New Hertiage Doll Part B-

I will post a spreadsheet showing the calculations you should use for your analysis. Using this spreadsheet below, describe the variables used and make a recommendation for which project you would choose based on the IRR, NPV, PBP, market conditions, product life cycle, business model, etc. This is not purely a financial decision.

Match my own doll company -

Design your own doll company -

TN Exhibit 3 NPV Sensitivitv Analvses NPV of Match y Doll Clothing Line Extension NPV if TV-BV of NWC+PPE S 3,011 TV growth rate Discount rate 7.70% 8.40% 9.00% |$ i s |$ 5,289|$ 6,141|$ 4,408|$ 5,075|$ 3,766|$ 4,314|$ 7,292|$ 5,950|S 5,019|$ 8,932 7,150 5,958 2,687 2,425 NPV of Design Iour Own Doll NPV if TV-BV of NWC+PPE TV growth rate Discount rate 7.70% 8.40% 9.00% i s i s i s 5,830|$ 4.404|$ 3,372|S 7,263|S 5,526|$ 4,294|S 9.198|S 11.957 6,998|$ 9,016 5,479|S 7,058 3.567 S 2,980 S 2,507