Model Facts

INDETECT.XLS
This 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.

Page 1

Exhibit 1

Exhibit 1
The Investment Detective
Project Free Cash Flows (in $ Thousands)
Project Number
Initial Investment
Year 1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
Sum of Cash Flow Benefits
Excess of Cash Flow
Over Initial Investment

1
($2,000)
$330
330
330
330
330
330
330
1,000

($2,000)
$1,666
334
165

($2,000)

($2,000)
280
280
280
280
280
280
280
280
280
280
280
280
280
280
280

($2,000)
$2,200

($2,000)
$1,200
900
300
90
70

10,000

($2,000)
$160
200
350
395
432
440
442
444
446
448
450
451
451
452
(2,000)

$3,310

$2,165

$10,000

$3,561

$4,200

$2,200

$2,560

$1,310

$165

$8,000

$1,561

$2,200

$200

$560

Page 2

Exhibit 1

8
($2,000)
($350)
(60)
60
350
700
1,200
2,250

$4,150
$2,150

Page 3