Investment Detective ( UVA-F-0813)

Model FactsINDETECT.XLSThis spreadsheet supports STUDENT analysis of the case, "The Investment Detective" (UVA -F-0813, v. 2.0 )Revised June 3, 1998.Copyright (C) 1998 by the Trustees of the University of Virginia Darden School Foundation.

&APage &P

Exhibit 1Exhibit 1The Investment DetectiveProject Free Cash Flows (in $ Thousands)Project Number12345678Initial Investment($2,000)($2,000)($2,000)($2,000)($2,000)($2,000)($2,000)($2,000)Year 1$330$1,666$160280$2,200$1,200($350)2330334200280900(60)33301653502803006043303952809035053304322807070063304402801,20073304422802,25081,000444280944628010448280114502801245128013451280144522801510,000(2,000)280Sum of Cash Flow Benefits$3,310$2,165$10,000$3,561$4,200$2,200$2,560$4,150Excess of Cash FlowOver Initial Investment$1,310$165$8,000$1,561$2,200$200$560$2,150

&APage &P