See pic for info

CALCULATOR MESSAGE MY INSTRUCTOR STANDARD VIEW PRINTER VERSION LES Problem 10-6 Modern Healthcare, a group practice clinic with 10 physicians, had the following income in 2017: Revenue $3,250,000 Less operating expenses: Salaries Physicians $1,300,000 Nurses 152,000 Nursing aide 68,500 Receptionist 50,000 Accounting services 45,000 Training 120,000 Supplies 250,000 Phone and fax 3,750 Insurance 275,000 Depreciation 242,000 Utilities 19,800 Miscellaneous 66,000 Total operating expenses 2,592,050 Income before taxes 657,950 Less taxes on income 230,283 Net income $427,667 The following changes are expected in 2018: 1. The clinic is expecting a 2 percent decline in revenues because of increasing pressure from insurance companies. 2. Physicians are planning to hire a physician assistant at a salary of $50,000 per year. 3. Training costs are expected to increase by $15,000. 4. Supplies are expected to increase to be 10 percent of revenue. 5. Phone, fax, accounting services and insurance amounts will stay the same. 6. Depreciation expense will increase by $20,000 per year, since the clinic is planning to purchase equipment for $125,000. 7. Utilities and miscellaneous expenses are expected to increase by 5 percent next year. 8. Taxes on income will be 35 percent. Prepare a budgeted income statement for Modern Healthcare for the year 2018. (Round answers to 0 decimal places, e.g. 125.)