 6 Somal sote od rokum IRRI os 70 Ne prend WINPA Nepal 71 72 =IRPirange of cells with alcachows, including initial investment - NPV discount, mange af ok withal FUTURE wa) + Initial inment + Baseline analysis Analysis in Peso Select destination and press ENTER or choose Paste # m 79% Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Delete Conditional Format Call Formatting as Table Styles Format 53 N Q C Hermosa Components, Inc. of Califomia exports 24,000 sets of low-density light bus per year to Argentina eran por los that expires in five years In Argentina the puts used for the Agent event of 60 persecuting costs in the United States and shipping together amount to 540 perseti pod path but components $10 for subsidiary and manufacturing those co$5 persent for Homes the market for this type of but in Argentina and Famosa holds the major portion of the mail. Hem whes to explore the implications of being able to grow sales volume by 4% per year. Argentine Inflation is expected to res per year, so se price and costs of 7% and 65 per year, respectively, are thought resonable. Although materials in Argentina an expected to US con expected to change over the five year period The Argentine govement has invited Mermatopen a manufacturing plants moted bubs can be placed by local production Homosawl be allowed to meet all come to the United States each year undertaken the project will require investment of $1.000.000 in building and ment, and actional $1.000.000 as evestment in Ne Woning Capital. Hemos aditionally evaluates foreign Westments in US dollars. Hemosas management wishes the analysis to be dedin damland.imelines the handshol A Today ang 40 S 6. US GD 7 dan 2009 can 9 Codred 10 5 1 1 1 3 1 18.00 Thered 14 15 16 from . 12. pa 20 21 22 23 24 25 26 27 AM 20 29 de 30 HDPE LV Baseline analysis Aline Select destination and press ENTER or choose Paste MacBook Pro Aper Nunc X Pretax Proff Preto Profesional Depreciation from above Dividend to Parentincome young Dupdate interview Annual Free Cashment. We cover Anjosh 1 Randi Working Cat 2 art, 33 how for wounting 34 35 mm range of cols with all cash flows, including investment 36 Prestolus PVG, ang cells with a FREE fowl intentment 37 31 99 Pipelit 40 Things 41 Ya 42 lewe 43 mortaliter way, 44 CAN 45.colligi UD 46 Cashflows to Hermes 47 Component: sales.com es compostowary to produce lightbulbs in Argentina 48 Sales 49 Corner so Politecore 51 US Mutta 53 SA de Arte 55 56 msc.COM sales that company have with 57 Gandhi SE MUS 99 Pro 10 US Velium G Fromboemde out Fromber From above could be comfort volume Parfum above Vasco Sale Pour Pro end vom SV Toon on www 66 India with her 70 was with FUTURE 71 72 72 74 Baseline analysis Analysis in Peso Select destination and press ENTER or choose Paste MacBook Pro AutoSave OFF DEF ABPC --- Exercise 18A Home Insert Draw Page Layout Formulas Data Review View Tell me Share 0 Comments Insert v . Calibrl (Body) v 12 ~ A General ab Wrap Text ' , WE , 06 X Delete v 0. Analyze Data Paste BIV Merge & Center Y Conditional Format Cell Formatting as Table Styles Sort Filter Format Find & Select Sensitivity Yes No L MN 0 P S T T U V VU X Y Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? U63 f. B C F Hermes Components, Inc. of Caitomis exports 24,000 suls of low-density ight bube per year to Aryering under an importante that expires in five years. In Augentina the bubs are sold for the ugentine Peso equvalent of $60 percet Drect manufacturing costs in the United States and shipping together amount to $40 por ct. Imported parts Ught bub components wl cost $10 for a subsidiary and manufacturing the cost $5 per sat for HAMARA. The market for this type of bulb in Argentina i Stabia and Hermos holes the major portion of the markel Hemos miles lo explore the implications of being able to grow sales volume by 4% per year. Argentine inflation is expected to average 5% por year, co calos price and material cost rcreases of 7% and 6% por year, respectively, are thought reasonable. Although material costs Argentina are expected to se, US-based costs are not expected to change over the fue year period. Start The Argentine gowemment has invited Hermosa to open a manufacturing plant so imported bulbs can be replaced by local production. Femcsa will be aloned to repatriate al net income and depreciation funds to the United States each year. It undertaken, the project will require intal investment of $1.000.000 in building and scuipment, and Additional $1,000,000 as initial investment in Nel Working Capital Hemostractionally evaluates all foreign investments in US dolara. Hermea's management wiches the basic ca voi ho henartamedin Scolars and implicit also the extance rate music and thuchan Assumption Torty Grow Rais 4 hod le copertine wow 34.000 5 &z os prie non per sot $ 02.00 7.00 6 Dini dikouldly luto ir S. Paul 5 41.00 E.DE 7 Directed recedituto ir Agetre, 3 $ 21 6.00 #indrom hingate per sport 3 UN 9 din. pe cel TE $ 100 10 : 5 1,000,oo 11 is invaderewer ERP $ $ 1, man 12 Desserad are 16.00 13 14 Tenutarost blandit Vidal View 16 Project Mewpoint 16 Y 17 SVO 12 & wiss S1 INS 19 Di Tur rutin 20 Incoming seperty part 21 Sacrore 22 22 Carrera 24 Groep 25 Dprocon 26 PM ! 27 April 40% 28 Nencom 29 Asd back 30 Annedaleko 31 Alus 32. Irene , 11 Frecchero 34 35 Internal Mate of Patum -Ilk with a shflows, including initialismen 35 Premi - Pudharat ane rock with al FUTURE + Intalnakment Baseline analysis Analysis in Peso + Select destination and press ENTER or choose Paste Initial Volume 1 Volume Growth Brit Pricepricinin or Arowth Prestonsin From above Units Sales Price Units Material Costs in Argentina "11 COST Ination Power of 1 kes years (Spanis year Units Material texts of Imporis frum! Revenue + Direct and import cost because expenses expressed as negative Depredak Incstment years Grass Pront Depredado Plax Profilax oc 40%. Pretax Profn-Taxes because trees expressed as negativel Depredation from above Dividend to Parent company - Net Income Depreciation from above covery offel werking capital Depredable Investment intalnestment in NWC Annual Free Cash plus inidal Investment-NWC recovery # E- 79% AutoSave OFF DEF ABPC --- Exercise 18A Home Insert Draw Page Layout Formulas Data Review View Tell me Share 0 Comments Calibrl (Body) Insert v v 12 ~ A General ab Wrap Text , IM 0. 06 X Delete v Paste BIU av A Merge & Center $ v % Y Conditional Format Cell Formatting as Table Styles Sort Filter Format Find & Select Analyze Data Sensitivity Yes No F I I U V w X Y Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left oft? U63 XV L D E H I J K L MN 0 P 25 LUI TUTTONS 26 Deadl Cres Prep 27 pa ATT 40% Pretax ProfitTax Rate 20% ZA NOTO Pretax Proth-Taxes because tcs cxpressed as negative! Depreciation from above 30 Annw prajem Dividend in Parent company - No Income Dewan run aber 31 RNA Recovery of working at 12 in Depredak Investment+lintinestrent in NWC 33 Five cash flow for damunting setting mual Free Cash plus inidalinester NWC recovery 34 3S Internal Rrie of Racum IRR range of cels with al cash flows, including inittal investment VN Praha = PVidiscount rate,range of cell with al FUTURE Cashows) + Intalnctament 37 30 Para ewpoint The Par Viewportrook coro de directlowinpaceinig sa nepodgorica proce Your o 42 BALUT Grill Volume 1 Volume Growth TITIK OMS dangdut lary pe From above muld be in ni 1 m. dvarinis From above could be inal cost foto Doctus From above could be dal contenil 46 Oeshtu Hurmese 47 Component sales: compute sabes components to subsidiary to product lightbulbs in Argentina ASI Volume Price or from above "cost or Imported S Dampres do&ior. U. perso Volume Price or from above cost of poned" 50 Pat SAINT-G05 51 USES 40% Prie Theate Met prodit on componenta.tar-te Pratt-Taves 53 54 Didenda frem painelo SUS Dividend Nw Income Depreciation from the Project Viewpointleash Now! SS les of sales: computer sales that company would have made without subnicar Revenues of Argentine subsidiary from Project point of view 57 FdGood & Sales Volume Manufacturing Costinus 58 NULA. MI 50 to di - Lost inhed Sales Contato HOLSTROM 40% Cashow loss Tax Rate 61 Netofattentax Lost Finished goods Sales Tecs cover of Competente al+bych Total inter in subsidiary ( de BNWCI ustalenish flows- Imsir 63 di Bezature of NWC in Arantira na tondi 64 Total parentash twitter tax in bed G5 Intervetement 67 Free cash flow to parentfordk.courth 6 Somal sote od rokum IRRI os 70 Ne prend WINPA Nepal 71 72 =IRPirange of cells with alcachows, including initial investment - NPV discount, mange af ok withal FUTURE wa) + Initial inment + Baseline analysis Analysis in Peso Select destination and press ENTER or choose Paste # m 79% Open recovered workbooks? Your recent changes were saved. Do you want to continue working where you left off? Delete Conditional Format Call Formatting as Table Styles Format 53 N Q C Hermosa Components, Inc. of Califomia exports 24,000 sets of low-density light bus per year to Argentina eran por los that expires in five years In Argentina the puts used for the Agent event of 60 persecuting costs in the United States and shipping together amount to 540 perseti pod path but components $10 for subsidiary and manufacturing those co$5 persent for Homes the market for this type of but in Argentina and Famosa holds the major portion of the mail. Hem whes to explore the implications of being able to grow sales volume by 4% per year. Argentine Inflation is expected to res per year, so se price and costs of 7% and 65 per year, respectively, are thought resonable. Although materials in Argentina an expected to US con expected to change over the five year period The Argentine govement has invited Mermatopen a manufacturing plants moted bubs can be placed by local production Homosawl be allowed to meet all come to the United States each year undertaken the project will require investment of $1.000.000 in building and ment, and actional $1.000.000 as evestment in Ne Woning Capital. Hemos aditionally evaluates foreign Westments in US dollars. Hemosas management wishes the analysis to be dedin damland.imelines the handshol A Today ang 40 S 6. US GD 7 dan 2009 can 9 Codred 10 5 1 1 1 3 1 18.00 Thered 14 15 16 from . 12. pa 20 21 22 23 24 25 26 27 AM 20 29 de 30 HDPE LV Baseline analysis Aline Select destination and press ENTER or choose Paste MacBook Pro Aper Nunc X Pretax Proff Preto Profesional Depreciation from above Dividend to Parentincome young Dupdate interview Annual Free Cashment. We cover Anjosh 1 Randi Working Cat 2 art, 33 how for wounting 34 35 mm range of cols with all cash flows, including investment 36 Prestolus PVG, ang cells with a FREE fowl intentment 37 31 99 Pipelit 40 Things 41 Ya 42 lewe 43 mortaliter way, 44 CAN 45.colligi UD 46 Cashflows to Hermes 47 Component: sales.com es compostowary to produce lightbulbs in Argentina 48 Sales 49 Corner so Politecore 51 US Mutta 53 SA de Arte 55 56 msc.COM sales that company have with 57 Gandhi SE MUS 99 Pro 10 US Velium G Fromboemde out Fromber From above could be comfort volume Parfum above Vasco Sale Pour Pro end vom SV Toon on www 66 India with her 70 was with FUTURE 71 72 72 74 Baseline analysis Analysis in Peso Select destination and press ENTER or choose Paste MacBook Pro