View the step-by-step solution to:

# CASH FLOW Alan evaluated the sales figures prepared by Marcia and the marketing staff. He then used the sales price of the PowrFlo 500 to develop a...

Calculate the NPV

CASH FLOW Alan evaluated the sales figures prepared by Marcia and the marketing staff. He then used the sales price of the PowrFlo 500 to develop a statement of Pro Forma cash flows. Many folks would get very excited by the large gross margin that was apparent in the figures. However, being the CFO, Alan knew he had to calculate a present value (PV) of these future cash flows in order to get a number that could be used by Doug and the rest of senior management to make such a large capital budgeting decision. Specifically Alan would have to discount the monthly cash flows shown in Figure 3. Old Sales Estimate Cash Flow with average New Sales Estimate Cash Flow with average Date for PowrFlo 500 (units) sales price of \$499.00 for PowrFlo 500 (units) sales price of \$499.00 Oct-05 350 \$174,650.00 2700 \$1,347,300.00 Nov-05 354 \$176,396.50 2754 \$1,374,246.00 Dec-05 357 \$178,160.47 2809 \$1,401,730.92 Jan-06 361 \$179,942.07 2865 \$1,429,765.54 Feb-06 364 \$181,741.49 2923 \$1,458,360.85 Mar-06 368 \$183,558.91 2981 \$1,487,528.07 Apr-06 372 \$185,394.49 3041 \$1,517,278.63 May-06 375 \$187,248.44 3101 \$1,547,624.20 Jun-06 379 \$189,120.92 3163 \$1,578,576.68 Jul-06 383 \$191,012.13 3227 \$1,610,148.22 Aug-06 387 \$192,922.25 3291 \$1,642,351.18 Sep-06 390 \$194,851.48 3357 \$1,675,198.21 Oct-06 394 \$196,799.99 3424 \$1,708,702.17 Nov-06 398 \$198,767.99 3493 \$1,742,876.21 Dec-06 402 \$200,755.67 3563 \$1,777,733.74 Jan-07 406 \$202,763.23 3634 \$1,813,288.41 Feb-07 410 \$204,790.86 3707 \$1,849,554.18 Mar-07 415 \$206,838.77 3781 \$1,886,545.26 Apr-07 419 \$208,907.16 3856 \$1,924,276.17 May-07 423 \$210,996.23 3933 \$1,962,761.69 Jun-07 427 \$213,106.19 4012 \$2,002,016.93 Jul-07 431 \$215,237.25 4092 \$2,042,057.27 Aug-07 436 \$217,389.62 4174 \$2,082,898.41 Sep-07 440 \$219,563.52 4258 \$2,124,556.38 Oct-07 444 \$221,759.16 4343 \$2,167,047.51 Nov-07 449 \$223,976.75 4430 \$2,210,388.46 Dec-07 453 \$226,216.52 4518 \$2,254,596.23 Jan-08 458 \$228,478.68 4609 \$2,299,688.15 Feb-08 462 \$230,763.47 4701 \$2,345,681.91 Mar-08 467 \$233,071.10 4795 \$2,392,595.55 Apr-08 472 \$235,401.81 4891 \$2,440,447.46 May-08 476 \$237,755.83 4988 \$2,489,256.41 Jun-08 481 \$240,133.39 5088 \$2,539,041.54 Jul-08 486 \$242,534.72 5190 \$2,589,822.37 Aug-08 491 \$244,960.07 5294 \$2,641,618.82 Sep-08 496 \$247,409.67 5400 \$2,694,451.19 Oct-08 501 \$249,883.77 5508 \$2,748,340.22 Nov-08 506 \$252,382.61 5618 \$2,803,307.02
Dec-08 511 \$254,906.43 5730 \$2,859,373.16 1) Review Figure 3 that shows the cash flows estimated before and after Katrina. Calculate the NPV of cash flows for each stream of cash before and after Katrina using a discount rate of 9%. Remember that Figure 3 uses monthly cash flows and the discount rate is an annual rate. Use the following format (only part of Figure 3 is shown below). Old Sales Estimate Old NPV of cash flow New Sales Estimate New NPV of cash flow Date for PowrFlo 500 (units) sales price of \$499.00 for PowrFlo 500 (units) sales price of \$499.00 Oct-05 350 Calculate this 2700 Calculate this
Sign up to view the entire interaction

#### Top Answer

Dear Student, Please... View the full answer

CASH FLOW
Alan evaluated the sales figures prepared by Marcia and the marketing staff. He then used the sales
price of the PowrFlo 500 to develop a statement of Pro Forma cash flows. Many folks...

### Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.

### -

Educational Resources
• ### -

Study Documents

Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

Browse Documents
• ### -

Question & Answers

Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

Ask a Question
Ask a homework question - tutors are online