In: Accounting
Assume that you are an investor, and the management of Bitter Inc. and Sour Inc. has approached you asking for an investment of $480,000 and $530,000 respectively. The management has offered the following expected cash flows in the future: The management of Bitter Inc. has contemplated that it would need an additional support of $45,000 at the end of 8th year, and Sour Inc. would ask for an additional investment of $38,000 at the end of 10th year. Assume your expected return on investment to be 6%. Analyze both the investment proposals using the following criteria: 1. Net present value 2. Payback period 3. Discounted payback period
| 
 year  | 
 Bitter Inc.  | 
 Sour Inc.  | 
| 
 1  | 
 17400  | 
 -  | 
| 
 2  | 
 24800  | 
 -  | 
| 
 3  | 
 51300  | 
 19000  | 
| 
 4  | 
 73600  | 
 61000  | 
| 
 5  | 
 82000  | 
 78000  | 
| 
 6  | 
 99000  | 
 108000  | 
| 
 7  | 
 112000  | 
 141000  | 
| 
 8  | 
 119000  | 
 172000  | 
| 
 9  | 
 126900  | 
 185000  | 
| 
 10  | 
 101000  | 
 199000  | 
| 
 11  | 
 99500  | 
 103000  | 
| 
 12  | 
 76900  | 
 45000  | 
| 
 13  | 
 62700  | 
 33000  | 
| 
 14  | 
 44000  | 
 22000  | 
| 
 15  | 
 35000  | 
 11000  | 
Please find the attached sheets for detailed calculation,
Even then you find it difficult to analyse then you can comment me, I will respond you,
Thanks,

