Project management assignment

Sheet1

Year	Costs	Benefits	Cum Costs	Cum Benefits
0	140,000	0	140,000	0
1	37,200	186,000	177,200	186,000
2	34,400	172,000	211,600	358,000
3	31,600	158,000	243,200	516,000

Payback

cumulative costs 0 1 2 3 140000 177200 211600 243200 cumulative benefits 0 1 2 3 0 186000 358000 516000

Year

$

Sheet2

Sheet3