Question

In: Finance

You have been promoted to Assistant Director of your Laboratory Department. One of your first assignments...

You have been promoted to Assistant Director of your Laboratory Department. One of your first assignments is to prepare a recommendation for the replacement of one of your Coulter Counters.

Your Department Director has asked that you work with the Financial staff in preparing this recommendation. Upon contacting the financial staff they tell you that their department has lost a number of analysts and ask if you could help in preparing the analysis since you are a recent graduate of SHU. You tell them that you are well versed in Capital Decision making and would be able to complete the analysis for them and submit to your Department Director.

You decide to prepare a Net Present Value Analysis and begin the discussions with your staff. They emphasize to you the importance of replacing the existing equipment due to quality and safety concerns for the patient. You first plan on completing a Time Line and from the discussion with the staff plan on incorporating the following assumptions in your analysis:

Assumptions to use:

Time Line for 5 years

Initial cost of equipment $3000000

Additional volume from increased efficiency 1000 test per month

Average reimbursement per test is $50

Cost of supplies will be reduced by $2000 per month

The existing equipment is fully depreciated

The only other expense is the depreciation for the new equipment and it is a non cash item

The financial staff tells you to use 5% as your Cost of Capital

What would be the NPV for your analysis?

Solutions

Expert Solution

NPV is the difference between the present value of cash inflows and cash outlows. It can be calculated with the use of formula given below:

NPV = Cash Flow Year 0 + Cash Flow Year 1/(1+Cost of Capital)^1 + Cash Flow Year 2/(1+Cost of Capital)^2 + Cash Flow Year 3/(1+Cost of Capital)^3 + Cash Flow Year 4/(1+Cost of Capital)^4 + Cash Flow Year 5/(1+Cost of Capital)^5

_____

Here,

Cash Flow Year 0 = -$3,000,000 (Cost of Equipment) and

Cash Flow from Year 1 to Year 5 = Increase in Number of Tests Per Month*Average Reimbursement Per Test*Number of Months in Year + Reduction in Cost of Supplies Per Month*Number of Months in Year = 1,000*50*12 + 2,000*12 = $624,000

Using these values in the above formula for NPV, we get,

NPV = -3,000,000 + 624,000/(1+5%)^1 + 624,000/(1+5%)^2 + 624,000/(1+5%)^3 + 624,000/(1+5%)^4 + 624,000/(1+5%)^5 = -$298,406.56

Since, the NPV is negative, the company shouldn't proceed ahead with the replacement.

_____

Notes:

1) As, we have not been provided with the tax rate, the tax benefit resulting from depreciation of equipment will not arise in the given case.


Related Solutions

You have been promoted to Assistant Director of your Laboratory Department. One of your first assignments...
You have been promoted to Assistant Director of your Laboratory Department. One of your first assignments is to prepare a recommendation for the replacement of one of your Coulter Counters. Your Department Director has asked that you work with the Financial staff in preparing this recommendation. Upon contacting the financial staff they tell you that their department has lost a number of analysts and ask if you could help in preparing the analysis since you are a recent graduate of...
You have just been promoted to supervisor of a department that maintains records for billing. The...
You have just been promoted to supervisor of a department that maintains records for billing. The mean number of records that was made under the old supervisor was 27 within one hour with a standard deviation of 8. This was adopted as the standard for the population of entries. You need to make the case to your boss that your changes have improved the number that can be entered in one hour. You take a survey of 40 of your...
You were just hired as an accountant for ABC Company. One of your first assignments is...
You were just hired as an accountant for ABC Company. One of your first assignments is to verify the fixed asset listing to ensure the assets listed are owned by the company, are physically located in the building, and are being depreciated appropriately. In the process of verifying the location of all the fixed assets on the listing, you could not help but notice there were significant fixed assets present in the company that were not on your list. You...
what stereotypes have been promoted about First Nations people and why have these images been so...
what stereotypes have been promoted about First Nations people and why have these images been so common in Canada in the nineteenth and twentieth centuries?
Your iHome analysis was so successful that you were promoted to Finance Director, and are asked...
Your iHome analysis was so successful that you were promoted to Finance Director, and are asked to make a go/no-go decision on the iPhone 10 based solely on a financial perspective. Calculate the project’s NPV, payback period, and IRR, given the following assumptions: Initial investment: $40M in year 0, with $1M salvage value at the end of year 4 Sales: Expected to be $60M in year 1, growing by 25% in year 2, then dropping by 50% in each of...
Assume you have been invited to be a Director of your chosen company. As you are...
Assume you have been invited to be a Director of your chosen company. As you are new to the role (being on a Board of Directors of an Issuer) discuss the legal requirements, ethical considerations and best practice to be effective in this role of Director.
One of your first assignments as a financial analyst at Fidelity Investments is to value the...
One of your first assignments as a financial analyst at Fidelity Investments is to value the stock of a company that has not paid any dividends. You know you can’t apply the dividend discount model, so you must turn to a different method of valuation. Luckily, you remember you can value a stock using the Price-Earnings or P-E ratio. Describe this method and explain how you would use it to value the stock
You, as a HR Generalist, have been asked by your HR Director for your recommendations in...
You, as a HR Generalist, have been asked by your HR Director for your recommendations in terms of what tools your organization could use to better manage the talents of your employees. This will help to develop policies and procedures in managing your human capital. Please develop a PowerPoint presentation to your Director addressing the following: Describe and analyze the broad range of talent management efforts that use software applications to help you Director to make an educated decision. Give...
Congratulations! You have been promoted to a senior leadership role and have been charged with improving...
Congratulations! You have been promoted to a senior leadership role and have been charged with improving financial performance in your organization. To do this, you will work with your team to create an environment of sustainable excellence – an environment which is committed to driving a shift from pay-for-service to pay-for-value. In the coming months, you will take a closer look at operating and capital budgets. You will also examine how costs are allocated and charged, and how the revenue...
How does the governmental organization for which you have been working with in your assignments structure...
How does the governmental organization for which you have been working with in your assignments structure its budget into funds? the organization is the city of Dallas
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT