Discount rate 8% Assume the project is completed in Year 0 Year 1 2 3 Total Costs Discount factor Discounted costs 140,000 40,000 40,000 40,000 0.79 1 0.93 0.86 140,000 37,200 34,400 31,600 243,200 Benefits 0 200,000 200,000 200,000 Discount factor 1 0.93 0.86 0.79 Discounted benefits 0 186,000 172,000 158,000 516,000 Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 NP Cumulative benefits - costs (140,000) 8,800 146,400 272,800 ROI 112% Payback in Year 1

Algebra & Trigonometry with Analytic Geometry
13th Edition
ISBN:9781133382119
Author:Swokowski
Publisher:Swokowski
Chapter10: Sequences, Series, And Probability
Section10.3: Geometric Sequences
Problem 82E
icon
Related questions
Question

How would I go about charting this in Excel. I'm having trouble on which data I need to select out of the first table in order to make the chart in the picture look the same as in the other picture. 

Discount rate
8%
Assume the project is completed in Year 0
Year
1
3 Total
Costs
140,000 40,000| 40,000| 40,000|
Discount factor
0.93
0.86
0.79
Discounted costs
140,000 37,200| 34,400| 31,600 243,200|
O 200,000 200,000 200,000|
0.79
0 186,000 172,000 158,000 516,000
Benefits
Discount factor
0.93
0.86
Discounted benefits
Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 NPV
Cumulative benefits - costs (140,000) 8,800 146,400 272,800
ROI
112%
Payback in Year 1
Transcribed Image Text:Discount rate 8% Assume the project is completed in Year 0 Year 1 3 Total Costs 140,000 40,000| 40,000| 40,000| Discount factor 0.93 0.86 0.79 Discounted costs 140,000 37,200| 34,400| 31,600 243,200| O 200,000 200,000 200,000| 0.79 0 186,000 172,000 158,000 516,000 Benefits Discount factor 0.93 0.86 Discounted benefits Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 NPV Cumulative benefits - costs (140,000) 8,800 146,400 272,800 ROI 112% Payback in Year 1
Payback
600,000-
500,000-
400,000-
Payback
$ 300,000 -
200,000 -
100,000-
1
2
Year
- Cumulative costs Cumulative benefits
Transcribed Image Text:Payback 600,000- 500,000- 400,000- Payback $ 300,000 - 200,000 - 100,000- 1 2 Year - Cumulative costs Cumulative benefits
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 3 images

Blurred answer
Similar questions
Recommended textbooks for you
Algebra & Trigonometry with Analytic Geometry
Algebra & Trigonometry with Analytic Geometry
Algebra
ISBN:
9781133382119
Author:
Swokowski
Publisher:
Cengage
Functions and Change: A Modeling Approach to Coll…
Functions and Change: A Modeling Approach to Coll…
Algebra
ISBN:
9781337111348
Author:
Bruce Crauder, Benny Evans, Alan Noell
Publisher:
Cengage Learning