PLEASE SHOW ALL WORK AND CALCULATIONS. California Health Center, for-profit hospital, is evaluating the purchase of new diagnostic equipment. The equipment, which costs $600,000, has an expected life of five years and an estimated pretax salvage value of $200,000 at that time. The equipment is expected to be used 15 times a day for 250 days a year for each year of the project's life. On average, each procedure is expected to generate $80 in collections, which is net of bad debts losses and contracual allowances, in it's first year of use. Thus, net revenues for year one are estimates 15 * 250 * $80 = $300,000. Labor and maintenance costs are expected to be $100,000 during the first year of operation, while utilities will cost another $10,000 and cash overhead will increase by $5,000 in year one. The cost for expendable supplies is expected to average $5 per procedure during the first year. All costs and revenues except depreciation are expected to increase at a 5 percent inflation rate after the first year. The equipment falls into the MARCS five-year class for tax depreciation and is subject to the following depreciation allowances: Year Allowance $ 1 $ 600,000 120,000 192,000 2 $ 0.2 0.32 0.19 0.12 3 4 5 6 0.11 0.06 1.00 The hospital tax rate is 40 percent, and its corporate cost of capital is 10 percent.

Solution: Estimating the Project's Net Cash Flows over its Five Year Estimated Life: فورم 4 Estimating the Project's Net Cash Flows over its Five Year Estimated Life: Year 0 2 5 Equipment cost ($600,000.00) Net revenues $300,000.00 $315,000.00 $330,750.00 $347,287.50 $364,651.88 Less: Labor/maintenance costs ($100.000.00) ($105.000.00) ($110,250.00 ($115,762.50 $121,550.63) Utilities costs ($10,000.00) ($10,500.00) ($11,025.00) ($11,576.25) ($12.155.06) Supplies ($18,750.00) ($19.687.50) ($20.671.88) ($21,705.47) ($22.790.74) Incremental overhead ($5,000.00) ($5,250.00) (55,512.50) ($5,788.13) ($6,077.53) Depreciation ($120,000.00) ($192,000.00) ($114,000.00) ($72,000.00 (566,000.00) Operating income $46,250.00 ($17,437.50) $69,290.63 $120,455.16 $136,077.91 Taxes $18,500.00 ($6.975.00) $27,716.25 $48,182.06 $54,431.17 Net operating income $27,750.00 ($10,462.50) $41,574.38 $72,273.09 $81,646.75 Add:: Depreciation $120,000.00 $192,000.00 $114,000.00 $72,000.00 $66,000.00 Plus: After-tax equipment $134,400.00 salvage value* Net cash flow (5600,000.00) $147,750.00 $181,537.50 $155,574.38 $144,273.09 $282,046.75 Working Notes: After-tax equipment salvages value: Particulars Pretax equipment salvage value MACRS equipment salvage value Difference Taxes After-tax equipment salvage value Amount $200,000.00 $36,000.00 $164,000.00 $65,600.00 $134,400.00 NOTE: - If you have any doubts please comment it I will here to help you, do not give a directly thumbs down. if you satisfied my work please thumbs up. *** Thank you .

PLEASE SHOW ALL WORK AND CALCULATIONS. California Hea…

Answers

Solution: Estimating the Projects Net Cash Flows over its Five Year Estimated Life: فورم 4 Estimating the Projects Net Cash

After-tax equipment salvages value: Particulars Pretax equipment salvage value MACRS equipment salvage value Difference Taxes

Similar Solved Questions

1 answer

If the length of easy listening songs has mean 148 seconds and standard deviation 32 seconds,...

If the length of easy listening songs has mean 148 seconds and standard deviation 32 seconds, then the probability that a random selection of 23 songs will have mean length of 143.18 seconds or less is O 0.235 O 0.4301 O 0.6252 O 0.1528...

PLEASE SHOW ALL WORK AND CALCULATIONS. California Health Center, for-profit hospital, is evaluating the purchase of...

Question:

Answers

Similar Solved Questions