Complete the following assignment: 

This week you will be working on a three (3) part essay assignment. As you work through this 

assignment, please read each part carefully, work through the calculations, and then answer the 

question at the end of each part in an MS Word document or wordpad. 

 Part #1 

Dr. Jones is interested in expanding his practice by adding a piece of radiology equipment. The basic 

cost of the equipment would be $79,000 for the first year. The monthly loan cost for this equipment 

is $1,564.29 for five years. Additionally Dr. Jones will have to factor in the cost to hire a radiology tech 

with a predicted $39,600 annual salary (this includes all taxes and fringe benefits). The office already 

has a radiology room so there is no fixed costs associated with this purchase. 

You help Dr. Jones determine that the office will do 1100 studies per year with an average 

reimbursement of $51.63. The variable cost per study is $3.24. 

Using the standard pro forma sheet, is this a good purchase? 

Part #2 

Dr. Jones’ office has purchased the above equipment. It is now Year #2 and there is a $7,000 annual 

maintenance fee that needs to be added to the costs of the equipment. The variable cost is now 

$3.37 per study but Dr. Jones’ office is planning on doing 1675 studies because there has been an 

addition of two new managed contracts and there has been a reimbursement increase to $53.16 

What is the profit or loss this year? Looking at the two years together, was this a good purchase? 

Part #3 

Using the information in Part #1 and #2, calculate the standard pro forma sheet years #3 through year 

#6. 

The changes to be considered in your calculations are the following: 

Year #3 Variable Costs $3.43 

 Staff Costs $ 40,500 

 # of Estimated Studies 1750 

 Reimbursement $54.26 

Year #4 Variable Costs $3.68 

 Staff Costs $ 40,500 

 # of Estimated Studies 1800 

 Reimbursement $54.99 

Year #5 Variable Costs $3.83 

 Staff Costs $ 41,500 

 # of Estimated Studies 1850 

 Reimbursement $55.33 

Year #6 Variable Costs $3.97 

 Staff Costs $42,000 

 # of Estimated Studies 1900 

 Reimbursement $56.06