Twin falls community hospital-capital investment analysis

Assignment Help Financial Accounting
Reference no: EM13837604

Twin Falls Community Hospital (Capital Investment Analysis)

Twin Falls Community Hospital is a 250-bed, not-for-profit hospital located in the city of Twin Falls, the largest city in Idaho's Magic Valley region and the seventh largest in the state. The hospital was founded in 1972 and today is acknowledged to be one of the leading healthcare providers in thearea.

Twin Falls' management is currently evaluating a proposed ambulatory (outpatient) surgery center. Over 80 percent of all outpatient surgery is performed by specialists in gastroenterology, gynecology, ophthalmology, otolaryngology, orthopedics, plastic surgery, and urology. Ambulatory surgery requires an average of about one and one-half hours; minor procedures take about one hour or less, and major procedures take about two or more hours. About 60 percent of the procedures are performed under general anesthesia, 30 percent under local anesthesia, and 10 percent under regional or spinal anesthesia. In general, operating rooms are built in pairs so that a patient can be prepped in one room while the surgeon is completing a procedure in the other room.

The outpatient surgery market has experienced significant growth since the first ambulatory surgery center opened in 1970. This growth has been fueled by three factors. First, rapid advancements in technology have enabled many procedures that were historically performed in inpatient surgical suites to be switched to outpatient settings. This shift was caused mainly by advances in laser, laparoscopic, endoscopic, and arthroscopic technologies. Second, Medicare has been aggressive in approving new minimally invasive surgery techniques, so the number of Medicare patients utilizing outpatient surgery services has grown substantially. Finally, patients prefer outpatient surgeries because they are more convenient, and third-party payers prefer them because they are less costly. These factors have led to a situation in which the number of inpatient surgeries has grown little (if at all) in recent years while the number of outpatient procedures has been growing at over 10 percent annually. Rapid growth in the number of outpatient surgeries has been accompanied by a corresponding growth in the number of outpatient surgical facilities. The number currently stands at about 5,000 nationwide, so competition in many areas has become intense. Somewhat surprisingly, there is no outpatient surgery center in the Twin Falls area, although there have been rumors that local physicians are exploring the feasibility of a physician-owned facility.

The hospital currently owns a parcel of land that is a perfect location for the surgery center. The land was purchased five years ago for $350,000, and last year the hospital spent (and expensed for tax purposes) $25,000 to clear the land and put in sewer and utility lines. If sold in today's market, the land would bring in $500,000, net of realtor commissions and fees. Land prices have been extremely volatile, so the hospital's standard procedure is to assume a salvage value equal to the current value of the land.

The surgery center building, which will house four operating suites, would cost $5 million, and the equipment would cost an additional $5 million, for a total of $10 million. The project will probably have a long life, but the hospital typically assumes a five-year life in its capital budgeting analyses and then approximates the value of the cash flows beyond year five by including a terminal, or salvage, value in the analysis. To estimate the terminal value, the hospital typically uses the market value of the building and equipment after five years, which for this project is estimated to be $5 million, excluding the land value.

The expected volume at the surgery center is 20 procedures a day. The average charge per procedure is expected to be $1,500, but charity care, bad debts, managed care plan discounts, and other allowances lower the net revenue amount to $1,000. The center would be open five days a week, 50 weeks a year, for a total of 250 days a year. Labor costs to run the surgery center are estimated at $800,000 per year, including fringe benefits. Supplies costs, on average, would run $400 per procedure, including anesthetics. Utilities, including hazardous waste disposal, would add another $50,000 in annual costs. If the surgery center were built, the hospital's cash overhead costs would increase by $36,000 annually, primarily for housekeeping and buildings and grounds maintenance.

One of the most difficult factors to deal with in project analysis is inflation. Both input costs and charges in the healthcare industry have been rising at about twice the rate of overall inflation. Furthermore, inflationary pressures have been highly variable. Because of the difficulties involved in forecasting inflation rates, the hospital begins each analysis by assuming that both revenues and costs, except for depreciation, will increase at a constant rate. Under current conditions, this rate is assumed to be 3 percent. The hospital's corporate cost of capital is 10 percent.

When the project was mentioned briefly at the last meeting of the hospital's board of directors, several questions were raised. In particular, one director wanted to make sure that a risk analysis was performed prior to presenting the proposal to the board. Recently, the board was forced to close a day care center that appeared to be profitable when analyzed but turned out to be a big money loser. They do not want a repeat of that occurrence.

Another director stated that she thought the hospital was putting too much faith in the numbers: "After all," she pointed out, "that is what got us into trouble on the day care center. We need to start worrying more about how projects fit into our strategic vision and how they impact the services that we currently offer." Another director, who also is the hospital's chief of medicine, expressed concern over the impact of the ambulatory surgery center on the current volume of inpatient surgeries.

To develop the data needed for the risk (scenario) analysis, Jules Bergman, the hospital's director of capital budgeting, met with department heads of surgery, marketing, and facilities. After several sessions, they concluded that only two input variables are highly uncertain: number of procedures per day and building/equipment salvage value. If another entity entered the local ambulatory surgery market, the number of procedures could be as low as 15 per day. Conversely, if acceptance is strong and no competing centers are built, the number of procedures could be as high as 25 per day, compared to the most likely value of 20 per day. If real estate and medical equipment values stay strong, the building/equipment salvage value could be as high as $7 million, but if the market weakens, the salvage value could be as low as $3 million, compared to an expected value of $5 million. Jules also discussed the probabilities of the various scenarios with the medical and marketing staffs, and after a great deal of discussion reached a consensus of 70 percent for the most likely case and 15 percent each for the best and worst cases.

Assume that the hospital has hired you as a financial consultant. Your task is to conduct a complete project analysis on the ambulatory surgery center and to present your findings and recommendations to the hospital's board of directors. To get you started, Table 1 contains the cash flow analysis for the first three years.

Table 1: Partial Cash Flow Analysis






Land opportunity cost

$        (500,000)




Building/equipment cost

Net revenues

$ (10,000,000)


$      5,000,000


$          5,150,000


$         5,304,500

Less: Labor costs


$          800,000

$             824,000

$            848,720

Utilities costs


$            50,000

$                51,500

$              53,045



$       2,000,000

$          2,060,000

$         2,121,800

Incremental overhead

   $            36,000       $               37,080        $              38,192  

Net income

Plus: Net land salvage value

Plus: Net building/equipment salvage value

Net cash flow

$       2,114,000        $         2,177,420         $        2,242,743



$ (10,500,000)   $2,114,000    $2,177,420   $ 2,242,743   

1. Complete Table 1 by adding the cash flows for years four and five.

2. What is the project's payback and net present value (NPV)? Interpret each of these measures.

3. Suppose that the project would be allocated $10,000 of existing overhead costs. Should these costs be included in the cash flow analysis? Explain.

4. Conduct a scenario analysis. What is its expected NPV? What is the worst- and best-case NPVs? How does the worst-case value help in assessing the hospital's ability to bear the risk of this investment?

5. Now assume that the project is judged to have high risk. Furthermore, the hospital's standard procedure is to use a three percentage point risk adjustment. What is the project's NPV after adjusting for the assessment of high risk?

6. What is your final recommendation regarding the proposed outpatient surgery center?

Reference no: EM13837604

Previous Q& A

  How the global economy works

Required to submit a three page, typed and double-spaced essay comparing and contrasting at least two theories (taken from Realism, Liberalism, Constructivism, and World-Systems Theory) with respect to major propositions about how the global econo..

  What factors might promote success

What are some of the major pitfalls that might be encountered during this phase of the process. How would you address them? What factors might promote success.

  Why right-brainers will rule the future

After reading the book, "A whole new mind: Why right-brainers will rule the future", by Daniel H. Pink write a brief [2 pp] carefully constructed critique of Pink's thesis.  Then describe how you see your own dispositions toward Left or Right Brain t..

  A paraphrase must faithfully reproduce

Summarise the following sentence A paraphrase must faithfully reproduce and interpret the thought of the original passage

  Risk management project

Risk Management Project

  Financial management of health care organizations

Q.1. What do you mean by financial management of health care organizations? Identify key elements that are driving changes in health care delivery.

  What are power factor improvement method

What are Power Factor improvement Methods with Their advantages & Disadvantages ?

  What are the difference betwen circuits

What are the difference betwen those circuits ? (MCB/MCCB/ ELCB /RCBO/ RCCB)

  Who have a poor metabolism phenotype

Patients who have a poor metabolism phenotype will have: Warfarin resistance may be seen in patients with VCORC1 mutation, leading to

  Pro forma balance sheet construction

Pro forma balance sheet construction - Use the following industry average ratios to construct a pro forma balance sheet, for Carlos Menza, Inc.


Write a Review


Similar Q& A

  Provide the journal entry for the asset revaluation

S. Stephens adn J. Perez are partners in Space designs. Stephens and Perez share income equally. D Fredrick will be admitted to the partnership. Prior to teh admission, equipment was revalued downward by $18,000.  Provide the journal entry for the as..

  What rules and regulations would guide the actions

Do you believe that you should listen to your supervisor? Why, or why not, what rules and regulations would guide the actions that you would take?

  Is it appropriate for us to be considering this expansion

What are the advantages and disadvantages to our company of financing the expansion by issuing bonds? By issuing common stock?

  Preparation of condensed income statement by valuation of

preparation of condensed income statement by valuation of inventories with lifo and fifo method.nbspfifo and lifo

  Manual practice set refer to the feedback sheet attached to

refer to the feedback sheet attached to see where marks could be lost. you are not required to complete the

  Appropriately applies the equity method of accounting

BuyCo holds 25 percent of the outstanding shares of Marqueen and appropriately applies the equity method of accounting. Excess cost amortization (related to a patent) associated with this investment amounts to $10,000 per year.

  Movement of a company''s administrative

The movement of a company's administrative offices from New York City to New Jersey where rent costs are lower and The use of two work shifts instead of three in the manufacturing plant.

  Prepare the journal entries to record the bond issue

Truax Co. issued $250,000 of 6 percent, 10 year, callable bonds on January 1, 2013, at their face value. The call premium was 2 percent (bonds are callable at 102). Interest was payable annually on December 31. The bonds were called on December 31, 2..

  What is the current selling price

A U.S. government bond with a face amount of $10,000 with 8 years to maturity is yielding 3.5%. What is the current selling price?

  Prepare the journal entry harbor will record at inception

Harbor (lessee) signs a five-year capital lease for office equipment with a $10,000 annual lease payment. The present value of the five annual lease payments is $41,000, based on a 7% interest rate. Prepare the journal entry Harbor will record at inc..

  What is the present value of a security

If the interest rate is 5%, What is the present value of a security that pays you $1,050 next year and $1,102.50 two years from now? If this security sold for $2,200 is the yield to maturity greater or less than 5%? Why?

  What is meant by organisational legitimacy

What relevance does the social contract have with respect to the legitimacy of an organisation? What is meant by organisational legitimacy?

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd