Question

MaxiCare Corporation, a not-for-profit organization, specializes in health care for senior citizens. Management is considering whether...

MaxiCare Corporation, a not-for-profit organization, specializes in health care for senior citizens. Management is considering whether to expand operations by opening a new chain of care centers in the inner city of large metropolitan areas. For a new facility, initial cash outlays for lease, renovations, net working capital, training, and other costs are expected to be about $26 million. The corporation expects the cash inflows of each new facility in its first year of operation to equal the initial investment outlay for the facility. Net cash inflows are expected to increase to $6.5 million in each of years 2 and 3; $2.5 million in year 4; and $3.0 million in each of years 5 through 10. The lease agreement for the facility will expire at the end of year 10, and MaxiCare expects the cost to close a facility will pretty much exhaust all cash proceeds from the disposal. Cost of capital for MaxiCare is estimated as 12%. Assume that all cash flows occur at year end. Required: 1. Compute (using the built-in NPV function in Excel) the net present value (NPV) the proposed investment. (Negative amount should be indicated by a minus sign. Enter your answer in whole dollars, not in millions, rounded to nearest whole dollar.) 2. Compute (using the built-in IRR function in Excel) the internal rate of return (IRR) for the proposed investment. (Round your final answer 2 decimal places. (i.e. .1234 = 12.34%)) 3. What is the breakeven selling price for this investment, that is, the price that would yield an NPV of $0? (Use the Goal Seek function in Excel to determine the breakeven selling price. The following online tutorial may be helpful to you: Goal Seek Tutorial.) (Enter your answer in whole dollars, not in millions, rounded to nearest whole dollar.)

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Answer

1. Compute (using the built-in NPV function in Excel) the net present value (NPV) the proposed investment. (Negative amount should be indicated by a minus sign. Enter your answer in whole dollars, not in millions, rounded to nearest whole dollar.) 2. Compute (using the built-in IRR function in Excel) the internal rate of return (IRR) for the proposed investment. (Round your final answer 2 decimal places. (i.e. .1234 12.34 Computation of Net Present Value Discount Rate 12% Cashflows 0 (26,000,000)1.00000 (26,000,000) Year PV factor Value Initial Investment Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Total 0 6,500,000 6,500,000 0.89286 0.79719 5,181,735 0.71178 4,626,570 4 2,500,000 0.635521,588,800 0.567431,702,290 6 3,000,000 0.506631,519,890 0.452351,357,050 8 3,000,000 0.40388 1,211,640 9 3,000,000 0.360611,081,830 965,910 NPV (6,764,285) 3,000,000 3,000,000 10 3,000,000 7,500,000 5.08% 0.32197 IRR 3. What is the breakeven selling price for this investment, that is, the price that would yield an NPV of $0 breakeven selling price for this investment present Value of Cash inflows breakeven selling price for this investment 19,235,715 Check Computation of Net Present Value Discount Rate 12% resen Cashflows 0 (19,235,715)1.00000 (19,235,715) Year PV factor Value Initial Investment Net Cash inflow Net Cash infloww Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Net Cash inflow Total 0.89286 0.79719 5,181,735 0.71178 4,626,570 42,500,000 0.63552 1,588,800 0.56743 1,702,290 6 3,000,000 0.506631,519,890 0.45235 1,357,050 0.40388 1,211,640 0.36061 1,081,830 965,910 0 6,500,000 6,500,000 5 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 14,264,285 12.00% 9 0.32197 NPV IRR

Add a comment
Know the answer?
Add Answer to:
MaxiCare Corporation, a not-for-profit organization, specializes in health care for senior citizens. Management is considering whether...
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. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT