Copy of case17tnatemplate2

Copy of case17tnatemplate2 - Model Facts UVA-S-F-0813TN v....

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Model Facts Page 1 UVA-S-F-0813TN v. 2.1 Please note: Revised, December 9, 2001. Copyright (C) 1998 by the Trustees of the University of Virginia Darden School Foundation.
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Model Facts Page 2 .
Background image of page 2
Exhibit TN1 Page 3 Exhibit TN1 The Investment Detective Project Free Cash Flows (in $ Thousands) Project Number 1 2 3 4 5 Initial Investment ($2,000) ($2,000) ($2,000) ($2,000) ($2,000) Year 1 $330 $1,666 $0 $160 280 2 330 334 0 200 280 3 330 165 0 350 280 4 330 0 395 280 5 330 0 432 280 6 330 0 440 280 7 330 0 442 280 8 1,000 0 444 280 9 0 446 280 10 0 448 280 11 0 450 280 12 0 451 280 13 0 451 280 14 0 452 280 15 10,000 (2,000) 280 Sum of Cash Flow Benefits $3,310 $2,165 $10,000 $3,561 $4,200 Excess of Cash Flow Over Initial Investment $1,310 $165 $8,000 $1,561 $2,200 * Asterisk indicates year in which payback is accomplished. Analysis Total Life of Investment 8 3 15 15 15 Payback (Years) 7 2 15 6 8 Average ROI (See Note 1) 20.7% 36.1% 33.3% 11.9% 14.0% Net present Value at: 10% $73 ($85) $394
Background image of page 3

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 12/29/2009 for the course FIN 320 ASDFI taught by Professor Asdf during the Spring '09 term at University of Phoenix.

Page1 / 6

Copy of case17tnatemplate2 - Model Facts UVA-S-F-0813TN v....

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online