The Board of Trustees has decided that we should attempt to expand our service offering. They want you to evaluate the information below and determine if this is a project we should move forward with. If your submission is not in Excel, you will earn a zero for this assignment. This will be submitted through webcourses so I can see your excel formulas at work. he MRI Trailer costs $850,000 and has an expected life of 5 years with an estimated salvage value of $400,000 at that time. After some extensive research, the numbers we have come up with look like this: 15 tests per day for 250 days per year for each year of the projects life Each procedure is expected to generate $80 in cash collections during the first year of use (Net revenue for year 1 is 15*250*80=$300,000) Labor and Maintenance costs are expected to be $100,000 during the first year Utilities will cost $10,000 in year one and there is an incremental overhead increase of $5,000 beginning in year one Cost for expendable supplies is expected to be $5 per procedure Costs and revenues are expected to increase at a 5% inflation rate Our corporate cost of capital is 10% In the Excel spreadsheet template: estimate the project's net cash flow over the 5 year estimated life. I want you to use the properties (formulas) in Excel here. determine the project's NPV and IRR (Use the excel formulas to determine this as well) Is this a project we should move forward with? (Consider NPV and you must discuss strategic value here)---This can be written in text into your excel sheet. What non financial issues should you consider when making this type of investment. Now that you have finished with the base case analysis at 15 tests per day, please consider an analysis based on a best case of 25 cases per day and a worst case of 10 cases per day. Do not forget to include the strategic value assessment for each of these as well. Finally, I want you to consider a one time 3% inflation on the corporate cost of capital. How does that affect the outcome of your base case?