In: Finance
Daisy Hill Hospital is planning to replace its CT scan machine. The machine system costs approximately $2,500,000, and an additional $500,000 for installation. Estimated charges per scan is $600. There is an estimated weekly utilization (volume) of 30 scans. Each scan will cost the hospital $35 in supplies. The system is expected to operate for $50 weeks per year. Associated annual labor costs for purchasing the CT scan machine is an estimated $100,000. Maintenance costs are estimated to be $80,000, and the machine is expected to be in operation for a period of 5 years. The machine may sell for approximately $500,000 salvage value. Daisy Hill has an 8% corporate cost of capital, and inflation is expected to average 3% over the period.
Cash Revenues and Costs |
||||||||||||
0 |
1 |
2 |
3 |
4 |
5 |
|||||||
Line 1 |
System cost |
|||||||||||
Line 2 |
Installation expenses |
|||||||||||
Line 3 |
Total cost |
|||||||||||
Line 4 |
Net revenues |
|||||||||||
Line 5 |
Labor costs |
|||||||||||
Line 6 |
Maintenance cost |
|||||||||||
Line 7 |
Supplies |
|||||||||||
Line 8 |
Net operating income |
|||||||||||
Line 9 |
Salvage value |
|||||||||||
Line 10 |
Net cash flow |
|||||||||||
Line 11 |
CCC |
|||||||||||
Line 12 |
NPV |
|||||||||||
Line 13 |
IRR |
|||||||||||
Inflation adjusted Cost of Capital = (1 + Cost of Capital) / (1+ Inflation rate) - 1
Inflation adjusted Cost of Capital = (1 + 0.08) / (1+ 0.03) - 1
Inflation adjusted Cost of Capital = 6.80%