June 30, 2011
Cash and equivalents $2,737
Net premiums receivable $ 821
Supplies $ 387
Total current assets $3,945
Net property and equipment $5,924
Total assets $9,869
Liabilities and Net Assets
Accounts payable – medical services $2,145
Accrued expenses $ 929
Notes payable $ 141
Current portion of long-term debt 241
Total current liabilities $3,456
Long-term debt $4.295
Total liabilities $7,751
Net assets (equity) $2,118
Total liabilities and net assets $9.869
a. Perform a Du Pont analysis on BestCare. Assume that the industry average ratios are as follows:
Total margins 3.8%
Total asset turnover 2.1%
Equity and multiplier 3.2%
Return on equity (ROE) 25.5%
b. Calculate and interpret the following ratios for BestCare:
c. Return on assets (ROA) 8.0%
d. Current ratio 1.3%
e. Days cash on hand 41 days
f. Average collection period 7 days
g. Debt ratio 69%
h. Debt-to-equity ratio 2.2%
i. Times interest earned (TIE) ratio 2.8%
j. Fixed asset turnover ratio 5.2%
Consider the following financial statements for Green Valley Nursing Home Inc. a for-profit, long-term care facility:
Green Valley Nursing Home Inc.
Statement of Income and Retained Earnings
Year Ended December 31, 2011
Net patient service revenue $3,163,258
Other revenue $ 106,146
Total revenues $3,269,404
Salaries and benefits $1,515,438
Medical supplies and drugs $ 966,781
Insurance and other $ 296,357
Provision for bad debt $ 110,000
Depreciation $ 85,000
Interest $ 206,000
Total expenses $ 3,180,356
Operating Income $ 89,048
Provision for income taxes $ 31,167
Net Income $ 57,881
Retained earnings, beginning of year $ 199,961
Retained earnings, end of year $ 257,842
Green Valley Nursing Home Inc.
December 31, 2011
Marketable securities $200,000
Net patient accounts receivable $215,600
Supplies $ 87,655
Total current assets $608,992
Property and equipment $2,250,000
Less accumulated depreciation $ 356,000
Net property and equipment $1,894,000
Total assets $2,502,992
Liabilities and Shareholder’s Equity
Accounts payable $ 72,250
Accrued expenses $ 192,900
Notes payable $ 100,000
Current portion of long-term debt $ 80,000
Common stock $10 par value $100,000
Retained earnings $257,842
Total shareholder’s equity $357,842
Total liabilities and shareholder’s equity $2,502,992
a. Perform a Du Pont analysis on Green Valley. Assume that the industry average ratios are as follows:
Total margin 3.5%
Total asset turnover 1.5%
Equity multiplier 2.5%
Return on equity (ROE) 13.1%
b. Calculate and interpret the following ratios:
Return on assets (ROA) 5.2%
Current ratio 2.0%
Days cash on hand 22 days
Average collection period 19 days
Debt ratio 71%
Debt-to-equity ratio 2.5%
Times interest earned (TIE) ratio 2.6
Fixed asset turnover ratio 1.4
c. Assume that there are 10,000 shares of Green Valley’s stock outstanding and that some recently sold for $45 per share:
1. What is the firm’s price/earnings ratio?
2. What is its market/book ratio?
18.1. Suncoast Healthcare is planning to acquire a new X-ray machine that costs $200,000. The business can either lease the machine using an operating lease or buy it using a loan from a local bank. Suncoast’s balance sheet prior to acquiring the machine is as follows:
Current assets $100,000 Debt $400,000
Net fixed assets $900,000 Equity $600,000
Total assets $1,000,000 Total claims $1,000,000
a. What is Suncoast’s current debt ratio?
b. What would the new debt ratio be if the machine were leased?
c. What would the debt ratio be if the machine were purchased?
d. Is the financial risk of the business different under the two acquisition alternatives?
18.2. Big Sky Hospital plans to obtain a new MRI that costs $1.5 million and has an estimated four year useful life. It can obtain a bank loan for the entire amount and buy the MRI or it can lease the equipment. Assume that the following facts ally to the decision:
• The MRI falls into the three-year class for tax depreciation so the MACRS allowances are 0.33, 0.45, 0.15 and 0.07 in years 1 through 4, respectively.
• Estimated maintenance expenses are 475,000 payable at the beginning of each year whether the MRI is leased or purchased.
• Big Sky’s marginal tax rate is 40%
• The bank loan would have an interest rate of 15%
• If leased, the lease 9rental) payments would be $00,000 payable at the end of each of the next four years.
• The estimated residual (and salvage) value is $250,000
1. What are the NAL and IRR of the lease, INTERPRET EACH VALUE
2. Assume now that the salvage value estimate is $300,000, but all other facts remain the same. What are the new NAL and the new IRR?
18.3. HealthPlan Northwest must install a new $1 million computer to track patient records in its three service areas. It plans to use the computer for only three years at which time a brand new system will be acquired that will handle both billing and patient records. The company can obtain a 10% bank loan to buy the computer or it can lease the computer for three years. Assume that the following facts apply to the decision:
• The computer falls into the three-year class for tax depreciation, so the MACRS allowances are 0.33, 0.45, 0.15 and 0.07 in years 1 through 4 respectively.
• The company’s marginal tax rate is 34%
• Tentative lease terms call for payments of $320,000 at the end of each year.
• The best estimate for the value of the computer after three years of wear and tear is $200,000
1. What are the NAL and IRR of the lease? INTERPRET EACH VALUE
2. Assume now that the bank loan would cost 15% but all other facrts remain the same. What is the new NAL?
3. What is the new IRR?
18.4. Assume that you have been asked to place a value on the ownership position in Briarwood Hospital. Its projected profit and loss statements and equity reinvestment (asset) requirements are as follows in millions:
2012 2013 2014 2015 2016
Net revenues $225.0 $240.0 $250.0 $260.0 $275.0
Cash expenses $200.0 $205.0 $210.0 $215.0 $225.0
Depreciation $11.0 $12.0 $13.0 $14.0 $15.0
Earnings before interest
And taxes (EBIT) $ 14.0 $23.0 $27.0 $31.0 $35.0 Interest $8.0 $9.0 $9.0 $10.0 $10.0
Earnings before taxes
(EBT) $6.0 $14.0 $18.0 $21.0 $25.0
Taxes (40%) $ 2.4 $ 5.6 25.0 $ 8.4 $10.0
Net profit $3.6 $8.4 $10.8 $12.6 $15.0
Asset requirement $6.0 $6.0 $6.0 $6.0 $6.0
Briarwood’s cost of equity is 16%. The best estimate for Briarwood’s long term growth rate is 4%.
1. What is the equity value of the hospital?
2. Suppose that the expected long-ter growth rate was 6%. What impact would this change have on the equity value of the business?
3. What impact would a growth rate of 2% have on the business?
Plagiarism Free Papers
All our papers are original and written from scratch. We will email you a plagiarism report alongside your completed paper once done.
All papers are submitted ahead of time. We do this to allow you time to point out any area you would need revision on, and help you for free.
A title page preceeds all your paper content. Here, you put all your personal information and this we give out for free.
Without a reference/bibliography page, any academic paper is incomplete and doesnt qualify for grading. We also offer this for free.
Originality & Security
At thehomeworkwritings.com, we take confidentiality seriously and all your personal information is stored safely and do not share it with third parties for any reasons whatsoever. Our work is original and we send plagiarism reports alongside every paper.
24/7 Customer Support
Our agents are online 24/7. Feel free to contact us through email or talk to our live agents.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
We work around the clock to see best customer experience.
Our prices are pocket friendly and you can do partial payments. When that is not enough, we have a free enquiry service.
Admission help & Client-Writer Contact
When you need to elaborate something further to your writer, we provide that button.
We take deadlines seriously and our papers are submitted ahead of time. We are happy to assist you in case of any adjustments needed.
Your feedback, good or bad is of great concern to us and we take it very seriously. We are, therefore, constantly adjusting our policies to ensure best customer/writer experience.