In: Accounting
Senior management has asked you, as a department manager, to evaluate 2 potential products for implementation at JCC Hospital. The hospital has provided $10,000 funding for the project and, in compliance with the board of director’s direction for a minimum return of 12%, will only accept a project meeting, or exceeding, this requirement. You best friend, the hospital controller, has helped to develop the projected cash flows for both the addition of a new patient service (option A) and a refurbishment of an existing CT scanner:
Year | Option A | Option B |
---|---|---|
0 | ($10,000) | ($10,000) |
1 | 6,500 | 3,000 |
2 | 3,000 | 3,000 |
3 | 3,000 | 3,000 |
4 | 1,000 | 3,000 |
Nominal | Present Value | ||||
Particulars | Option A | Option B | PV Factor | Project M | Project N |
Initial Cost | -10000 | -10000 | 1.00 | -10,000 | -10,000 |
Year-1 | 6500 | 3000 | 0.89 | 5,804 | 2,679 |
Year-2 | 3000 | 3000 | 0.80 | 2,392 | 2,392 |
Year-3 | 3000 | 3000 | 0.71 | 2,135 | 2,135 |
Year-4 | 1000 | 3000 | 0.64 | 636 | 1,907 |
Total Cash Flow | 3500 | 2000 | NPV | 966 | -888 |
Payback Period | 2 Years 2 Months | 3 Years 4 Months | |||
IRR | 18.03% | 7.71% |
It is advisable to take Project A
The major advantage is In new one is we have positive cash flows and it is generating the cash flows in positive way.