Complete the following assignment. All work should be displayed in the excel document.

What is the NPV and IRR of both projects (Exhibit 1 and Exhibit 2) in the two Excel spread sheets provided below. Show all work.

Calculate NWC

What are the business cases for each of the two projects, Match My Doll Clothing (MMDC) and Design Your Own Doll (DYOD). Which case is more compelling from a qualitative point of view?

Table 1 \begin{tabular}{lcccccc} \hline & \multicolumn{2}{c}{ New Heritage } & & \multicolumn{2}{c}{ Private Label } & Total \\ \cline { 2 - 3 } \cline { 5 - 7 } Production Division Data: & Dolls & Accessories & & Dolls & Accessories & \\ \hline Revenue (\$ millions) & 80 & 14 & & 26 & 5 & $125 \\ Operating Income (\$ millions) & 4.4 & 0.5 & & 2.3 & 0.3 & $7.5 \\ \hline \end{tabular} Table 2 Match My Doll Clothing Extension Outlays Table 4 Design Your Own Doll Development Personnel, (\$ 000s) Table 1 \begin{tabular}{lcccccc} \hline & \multicolumn{2}{c}{ New Heritage } & & \multicolumn{2}{c}{ Private Label } & Total \\ \cline { 2 - 3 } \cline { 5 - 7 } Production Division Data: & Dolls & Accessories & & Dolls & Accessories & \\ \hline Revenue (\$ millions) & 80 & 14 & & 26 & 5 & $125 \\ Operating Income (\$ millions) & 4.4 & 0.5 & & 2.3 & 0.3 & $7.5 \\ \hline \end{tabular} Table 2 Match My Doll Clothing Extension Outlays Table 4 Design Your Own Doll Development Personnel, (\$ 000s)