Problem 12-3A (Part Level Submission) Brooks Clinic is considering investing in new heart-monitoring equipment. It has two options. Option A would have an initial lower cost but would require a significant expenditure for rebuilding after 4 years. Option B would require no rebuilding expenditure, but its maintenance costs would be higher. Since the Option B machine is of initial higher quality, it is expected to have a salvage value at the end of its useful life. The following estimates were made of the cash flows. The companys cost of capital is 6%.

Option A Option B

Initial cost $173,000 $267,000

Annual cash inflows $70,800 $80,100

Annual cash outflows $29,100 $25,900

Cost to rebuild (end of year 4) $51,500 $0

Salvage value $0 $7,000

Estimated useful life 7 years 7 years

Click here to view PV table.

(a) Compute the (1) net present value, (2) profitability index, and (3) internal rate of return for each option. (Hint: To solve for internal rate of return, experiment with alternative discount rates to arrive at a net present value of zero.) (If the net present value is negative, use either a negative sign preceding the number eg -45 or parentheses eg (45). Round answers for present value and IRR to 0 decimal places, e.g. 125 and round profitability index to 2 decimal places, e.g. 10.50. For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

Net Present Value Profitability Index Internal Rate of Return

Option A: $................... ..................................... ......................................%

Option B: $................... ..................................... ......................................%