roblem 16-43 Net-Present-Value Analysis; Hospital (Section 1) (LO 16-1, 16-3)

Allegheny Community Hospital is a nonprofit hospital operated by the county. The hospitals administrator is considering a proposal to open a new outpatient clinic in the nearby city of New Castle. The administrator has made the following estimates pertinent to the proposal.

1. Construction of the clinic building will cost $940,000 in two equal installments of $470,000, to be paid at the end of 20x0 and 20x1. The clinic will open on January 2, 20x2. All staffing and operating costs begin in 20x2.
2. Equipment for the clinic will cost $130,000, to be paid in December of 20x1.
3. Staffing of the clinic will cost $820,000 per year.
4. Other operating costs at the clinic will be $178,000 per year.
5. Opening the clinic is expected to increase charitable contributions to the hospital by $260,000 per year.
6. The clinic is expected to reduce costs at Allegheny Community Hospital. Annual cost savings at the hospital are projected to be $1,020,000.
7. A major refurbishment of the clinic is expected to be necessary toward the end of 20x5. This work will cost $160,000.
8. Due to shifting medical needs in the county, the administrator doubts the clinic will be needed after 20x9.
9. The clinic building and equipment could be sold for $260,000 at the end of 20x9.
10. The hospitals hurdle rate is 12 percent. Use Appendix A for your reference. (Use appropriate factor(s) from the tables provided.) Required: 1-3. Fill in the following table to compute the net present value of the proposed outpatient clinic.
11. 

Fill in the following table to compute the net present value of the proposed outpatient clinic. (Negative amounts should be indicated by a minus 20x0 20x1 20x2 20x3 20x4 20x5 20x6 Type of Cash Flow 1. Construction of clinic 2. Equipment purchase 3. Staffing 4. Other operating costs 5. Increased charitable contributions 6. Cost savings at hospital 7. Cost of refurbishment 9. Salvage value Incremental cash flow $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ Discount factor Present value $ 0 O $ 0 $ 0 $ 0 $ o $ 0 $ Net present value 20x7 20x8 20x9 $ 0 $ 0 $ 0 $ $ 0 $ 0 $ 0 $ $ 0