DocBuzz, Inc. medical internet marketing business plan appendix. DocBuzz, Inc. is a medical marketing company specializing in pharmaceutical, biotechnical, and medical device detailing, in an Internet format, for the benefit of the medical community.

DocBuzz, Inc.

Start your own business plan »

Medical Internet Marketing Business Plan

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Pharaceutical Companies 0% $100,000 $125,000 $130,000 $135,000 $140,000 $145,000 $150,000 $155,000 $160,000 $165,000 $170,000 $200,000
Medical Professionals 0% $30,000 $60,000 $120,000 $150,000 $20,000 $22,000 $30,000 $35,000 $40,000 $50,000 $70,000 $90,000
Bio-Tech 0% $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $300,000 $300,000 $300,000 $300,000 $30,000 $30,000
Medical Devices 0% $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $210,000 $265,000 $330,000 $365,000 $240,000 $247,000 $530,000 $540,000 $550,000 $565,000 $320,000 $370,000
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Pharaceutical Companies $150 $100 $100 $120 $300 $500 $700 $900 $1,200 $1,500 $1,700 $1,900
Medical Professionals $150 $150 $150 $150 $150 $160 $160 $175 $200 $250 $250 $450
Bio-Tech $400 $400 $800 $900 $1,000 $1,300 $15,000 $2,000 $2,500 $3,000 $3,200 $3,700
Medical Devices $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $2,700 $2,650 $3,050 $3,170 $3,450 $3,960 $17,860 $5,075 $5,900 $6,750 $7,150 $8,050
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Dr. Wu 0% $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250
Dr. Rayder 0% $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250 $6,250
CEO 0% $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167
IT Director 0% $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333
Marketing Director 0% $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333 $3,333
Secretary 0% $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900 $1,900
Secretary 2 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Secretary 3 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Bookkeepter 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Secretary 4 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Secretary 5 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CFO 0% $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167 $4,167
Total People 7 7 7 7 7 7 7 7 7 7 7 7
Total Payroll $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $210,000 $265,000 $330,000 $365,000 $240,000 $247,000 $530,000 $540,000 $550,000 $565,000 $320,000 $370,000
Direct Cost of Sales $2,700 $2,650 $3,050 $3,170 $3,450 $3,960 $17,860 $5,075 $5,900 $6,750 $7,150 $8,050
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $2,700 $2,650 $3,050 $3,170 $3,450 $3,960 $17,860 $5,075 $5,900 $6,750 $7,150 $8,050
Gross Margin $207,300 $262,350 $326,950 $361,830 $236,550 $243,040 $512,140 $534,925 $544,100 $558,250 $312,850 $361,950
Gross Margin % 98.71% 99.00% 99.08% 99.13% 98.56% 98.40% 96.63% 99.06% 98.93% 98.81% 97.77% 97.82%
Expenses
Payroll $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400
Sales and Marketing and Other Expenses $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000 $17,000
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Leased Equipment $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Utilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666 $1,666
Payroll Taxes 15% $4,410 $4,410 $4,410 $4,410 $4,410 $4,410 $4,410 $4,410 $4,410 $4,410 $4,410 $4,410
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $54,976 $54,976 $54,976 $54,976 $54,976 $54,976 $54,976 $54,976 $54,976 $54,976 $54,976 $54,976
Profit Before Interest and Taxes $152,324 $207,374 $271,974 $306,854 $181,574 $188,064 $457,164 $479,949 $489,124 $503,274 $257,874 $306,974
EBITDA $152,324 $207,374 $271,974 $306,854 $181,574 $188,064 $457,164 $479,949 $489,124 $503,274 $257,874 $306,974
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $45,697 $62,212 $81,592 $92,056 $54,472 $56,419 $137,149 $143,985 $146,737 $150,982 $77,362 $92,092
Net Profit $106,627 $145,162 $190,382 $214,798 $127,102 $131,645 $320,015 $335,964 $342,387 $352,292 $180,512 $214,882
Net Profit/Sales 50.77% 54.78% 57.69% 58.85% 52.96% 53.30% 60.38% 62.22% 62.25% 62.35% 56.41% 58.08%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $210,000 $265,000 $330,000 $365,000 $240,000 $247,000 $530,000 $540,000 $550,000 $565,000 $320,000 $370,000
Subtotal Cash from Operations $210,000 $265,000 $330,000 $365,000 $240,000 $247,000 $530,000 $540,000 $550,000 $565,000 $320,000 $370,000
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Received $210,000 $265,000 $330,000 $365,000 $240,000 $247,000 $530,000 $540,000 $550,000 $565,000 $320,000 $370,000
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400 $29,400
Bill Payments $2,466 $74,522 $91,098 $110,571 $119,559 $83,580 $89,110 $180,387 $174,755 $178,383 $180,868 $110,609
Subtotal Spent on Operations $31,866 $103,922 $120,498 $139,971 $148,959 $112,980 $118,510 $209,787 $204,155 $207,783 $210,268 $140,009
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Cash Spent $31,866 $103,922 $120,498 $139,971 $148,959 $112,980 $118,510 $209,787 $204,155 $207,783 $210,268 $140,009
Net Cash Flow $178,134 $161,078 $209,502 $225,029 $91,041 $134,020 $411,490 $330,213 $345,845 $357,217 $109,732 $229,991
Cash Balance $482,134 $643,212 $852,715 $1,077,744 $1,168,785 $1,302,805 $1,714,295 $2,044,508 $2,390,353 $2,747,570 $2,857,303 $3,087,294
Pro Forma Balance Sheet
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Assets Starting Balances
Current Assets
Cash $304,000 $482,134 $643,212 $852,715 $1,077,744 $1,168,785 $1,302,805 $1,714,295 $2,044,508 $2,390,353 $2,747,570 $2,857,303 $3,087,294
Other Current Assets $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Total Current Assets $309,000 $487,134 $648,212 $857,715 $1,082,744 $1,173,785 $1,307,805 $1,719,295 $2,049,508 $2,395,353 $2,752,570 $2,862,303 $3,092,294
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $309,000 $487,134 $648,212 $857,715 $1,082,744 $1,173,785 $1,307,805 $1,719,295 $2,049,508 $2,395,353 $2,752,570 $2,862,303 $3,092,294
Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Current Liabilities
Accounts Payable $0 $71,507 $87,424 $106,544 $116,775 $80,715 $83,090 $174,566 $168,815 $172,273 $177,198 $106,419 $121,528
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $71,507 $87,424 $106,544 $116,775 $80,715 $83,090 $174,566 $168,815 $172,273 $177,198 $106,419 $121,528
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $71,507 $87,424 $106,544 $116,775 $80,715 $83,090 $174,566 $168,815 $172,273 $177,198 $106,419 $121,528
Paid-in Capital $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000 $408,000
Retained Earnings ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000) ($99,000)
Earnings $0 $106,627 $251,789 $442,170 $656,968 $784,070 $915,715 $1,235,730 $1,571,694 $1,914,081 $2,266,373 $2,446,884 $2,661,766
Total Capital $309,000 $415,627 $560,789 $751,170 $965,968 $1,093,070 $1,224,715 $1,544,730 $1,880,694 $2,223,081 $2,575,373 $2,755,884 $2,970,766
Total Liabilities and Capital $309,000 $487,134 $648,212 $857,715 $1,082,744 $1,173,785 $1,307,805 $1,719,295 $2,049,508 $2,395,353 $2,752,570 $2,862,303 $3,092,294
Net Worth $309,000 $415,627 $560,789 $751,170 $965,968 $1,093,070 $1,224,715 $1,544,730 $1,880,694 $2,223,081 $2,575,373 $2,755,884 $2,970,766

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
DocBuzz, Inc. medical internet marketing business plan appendix. DocBuzz, Inc. is a medical marketing company specializing in pharmaceutical, biotechnical, and medical device detailing, in an Internet format, for the benefit of the medical community.
\n