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,