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

Free

50.1K

Verified Solution

Question

Accounting

MaxiCare Corporation, a not-for-profit organization, specializesin health care for senior citizens. Management is consideringwhether to expand operations by opening a new chain of care centersin 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 $19 million. Thecorporation expects the cash inflows of each new facility in itsfirst year of operation to equal the initial investment outlay forthe facility. Net cash inflows are expected to increase to $3.0million in each of years 2 and 3; $2.5 million in year 4; and $3.0million in each of years 5 through 10. The lease agreement for thefacility will expire at the end of year 10, and MaxiCare expectsthe cost to close a facility will pretty much exhaust all cashproceeds from the disposal. Cost of capital for MaxiCare isestimated as 12%. Assume that all cash flows occur at year end.

Required:

1. Compute (using the built-in NPV function in Excel) the netpresent value (NPV) the proposed investment. (Negativeamount should be indicated by a minus sign. Enter your answer inwhole dollars, not in millions, rounded to nearest wholedollar.)

2. Compute (using the built-in IRR function in Excel) theinternal 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, thatis, the price that would yield an NPV of $0? (Use the Goal Seekfunction in Excel to determine the breakeven selling price. Thefollowing online tutorial may be helpful to you: Goal SeekTutorial.) (Enter your answer in whole dollars, not inmillions, rounded to nearest whole dollar.)


Answer & Explanation Solved by verified expert
4.0 Ratings (765 Votes)

1 & 2
Year Cash Flow PV @12% Present value
0 -19000000 1 $ -19,000,000.00
1 0 0.8929 $                      -  
2 3000000 0.7972 $    2,391,581.64
3 3000000 0.7118 $    2,135,340.75
4 2500000 0.6355 $    1,588,795.20
5 3000000 0.5674 $    1,702,280.58
6 3000000 0.5066 $    1,519,893.36
7 3000000 0.4523 $    1,357,047.66
8 3000000 0.4039 $    1,211,649.69
9 3000000 0.3606 $    1,081,830.06
10 3000000 0.3220 $       965,919.72
NPV $   -5,045,661.34
IRR 6.65%
3
Break -even selling price = -13,954,339
Year Cash Flow
0 $          -13,954,338.66 1 $ -13,954,338.66
1 0 0.8929 $                      -  
2 3000000 0.7972 $    2,391,581.64
3 3000000 0.7118 $    2,135,340.75
4 2500000 0.6355 $    1,588,795.20
5 3000000 0.5674 $    1,702,280.58
6 3000000 0.5066 $    1,519,893.36
7 3000000 0.4523 $    1,357,047.66
8 3000000 0.4039 $    1,211,649.69
9 3000000 0.3606 $    1,081,830.06
10 3000000 0.3220 $       965,919.72
NPV $                  0.00

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students