Question

In: Finance

Huntington Medical Center purchased a used low-field MRI scanner 2 years ago for $445,000. Its operating...

Huntington Medical Center purchased a used low-field MRI scanner 2 years ago for $445,000. Its operating cost is $425,000 per year and it can be sold for $165,000 anytime in the next 3 years. The Center’s director is considering replacing the presently owned MRI scanner with a state-of-the-art 3 Tesla machine that will cost $2.5 million.The operating cost of the new machine will be $380,000 per year, but it will generate extra revenue that is expected to amount to $625,000 per year. The new unit can probably be sold for $775,000 3 years from now. You have been asked to determine how much the presently owned scanner would have to be worth on the open market for the AW values of the two machines to be the same over a 3-year planning period. The Center’s MARR is 10% per year. The presently owned scanner should be worth $ ??????? on the open market.

Solutions

Expert Solution

We will use the AW method for comparison.

AW = - Initial investment (A/P, i, t) + salvage value (A/F, i, t) - annual operating costs (note the minus sign before the initial investment)

(A/P, i , t) = [ i * (1+i)t]/[(1+i)t - 1] = [ 10% * (1+10%)3]/[(1+10%)3 - 1] = 0.4021

(A/F, i, t) = i / [(1+i)t - 1] = 10% / [(1+10%)3 - 1] = 0.3021

Now AW New Machine:

Initial cost = $2.5 million ; operating cost = $380,000 ; incremental revenue = $625000 hence annual cash flows for AW = (-380,000 + 625000) = $245,000 ; Salvage Value = $775,000

AW = - 2,500,000*0.4021 + 775,000 * 0.3021 + 245,000 = - 526,148.04

Let the salvage value of presently owned machine be X for the AW of both machines to be same.

(A/P, i , t) = [ i * (1+i)t]/[(1+i)t - 1] = [ 10% * (1+10%)5]/[(1+10%)5 - 1] = 0.2638

(A/F, i, t) = i / [(1+i)t - 1] = 10% / [(1+10%)5 - 1] = 0.1638

Then we have :

-526148.04 = -445000 * 0.2638 - 425000 + X * 0.1638

solving for X, we get X = $ 99158.05


Related Solutions

Huntington Medical Center purchased a used low-field MRI scanner 2 years ago for $445,000. Its operating...
Huntington Medical Center purchased a used low-field MRI scanner 2 years ago for $445,000. Its operating cost is $225,000 per year and it can be sold for $130,000 anytime in the next 3 years. The Center’s director is considering replacing the presently owned MRI scanner with a state-of-the-art 3 Tesla machine that will cost $2 million.The operating cost of the new machine will be $420,000 per year, but it will generate extra revenue that is expected to amount to $500,000...
Huntington Medical Center purchased a used low-field MRI scanner 2 years ago for $445,000. Its operating...
Huntington Medical Center purchased a used low-field MRI scanner 2 years ago for $445,000. Its operating cost is $375,000 per year and it can be sold for $155,000 anytime in the next 3 years. The Center’s director is considering replacing the presently owned MRI scanner with a state-of-the-art 3 Tesla machine that will cost $2.5 million.The operating cost of the new machine will be $300,000 per year, but it will generate extra revenue that is expected to amount to $575,000...
A specialty concrete mixer used in construction was purchased for $300,000 7 years ago. Its annual...
A specialty concrete mixer used in construction was purchased for $300,000 7 years ago. Its annual O&M costs are $105,000. At the end of the 8-year planning horizon, the mixer will have a salvage value of $5,000. If the mixer is replaced, a new mixer will require an initial investment of $375,000. At the end of the 8-year planning horizon, it will have a salvage value of $45,000. Its annual O&M cost will be only $40,000 due to newer technology....
Poehling Medical Center has a single operating room that is used by local physicians to perform...
Poehling Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $205,000 Depreciation expense 37,000 Utilities 21,500 Nurse salaries 307,800 Technician wages 100,700 Total operating...
Poehling Medical Center has a single operating room that is used by local physicians to perform...
Poehling Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $350,100 Depreciation expense 63,100 Utilities 36,700 Nurse salaries 525,800 Technician wages 172,300 Total operating...
Poehling Medical Center has a single operating room that is used by local physicians to perform...
Poehling Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $375,800 Depreciation expense 67,800 Utilities 39,400 Nurse salaries 564,300 Technician wages 184,700 Total operating...
Poehling Medical Center has a single operating room that is used by local physicians to perform...
Poehling Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $316,000 Depreciation expense 57,000 Utilities 33,200 Nurse salaries 474,500 Technician wages 155,300 Total operating...
Barley Medical Center has a single operating room that is used by local physicians to perform...
Barley Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $324,500 Depreciation expense 58,500 Utilities 34,000 Nurse salaries 487,300 Technician wages 159,700 Total operating...
Predetermined Factory Overhead Rate Poehling Medical Center has a single operating room that is used by...
Predetermined Factory Overhead Rate Poehling Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $230,600 Depreciation expense 41,600 Utilities 24,200 Nurse salaries 346,200 Technician...
Predetermined Factory Overhead Rate Poehling Medical Center has a single operating room that is used by...
Predetermined Factory Overhead Rate Poehling Medical Center has a single operating room that is used by local physicians to perform surgical procedures. The cost of using the operating room is accumulated by each patient procedure and includes the direct materials costs (drugs and medical devices), physician surgical time, and operating room overhead. On January 1 of the current year, the annual operating room overhead is estimated to be: Disposable supplies $222,000 Depreciation expense 40,000 Utilities 23,300 Nurse salaries 333,400 Technician...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT