I need a full and clear answer plz

Required information [The following information applies to the questions displayed below] Most Company has an opportunity to invest in one of two new projects. Project Y requires a $325,000 investment for new machinery with a six-year life and no salvage value. Project Z requires a $325,000 investment for new machinery with a five-year life and no salvage value. The two projects yield the following predicted annual results. The company uses straight-line depreciation, and cash flows occur evenly throughout each year. (PV of $1. FV of $1. PVA of Si, and EVA of $1 1 (Use appropriate factor(s) from the tobles provided.) Project Y Project 2 $390,000 $312,000 Sales Expenses Direct materials Direct labor Overhead including depreciation Selling and administrative expenses Total expenses Pretax income Income taxes (38%) Net Income 54,600 39,000 78,000 46,800 140,400 140,400 28,000 28,000 301 800 294, 200 89,000 57,800 39,820 21,964 $ 55,100 $ 35,836 Required: 1. Compute each project's annual expected net cash flows. Prev 1 2 3 4 of 4 !!! Next > Required: 1. Compute each project's annual expected net cash flows. Project Project Z Net income Depreciation expense Expected net cash flows TABLE B.1. Present Value of 1 p=1/(1+iY Rate Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 0.9901 0.9803 09706 0.9610 0.9515 0.9420 0.9327 0.9235 09143 0.9053 0.8963 0.8874 0.8787 0.8700 0.8613 0.8528 08444 08360 0.8277 08195 0.7799 0.7419 0.7059 0.6717 0.9804 0.9612 0.9423 0.9238 0.9057 0.8880 0.8706 0.8535 0.8368 0.8203 0.8043 0.7885 0.7730 0.7579 0.7430 0.7284 0.7142 0.7002 0.6864 0.6730 0.6095 0.5521 0.5000 0.4529 0.9709 0.9426 0.9151 0.8885 0.8626 0.8375 0.8131 0.7894 0.7664 0.7441 0.7224 0.7014 0.6810 0.6611 0.6419 0.6232 0.6050 0.5874 0.5703 05537 0.4776 0.4120 0.3554 03066 0.9615 0.9246 0.8890 0.8548 0.8219 0.7903 0.7599 0.7307 0.7026 0.6756 0.6496 0.6246 0.6006 0.5775 05553 0.5339 0.5134 0.4936 04746 0.4564 0.3751 0.3083 0.2534 0.2083 0.9524 0.9070 0.8638 0.8227 0.7835 0.7452 0.7107 0.6768 0.6446 0.6139 0 5847 0.5568 0.5303 0.5051 0.4810 0.4581 0.4363 04155 0.3957 0.3769 0.2953 0.2314 0.1813 0.1420 0.9434 08900 0.8396 0.7921 0.7473 0.7050 0.6651 0.6274 0.5919 0.5584 0.5268 0.4970 0.4688 0.4423 0.4173 0.3936 0.3714 0.3503 0.3305 0.3118 0.2330 0.1741 0.1301 0.0972 0.9346 0.8734 0.8163 0.7629 0.7130 0.6663 0.6227 0.5820 0.5439 05083 0.4751 0.4440 0.4150 0.3878 0.3624 0.3382 0.3166 2959 0.2765 0.2584 0.1842 0.1314 0.0937 0.0668 0.9259 0.8573 0.7938 0.7350 0.6806 0.6302 0.5835 0.5403 0.5002 0.4632 04289 0.3971 0.3677 0.3405 03152 0.2919 0.2703 0.2502 0.2317 0.2145 0.1460 0.0994 0.0676 0.0160 0.9174 0.8417 0.7722 0.7084 0.6499 0.5963 0.5470 0.5019 0.4604 0.4224 0.3875 0.3555 0.3262 0.2992 0.2745 0.2519 0.2311 02120 0.1945 0.1784 0 1160 0.0754 0.0490 0.0318 0.9091 0.8264 0.7513 0.6830 0.6209 0.5645 0.5132 0.4665 0.4241 0.3855 0.3505 0.3186 0.2897 0.2633 0.2394 0.2176 0.1978 0.1799 0.1635 0.1486 0.0923 0.0573 0.0356 0.0221 0.8929 0.7972 0.7118 0.6355 0.5674 0.5066 0.4523 0.4039 0.3606 0.3220 0.2875 0.2567 0.2292 0.2046 0 1827 0.1631 0.1456 0.1300 0.1161 0.1037 0.0588 0.0334 0.0189 0.0107 0.8696 0.7561 0.6575 05718 0.4972 0.4323 0.3759 0.3269 0.2843 0.2472 0.2149 0.1869 0.1625 0.1413 0.1229 0.1069 0.0929 0.0808 0.0703 0.0511 0.0304 0.0151 0.0075 0.0037 "Used to be added a numursamples weedy at 10 compty to accumulate 5.900 in an madinga 21255. You who wins $215 de x360) TABLE B.2 Future Value of 1 f= (1 + i)" Rate Periods 1% 2% 3% 4% 5% 6% 7% 9% 10% 12% 15% 0 1 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 1.0000 1.0100 1.0201 1.0303 1.0406 1.0510 1.0615 1,0721 1.0829 1.0937 1.1046 11157 1.1268 1.1381 1.1695 12616 11726 14843 1.1961 1.2081 1.2202 1.2824 1.3478 1.4166 14889 1.0000 1.0000 1.0200 1.0300 1.0404 1,0609 1.0612 1.0927 1,0824 1.1255 1. 1041 1.1593 1.1262 1.1941 1.2487 1 2299 1.1217 1.2668 1.1951 1.3048 1.2190 1.3439 1.2434 13842 1.2682 1,4258 1.2936 1.4689 1.3195 1.5126 1.3459 1.5580 1.3728 1.6047 14002 16528 1.4282 1.7024 1.4568 1.7535 1.4859 1 8061 1.6406 2.0938 1 8114 24273 1.9999 2.8139 22080 3.2620 1.0000 1.0400 1 0816 1.1249 1.1699 1.2157 1.2653 13159 1.3686 1.4233 1.4802 1.5395 1.6010 1.6651 1.7317 1.8009 1.8730 19479 20258 2. 1068 2 1911 2.6658 3.2434 1.0000 1.0500 1.1025 1.1576 1.2155 1.2763 1.3401 1.4071 1,4775 1.5513 1,6289 1.7103 1.7959 1.8856 1.9799 2.0789 2.1829 2.2920 2.4065 2.5270 2.6533 13864 43210 5.5160 7.0400 1.0000 1.0600 1.1236 1.1910 1.2625 1.3382 1.4185 1.5036 1.5938 16895 1.7908 1.8983 20122 2.1329 2.2609 2.2966 25404 26928 2.8543 3.0256 3.2071 42919 5.7435 7.6861 10.2857 1.0000 1.0700 1.1449 1.2250 1.3108 1.4026 1.5007 1.6058 1.7182 1.8385 1.9672 2.1049 2.2522 2.4098 25785 2.7590 29522 3 1588 3.3799 3.6165 3.8692 54274 7.6123 10.67656 149745 1.0000 1.0800 1.1664 1.2597 1.3605 1.4693 15869 1.7138 1.8509 1.9990 2.1589 2.3316 25582 2.7196 2.9372 3.1722 34259 3.7000 3.9960 4.3157 4,6610 6.8485 10.0627 17853 21.7245 1.0000 1.0900 1.1881 1.2950 1.4116 1,5386 1.6771 1.8280 1.9926 21719 2.3674 2.5804 28127 3.0658 33417 3.6425 3.9703 43276 47571 5.1417 5.6044 86231 132677 20 4140 314094 1.0000 1.1000 1.2100 1.3310 1.4641 1.6105 1.7716 1.9487 2 1436 2.3579 2.5937 2.8531 3.1384 3.4523 3.7975 41772 45950 5.0545 5.5599 6.1159 6.7275 10 8347 17.4494 28.1024 45.2591 1.0000 1.1200 1.2544 1.4049 1.5735 1.7523 1.9738 22107 24760 2.7731 3.1058 3.4785 3.8960 4.3635 4.8871 5.4736 6.1304 6.8660 7.6900 8.6128 9.6463 12.0001 29.9599 52.7996 920510 1.0000 1.1500 1.3225 1.5209 1.7490 2.0114 2.3131 26600 3.0590 3.5179 4.0456 4.6524 5.3503 6.1528 70757 8.1371 9.3576 10.7613 123755 14.2318 16.3665 32.9190 66 2118 133.1755 257.6635 25 30 35 40 48010 more Can We acolo. inverted today come quaranty years nenadines 41050 TI 4257.70000 ANS (1 + 1)" TABLE B.3: Present Value of an Annuity of 1 Rate Periods 1% 2% 3% 5 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 4 5 6 7 8 9 10 11 12 13 0.9901 1.9704 2.9410 39020 48534 5.7955 6.7282 7.6517 8.5660 9.4713 10.3676 11.2551 12.1337 13.0037 13.8651 54.7179 15.5623 16.3983 172260 18.0456 22.0232 25.8077 294086 328341 0.9804 19415 28839 3.8077 4.7135 5.6014 6.4720 73255 8.1622 8.9826 97858 10.5753 11.3484 12 1062 12.8493 135777 14.2919 14.9920 15.6785 15.3514 19 5235 22 3965 24.996 27.3555 0.9709 1.9135 2.8286 3.7171 4.5797 5.4172 6.2303 7.0197 7.7861 8.5302 9.2526 9.9540 10.6350 11.2961 119379 12.5611 13.1661 13.7535 14.3238 14.8775 17.4131 19.6004 21.4872 23.1148 0.9615 1.3861 2.7751 3.6299 4.4518 5.2421 6.0021 6.7327 7,4353 8.1109 8.7605 9.3851 9.9856 10.5631 11.1184 11.6523 12.1657 12.6593 13.1339 13.5903 15.6221 17.2920 18.6645 19.7928 0.9524 1.8594 27232 35460 43295 50757 5.7864 6.4632 7.1078 7.7217 8.3064 8.8633 9.3936 9.8986 10.3797 10.8378 112741 11.6896 12.0853 12.4622 14.0939 15.3725 16.3742 17.1591 0.9434 1.8334 26730 3.4651 4.2124 4.9173 5.5824 6.2098 6.8017 7.3601 7.8869 8.3838 8.8527 9.2950 9.7122 10.1059 10.4773 10.8276 11.1581 11.4699 12.7834 13.648 14 4982 15.0463 0.9346 1.8080 26243 3.3872 4.1002 4.7665 5.3893 5.9713 6.5152 7.0236 7.4987 7.9127 8.3577 8.7455 9.1079 9.4466 9.7632 10.0591 10.3356 10.5940 11.6536 12.4090 12.9477 13.3317 0.9259 1.7833 2.5771 3.3121 3.9927 4.6229 5.2064 5.7466 6.2459 6.7101 7.1390 7.5361 7.9038 8.2442 85595 8.8514 9.1216 9.3719 9.6036 9.8181 10.6748 112578 11.6546 11.9246 09174 1.7591 25313 32397 3.8897 4.4859 5.0330 5,5348 5.9952 6.4177 6.8052 7.1607 7.4869 7.7862 8.0607 8.3126 8.5436 8.7556 8.9501 9.1285 9.8226 10.2737 10.5668 10.7574 0.9091 1.7355 24869 3.1699 3.7908 4.3553 4.8684 5.3349 5.7590 6.1446 6.4951 6.8137 7.1034 7.3667 7.6061 78237 8.0216 8.2014 8.3649 8.5136 9.0270 94269 9.6442 9.7791 0.8929 0.8696 1.6901 1.6257 24018 2.2832 3.0373 2.8550 3.6048 3.3522 4.1114 3.7845 4.5638 4.1604 4.9676 4.4873 5.3282 47716 5.6502 5.0188 5.9377 5.2337 6.1944 5.4206 6.4235 5.5831 6.6282 5.7245 6.8109 5.8474 6.9740 5.9542 7.1196 6.0472 7.2497 6.1280 7.3658 6.1987 74694 6.2593 7.8431 6.4641 8.0552 6.5660 8.1755 6.6166 8.2438 6.6418 15 16 17 19 19 20 25 30 35 40 de the ones comme end of each period. Foample. We properyear for 10 years suming an na notte a = 10.9th Place is 64177 per year for 10 years is the wor12358200064177) f=[(1 + i)" - 13/1 TABLE B.4 Future Value of an Annuity of 1 Rato Periods 1% 2% 3% 4% 5% 6% 7% 8% 9% 10% 12% 15% 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 25 30 35 40 1.0000 1.0000 1,0000 20100 2.0200 20300 3.0301 3.0604 3.0909 4.0604 4.1216 4.1836 5.1010 5.2040 5.3091 6.1520 6.3081 6.4684 7.2135 7.4343 7.6625 8.2857 8.5830 8.8923 9.3685 9.7546 10.1591 10.4622 10.9497 11.4639 11.5668 12.1687 12.8078 12.6825 13.4121 14.1920 13.8093 14.6803 15.6178 14.9474 15.9739 17.0863 16.0969 17.2934 18.5989 17.2579 18.6393 20.1569 18.4304 20.0121 21.7616 19.6147 21.4123 23.4144 20.8109 22.8406 25.1169 22.0190 24.2974 26.8704 28.243232.0303 36.4593 34.7849 40.5681 47.5754 41.6603 49.9945 60.4621 48.8854 60.4020 75.4013 1.0000 1.0000 1.0000 1.0000 2.0400 20500 2.0600 2.0700 3.1216 3.1525 3.1836 3.2149 4.2465 43101 4.3746 4.4399 5.4163 5.5256 5.6371 5.7507 6.6330 6.8019 6.9753 7.1533 7.8983 8.1420 8.3938 8.6540 9.2142 9.5491 9.8975 10.2598 10.5828 11.0266 11.4913 11.9780 12.0061 12 5779 13.1808 13.8164 13.4864 14 2068 14.9716 15.7836 15.0258 15.9171 16.8699 178895 16.6268 17.7130 18.8821 20.1406 18.2919 19.5986 21.0151 22.5505 20.0236 21.5786 23 2760 25.1290 21.8245 23.6575 25.6725 27.8881 23.6975 25.8404 28.2129 30.8402 256454 28.1324 30.9057 33.9990 276712 30.5390 33.7600 37.3790 29.7781 33.0560 36.7856 40.9955 41.6459 47.7271 548645 63.2490 56.0849 66.4388 79 0582 944608 73 6522 90.32031114348 138 2309 95 0255 120.7998 154.7620 199.6351 1.0000 20800 3.2464 4.5061 5.8666 7.3359 8.9228 10.6366 124876 144866 16.6455 18.9771 214953 24 2149 27.1521 30.3243 33.7502 374502 41.4463 45.7620 73.1059 113.2832 172 3168 259 0565 1.0000 1.0000 1.0000 1.0000 2.0900 2.1000 2.1200 2.1500 3.2781 3.3100 3.3744 3.4725 4.5731 4.6410 4.7793 4.9934 5.9847 6.1051 6.3528 6.7424 7.5233 7.7156 8.1152 8.7537 9.2004 9.4872 10.0890 11.0668 11.0285 11.4359 12.2997 13.7268 13.0210 13.5795 14.7757 16.7858 15.1929 15.9374 17,5487 20.3037 17.5603 18.5312 20.6546 24.3493 20.1407 21.3843 24.1331 29.0017 22.9534 24.5227 28.0291 34.3519 26.0192 27.9750 32 3926 40.5047 29.3609 31.7725 37.2797 47.5804 33,0034 35.9497 42.7533 55.7175 36.9737 40.5447 48.8837 65.0751 41.3013 45.5992 55.7497 75.8364 16.0185 51.1591 63.4397 88.2118 51.1601 57.2750 720524 102.4436 84.7009 98.3471 133.3339 212.7930 136.3075 164 4940 241 3327 434.7451 215.7108 271.0244 431 6635 881.1702 337.8824 44259267670914 1.779 0903 Used calculate the future value of a series of qual y me made the end of each period hocample What the time of 54.000 per year for years assuming an an interest For the FV 7.3359. Sper year 6 years on 509.345.00x3359 2. Determine each project's payback period. Choose Numerator: (Cost of investment Payback Period Choose Denominator: Annual net cash flow Payback Period Payback period 0 Project Y Project Z 0