Escolar Documentos
Profissional Documentos
Cultura Documentos
INDETECT.XLS
This spreadsheet supports STUDENT analysis of the case, "The
Investment Detective" (UVA -F-0813, v. 2.0 )
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