Page 7 UVA-F-0813'N \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline \multicolumn{10}{|c|}{ Exhibit TN1 } \\ \hline \multicolumn{10}{|c|}{ The Investment Detective } \\ \hline \multicolumn{10}{|c|}{ Comparative Analysis of Investments } \\ \hline \multicolumn{10}{|c|}{ 1. Project free cash flows (in thousands of dollars) } \\ \hline Projec & number & 1 & 2 & 3 & 4 & 5 & 6 & 7 & 8 \\ \hline Initial & westment & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) \\ \hline \multirow[t]{15}{*}{ Year } & 1 & $330 & $1,666 & & $160 & 280 & $2,2001 & $1,200 & $(350) \\ \hline & 2 & 330 & 3341 & & 200 & 280 & & 9001 & (60) \\ \hline & 3 & 330 & $165 & & 350 & 280 & & 300 & 60 \\ \hline & 4 & 330 & & & 395 & 280 & & 90 & 350 \\ \hline & 5 & 330 & & & 432 & 280 & & $70 & 700 \\ \hline & 6 & 330 & & & 4401 & 280 & & & 1,200 \\ \hline & 7 & 3301 & & & 442 & 280 & & & $2,2501 \\ \hline & 8 & $1,000 & & & 444 & 280t & & & \\ \hline & 9 & & & & 446 & 280 & & & \\ \hline & 10 & & & & 448 & 280 & & & \\ \hline & 11 & & & & 450 & 280 & & & \\ \hline & 12 & & & & 451 & 280 & & & \\ \hline & 13 & & & & 451 & 280 & & & \\ \hline & 14 & & & & 452 & 280 & & & \\ \hline & 15 & & & $10,0001 & $(2,000) & $280 & & & \\ \hline \multicolumn{10}{|c|}{ Sum of cash flow } \\ \hline bene & & $3,310 & $2,165 & $10,000 & $3,561 & $4,200 & $2,200 & $2,560 & $4,150 \\ \hline \multicolumn{10}{|c|}{\begin{tabular}{l} Excess of cash flow \\ over initial \end{tabular}} \\ \hline inve & nent & $1,310 & $165 & $8,000 & $1,561 & $2,200 & $200 & $560 & $2,150 \\ \hline \end{tabular} 1 Indicates year in which paylack is accompliahed. Page 7 UVA-F-0813'N \begin{tabular}{|c|c|c|c|c|c|c|c|c|c|} \hline \multicolumn{10}{|c|}{ Exhibit TN1 } \\ \hline \multicolumn{10}{|c|}{ The Investment Detective } \\ \hline \multicolumn{10}{|c|}{ Comparative Analysis of Investments } \\ \hline \multicolumn{10}{|c|}{ 1. Project free cash flows (in thousands of dollars) } \\ \hline Projec & number & 1 & 2 & 3 & 4 & 5 & 6 & 7 & 8 \\ \hline Initial & westment & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) & $(2,000) \\ \hline \multirow[t]{15}{*}{ Year } & 1 & $330 & $1,666 & & $160 & 280 & $2,2001 & $1,200 & $(350) \\ \hline & 2 & 330 & 3341 & & 200 & 280 & & 9001 & (60) \\ \hline & 3 & 330 & $165 & & 350 & 280 & & 300 & 60 \\ \hline & 4 & 330 & & & 395 & 280 & & 90 & 350 \\ \hline & 5 & 330 & & & 432 & 280 & & $70 & 700 \\ \hline & 6 & 330 & & & 4401 & 280 & & & 1,200 \\ \hline & 7 & 3301 & & & 442 & 280 & & & $2,2501 \\ \hline & 8 & $1,000 & & & 444 & 280t & & & \\ \hline & 9 & & & & 446 & 280 & & & \\ \hline & 10 & & & & 448 & 280 & & & \\ \hline & 11 & & & & 450 & 280 & & & \\ \hline & 12 & & & & 451 & 280 & & & \\ \hline & 13 & & & & 451 & 280 & & & \\ \hline & 14 & & & & 452 & 280 & & & \\ \hline & 15 & & & $10,0001 & $(2,000) & $280 & & & \\ \hline \multicolumn{10}{|c|}{ Sum of cash flow } \\ \hline bene & & $3,310 & $2,165 & $10,000 & $3,561 & $4,200 & $2,200 & $2,560 & $4,150 \\ \hline \multicolumn{10}{|c|}{\begin{tabular}{l} Excess of cash flow \\ over initial \end{tabular}} \\ \hline inve & nent & $1,310 & $165 & $8,000 & $1,561 & $2,200 & $200 & $560 & $2,150 \\ \hline \end{tabular} 1 Indicates year in which paylack is accompliahed