# Book1 - Danitza Vazquez International Buckeyes Case...

This preview shows pages 1–3. Sign up to view the full content.

Danitza Vazquez International Buckeyes Case Professor John T. Opincar Fin/571- Corporate Finance December 4,2010

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

View Full Document
1 Year 2 Year 3 Year Price \$3.15 \$3.31 \$3.48 Revenue \$3,150,000.00 \$3,310,000.00 \$3,480,000.00 Variable Cost \$262,500.00 \$267,750.00 \$273,100.00 Depraciation Estimates \$1,200,000.00 \$1,200,000.00 \$1,200,000.00 EBT \$1,687,500.00 \$1,842,250.00 \$2,006,900.00 Tax Estimate \$573,750.00 \$626,365.00 \$682,346.00 EAT \$1,113,750.00 \$1,215,885.00 \$1,324,554.00 Cash Flow \$2,313,750.00 \$2,415,885.00 \$2,524,554.00 Net Present Value The net present value is the the present value of the expected future cash flows minus the cost of the The NPV helps to decide on the investments of the project by looking at the projected cash inflows Appliying this to a Buckeyes's Company, we will increase 25% profit on a 5 years project, the price The project initially cost a) In the fist year, we expect to make \$ \$2,313,750.00 b) In the second year, we expect to make \$2,415,885.00 c) In the third year, we expect to make \$2,524,554.00 d) In the fourth year, we expect to make \$2,632,860.00 e) In the Fifth year, we expect to make \$2,798,372.92 Present Values of: Year 1 Year2 \$2,203,615.50 \$2,415,885.00 Total \$12,575,287.42 Substract our original investment in the project So is this project a go? If NPV is bigger than 0, then it's a go.
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern