please do it in detail
(e) Syarikat Wai Wai is considering to choose one of the three projects below- X, Y and Z (Mutually exclusive). Table below presents the initial investment and after-tax cash inflows with the respective projects. X 20,000 31,500 32,500 Cash Flows Z Initial cost 60,000 100,000 110,000 Cash inflow (CF) Year 1 to year 5 Calculate the net present value (NPV) for project X,Y & Z if the cost of capital (3 marks) (1) is 13%. (ii) Calculate the payback period for project X, Y & Z. (3 marks) Which measure would Wai Wai choose and which project? (2 marks) ATA REUSES TETES IN I! sta BBS10D SUUR NU 11 IN OG 41 HINA wa RU PARA Present value interest factor of an (ordinary) annuity of Si per period at i% for a periods, PVIFA(in) Period 18 2323 455 678% 9 10 11 12 13 14 15 16 17 18 19 20 0.990 09800971 092 0.952 093 0935 096 0917 0.90 0.901 5893 0285 0877 0.870 022 05 2347 099 0853 2 1.970 192 1913 1886 1859 1830 1808 1780 1759 1738 1713 1690 1668 1547 28 1805 155 156 154 1520 3 2941 284 2899 2.775 2728 267 2624 2577 2531 267 2444 242 231 232 2283 2246 2210 2174 2140 2108 4 3.902 3808 317 3630 3546 3465 3.38 3312 3240 3.170 3.902 2037 2974 2914 2.855 2798 2743 2690 2639 2580 S4253 4713 45804452 43294212 4130 393 390 391 3.9983.605 2977 3.33 333 22743.1993.127 3.18 2.990 i 5795 50: 5417 5242 50784917 4757 4623 4.486 4355 4231 4111 3.9983889 3784 385 3589 3498 3410 3326 71 6728 6472 6230 6.0025786 552 5389 5206 5033 48684712 4554 4423 4288 4150 4000 3902 3812 3705 3505 7852 7325 7020 6733 6.480 6210 59715707 5535 5335 5.146 498 4799 4639 487 484 4207 4078 3954 3837 98.566 8.182 7766 7.435 7.10 6.802 6515 6247 995 575 5.537 5228 5.132 4946 4772 4.587 4.451 4303 4163 4031 9.41 8.983 3.530 8.111 772273807034 678 6.418 815 5.889 5.650 5.4 5215 509 483 4859 4494 419 4.182 11 19.80 9787 92838.7608367887797199 605 6.495 5200 5.938 5687 5451 5234502948364656 448 4327 2 11.285 10579954 938598538384793 73% 7,161 68545.42 194 599 5860 501 5197 498 4793 481 443 19 12134 1139 10536 998 9.394 885 8.358 7.904 1487 7.10 5.750 604 622 512 5.543 5.2 5.11 1910 4715 453 14 13.004 12.108 1128 10.56 98909286 8745 8244 7.796 73876.982 6.28 632 6.002 57245 468 5229 5008 462 4611 151385 1289 1898 11.110 10.5809.112 2108 399 801700521191 681 6.482 6.142 5847595545092 483 4615 #4718 3578 12961 1152 1083810.1089.47 850 8.313 71347379 6974 6504 285 5954 58 505 5162 4538 4730 1715982 292 13.166 216 1127410477 978 91222544 802275497120 8729 6.373 6737495475 5222 499 4.775 18.98 14992 13754 2.65 11590 1012 10:09 8.372 87% 82007700 7250 6.40 6.407 81285.01 554 $273 5833 482 17226 5678 14.394 13 134 1201511458 903 9504 950 8387239 76.938 8.950 6.1985.477 594 5.316 50 483 20180481551 1472 1391243211420 11.5921391298.91473 1489 70856.923 62505.9995005353 51014220 222023 1952317413 1562254054 12783 1654 1367 923 9017 3.422 783 7330 6.573 154 0975.786 55195494 30.08 2239 1980 1722 372 13765 12.499 1125 10234 901684 2055 749 736556 617 5229 5517 52354999 35 29.409 999 21287 18.665 1637414498 2.948 11655 10.567 9.6448.865 &175 7.586 7000 6.5176245 5.858 5539 5251 4992 4 2095 22355 23.115 9793 17.15 15.046 1332 11928 10.757 9.7798.961 5244 7634 7.105 6542 6230 571 5548 5293 4997 50 29.196 2134 28750 21482 18256 157213.801 12200 1082 99159.042 3304 76757133 61 628 588059545282_4999 CLL 5/5
