ANSWER Chapter 12, Problem 3 and show work.

Chapter 11 Problem 7

California Health Center, a for-profit hospital, is evaluating the purchase of new diagnostic equipment. The equipment, which costs $600,000, has an expected life of five years and an estimated pretax salvage value of $200,000 at that time. The equipment is expected to be used 15 times a day for 250 days a year for each year of the project's life. On average, each procedure is expected to generate $80 in collections, which is net of bad debt losses and contractual allowances, in its first year of use. Thus, net revenues for Year 1 are estimated at 15 X 250 X $80 = $300,000.

Labor and maintenance costs are expected to be $100,000 during the first year of operation, while utilities will cost another $10,000 and cash overhead will increase by $5,000 in Year 1. The cost for expendable supplies is expected to average $5 per procedure during the first year. All costs and revenues, except depreciation, are expected to increase at a 5 percent inflation rate after the first year.

The equipment falls into the MACRS five-year class for tax depreciation and hence is subject to the following depreciation allowances:

Year	Allowance
1	0.2
2	0.32
3	0.19
4	0.12
5	0.11
6	0.06

The hospital's tax rate is 40 percent, and its corporate cost of capital is 10 percent.

a. Estimate the project's net cash flows over its five-year estimated life.

b. What are the project's NPV and IRR? (Assume that the project has average risk.)

(Hint: Use the following format as a guide.)

Answer A:

Cost of Cap	10%
Year	0	1	2	3	4	5
MACRS		20%	32%	19.20%	11.52%	11.52%
Equip Cost	-600,000
Salvage						200,000
Net Rev.		300,000	315,000	330,750	347,288	364,652
Less Maint.		-100,000	-105,000	-110,250	-115,763	-121,551
Less Utilities		-10,000	-10,500	-11,025	-11,576	-12,155
Less Cash OH		-5,000	-5,250	-5,513	-5,788	-6,078
Less Supplies		-18,750	-19,688	-20,672	-21,705	-22,791
Dep MCARS		-80,000	-128,000	-76,800	-46,080	-46,080
Op Income		86,250	46,563	106,491	146,375	355,998
Less Tax		-34,000	-18,625	-42,596	-58,550	-142,399
Net Op Inc.		51,750	27,938	63,894	87,825	213,599
Add- Dep		80,000	128,000	76,800	46,080	46,080
Net Cash Flow	-600,000	131,750	155,938	140,694	133,905	259,679
NPV:	7,051.51		IRR	10.42

Answer B:

NPV: 7051.51

IRR: 10.42 %

Chapter 12 Problem 3

Consider the project contained in Problem 7 in Chapter 11 (California Health Center).

a. Perform a sensitivity analysis to see how NPV is affected by changes in the number of procedures per day, average collection amount, and salvage value. Remember supplies vary with number of procedures.

b. Conduct a scenario analysis. Suppose that the hospital's staff concluded that the three most uncertain variables were number of procedures per day, average collection amount, and the equipment's salvage value. Furthermore, the following data were developed:

				Equipment
		Number of	Average	Salvage
Scenario	Probability	Procedures	Collection	Value
Worst	0.25	10	$60	$100,000
Most likely	0.50	15	$80	$200,000
Best	0.25	20	$100	$300,000

c. Finally, assume that California Health Center's average project has a coefficient of variation of NPV in the range of 1.0 - 2.0. (Hint: Coefficient of variation is defined as the standard deviation of NPV divided by the expected NPV.) The hospital adjusts for risk by adding or subtracting 3 percentage points to its 10 percent corporate cost of capital. After adjusting for differential risk, is the project still profitable?

d. What type of risk was measured and accounted for in Parts b. and c.? Should this be of concern to the hospital's managers?