Be sure to create an interactive model with all elements as described in the case study. Be sure to show a NPV of eTech sales over the four years of operation following the directions in the case study. You also need to show a graph that shows net revenues from existing products, market cost for the ePlayerX as well as net revenue from sales of ePlayerX. After completing the interactive model, use the model to provide the NPV values for the following scenario conditions:

Low End Product Design, Mildly Aggressive Marketing Campaign and No Competition

High End Product Design, Very Aggressive Marketing Campaign and Competition

High End Product Design, Very Aggressive Marketing Campaign and No Competition

Low End Product Design, Mildly Aggressive Marketing Campaign and Competition

2.2 New Product Introduction at eTech 10 marketing,andcompetitorbehavior.TheadjustmentswithnocompetingproductappearinTable2.3.TheadjustmentswithacompetingproductappearinTable2.4.EachadjustmentistodemandfortheePlayerXineachofyears2to4.Forexample,iftheadjustmentis10%,thendemandineachofyears2to4willbe10%lowerthanitwouldhavebeeninthebasecase.Demandandunitssoldarethesame-thatis,eTechwillproduceexactlywhatitscustomersdemandsothatnoinventoryorbackorderswilloccur.