Question

Consider a not-for-profit hospital faced with a familiar choice: to open or not to open an...

Consider a not-for-profit hospital faced with a familiar choice: to open or not to open an emergency center in a new suburban hospital shopping mall. The mall’s developers claim that referrals alone will make the center a financial winner of the hospital. Cautious analysis in the comptroller’s office argue that the startup costs of the center, and its annual cash outflows (including insurance), will be a major drain on the hospital’s overall cash flow. Initial cash outflows for the center are projected as follows: $500,000 for equipment, furniture, and fixtures; and $175,000 for new working capital (inventory, accounts receivable, cash on hand). Analysts in the planning department estimate that the center will generate 7 visits per day, 7 days per week, 50 weeks per year, with average cash inflow per visit of $55. The planning analysts also estimate $120,000 per year in net cash flows from increased admissions to the hospital. Annual operating expenses of the center will be $250,000. The hospital’s average cost of capital is 6 percent. As a not-for-profit provider, the hospital has zero income tax rate. The center has an expected life of 10 years and the expected salvage value of the clinic after 10 years will be $40,000. Is the emergency center a wise use of the hospital’s limited funds? You may use the following framework to set up the problem.

Year Cash Outflow Direct Cash Inflow Indirect Inflow Net Cash Flow Discounted Cash Flow
0
1
2
3
4
5
6
7
8
9


Please show your work.

Homework Answers

Answer #1
Initial investment
Equipment $     500,000
Furniture $     175,000
Total $     675,000
Annual cash inflow-direct
No of visits per day 7
Days in week 7
Weeks per year 50
Average cash inflow per visit $              55
Annual cash inflow 7*7*50*55
Annual cash inflow $     134,750
Calculation of NPV 6%
Year Capital cost Direct cash inflow Indirect cash inflow Cash outflow Total cashflow PV factor, 1/(1+r)^t PV-Board game
0 $    (675,000) $          -   $(675,000.00)     1.0000 $(675,000.00)
1 $134,750 $     120,000 $     (250,000) $      4,750.00     0.9434 $      4,481.13
2 $134,750 $     120,000 $     (250,000) $      4,750.00     0.8900 $      4,227.48
3 $134,750 $     120,000 $     (250,000) $      4,750.00     0.8396 $      3,988.19
4 $134,750 $     120,000 $     (250,000) $      4,750.00     0.7921 $      3,762.44
5 $134,750 $     120,000 $     (250,000) $      4,750.00     0.7473 $      3,549.48
6 $134,750 $     120,000 $     (250,000) $      4,750.00     0.7050 $      3,348.56
7 $134,750 $     120,000 $     (250,000) $      4,750.00     0.6651 $      3,159.02
8 $134,750 $     120,000 $     (250,000) $      4,750.00     0.6274 $      2,980.21
9 $134,750 $     120,000 $     (250,000) $      4,750.00     0.5919 $      2,811.52
10 $       40,000 $134,750 $     120,000 $     (250,000) $    44,750.00     0.5584 $    24,988.17
NPV $(617,703.80)
Since NPV is negative, it is not suggested to set up the ward.
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
I only need/want question #4 answered. Only Question 4! Thanks! Twin Falls Community Hospital is a...
I only need/want question #4 answered. Only Question 4! Thanks! Twin Falls Community Hospital is a 250-bed, not-for-profit hospital located in the city of Twin Falls, the largest city in Idaho’s Magic Valley region and the seventh largest in the state. The hospital was founded in 1972 and today is acknowledged to be one of the leading healthcare providers in the area. Twin Falls’ management is currently evaluating a proposed ambulatory (outpatient) surgery center. Over 80 percent of all outpatient...
Please read the article and answear about questions. Determining the Value of the Business After you...
Please read the article and answear about questions. Determining the Value of the Business After you have completed a thorough and exacting investigation, you need to analyze all the infor- mation you have gathered. This is the time to consult with your business, financial, and legal advis- ers to arrive at an estimate of the value of the business. Outside advisers are impartial and are more likely to see the bad things about the business than are you. You should...
Sign In INNOVATION Deep Change: How Operational Innovation Can Transform Your Company by Michael Hammer From...
Sign In INNOVATION Deep Change: How Operational Innovation Can Transform Your Company by Michael Hammer From the April 2004 Issue Save Share 8.95 In 1991, Progressive Insurance, an automobile insurer based in Mayfield Village, Ohio, had approximately $1.3 billion in sales. By 2002, that figure had grown to $9.5 billion. What fashionable strategies did Progressive employ to achieve sevenfold growth in just over a decade? Was it positioned in a high-growth industry? Hardly. Auto insurance is a mature, 100-year-old industry...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how the firms resources incompetencies support the given pressures regarding costs and local responsiveness. Describe entry modes have they usually used, and whether they are appropriate for the given strategy. Any key issues in their global strategy? casestudy: Atlanta, June 17, 2014. Sea of Delta employees and their families swarmed between food trucks, amusement park booths, and entertainment venues that were scattered throughout what would...