Global Health Translations medical language translation business plan appendix. Global Health Translations provides translations of manuals, instructions, documentation, etc. for biomedical devices, drugs, and products in 30+ languages.

Global Health Translations

Start your own business plan »

Medical Language Translation 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
Translation Projects 0% $0 $17,000 $19,000 $21,000 $24,000 $24,000 $27,000 $27,000 $29,000 $31,000 $28,000 $26,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $17,000 $19,000 $21,000 $24,000 $24,000 $27,000 $27,000 $29,000 $31,000 $28,000 $26,000
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
Translation Projects $0 $6,000 $7,000 $8,000 $9,000 $9,000 $10,000 $10,000 $12,000 $12,500 $11,500 $10,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $6,000 $7,000 $8,000 $9,000 $9,000 $10,000 $10,000 $12,000 $12,500 $11,500 $10,000
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
Project Managers (2) 0% $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Marketing Person 0% $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000 $3,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total People 3 3 3 3 3 3 3 3 3 3 3 3
Total Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
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 $0 $17,000 $19,000 $21,000 $24,000 $24,000 $27,000 $27,000 $29,000 $31,000 $28,000 $26,000
Direct Cost of Sales $0 $6,000 $7,000 $8,000 $9,000 $9,000 $10,000 $10,000 $12,000 $12,500 $11,500 $10,000
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $6,000 $7,000 $8,000 $9,000 $9,000 $10,000 $10,000 $12,000 $12,500 $11,500 $10,000
Gross Margin $0 $11,000 $12,000 $13,000 $15,000 $15,000 $17,000 $17,000 $17,000 $18,500 $16,500 $16,000
Gross Margin % 0.00% 64.71% 63.16% 61.90% 62.50% 62.50% 62.96% 62.96% 58.62% 59.68% 58.93% 61.54%
Expenses
Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Sales and Marketing and Other Expenses $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Depreciation $238 $238 $238 $238 $238 $238 $238 $238 $238 $238 $238 $238
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Payroll Taxes 15% $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $10,738 $10,738 $10,738 $10,738 $10,738 $10,738 $10,738 $10,738 $10,738 $10,738 $10,738 $10,738
Profit Before Interest and Taxes ($10,738) $262 $1,262 $2,262 $4,262 $4,262 $6,262 $6,262 $6,262 $7,762 $5,762 $5,262
EBITDA ($10,500) $500 $1,500 $2,500 $4,500 $4,500 $6,500 $6,500 $6,500 $8,000 $6,000 $5,500
Interest Expense $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417 $417
Taxes Incurred ($3,346) ($46) $254 $554 $1,154 $1,154 $1,754 $1,754 $1,754 $2,204 $1,604 $1,454
Net Profit ($7,808) ($108) $592 $1,292 $2,692 $2,692 $4,092 $4,092 $4,092 $5,142 $3,742 $3,392
Net Profit/Sales 0.00% -0.64% 3.11% 6.15% 11.22% 11.22% 15.15% 15.15% 14.11% 16.59% 13.36% 13.05%
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 $0 $4,250 $4,750 $5,250 $6,000 $6,000 $6,750 $6,750 $7,250 $7,750 $7,000 $6,500
Cash from Receivables $0 $0 $425 $12,800 $14,300 $15,825 $18,000 $18,075 $20,250 $20,300 $21,800 $23,175
Subtotal Cash from Operations $0 $4,250 $5,175 $18,050 $20,300 $21,825 $24,750 $24,825 $27,500 $28,050 $28,800 $29,675
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 $0 $4,250 $5,175 $18,050 $20,300 $21,825 $24,750 $24,825 $27,500 $28,050 $28,800 $29,675
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 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
Bill Payments ($430) ($120) $8,914 $10,214 $11,524 $13,070 $13,124 $14,670 $14,737 $16,702 $17,567 $15,965
Subtotal Spent on Operations $7,570 $7,880 $16,914 $18,214 $19,524 $21,070 $21,124 $22,670 $22,737 $24,702 $25,567 $23,965
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 $7,570 $7,880 $16,914 $18,214 $19,524 $21,070 $21,124 $22,670 $22,737 $24,702 $25,567 $23,965
Net Cash Flow ($7,570) ($3,630) ($11,739) ($164) $776 $755 $3,626 $2,155 $4,763 $3,348 $3,233 $5,710
Cash Balance $18,430 $14,799 $3,061 $2,897 $3,674 $4,428 $8,055 $10,210 $14,973 $18,321 $21,554 $27,263
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 $26,000 $18,430 $14,799 $3,061 $2,897 $3,674 $4,428 $8,055 $10,210 $14,973 $18,321 $21,554 $27,263
Accounts Receivable $0 $0 $12,750 $26,575 $29,525 $33,225 $35,400 $37,650 $39,825 $41,325 $44,275 $43,475 $39,800
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $26,000 $18,430 $27,549 $29,636 $32,422 $36,899 $39,828 $45,705 $50,035 $56,298 $62,596 $65,029 $67,063
Long-term Assets
Long-term Assets $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Accumulated Depreciation $0 $238 $476 $714 $952 $1,190 $1,428 $1,666 $1,904 $2,142 $2,380 $2,618 $2,856
Total Long-term Assets $20,000 $19,762 $19,524 $19,286 $19,048 $18,810 $18,572 $18,334 $18,096 $17,858 $17,620 $17,382 $17,144
Total Assets $46,000 $38,192 $47,073 $48,922 $51,470 $55,709 $58,400 $64,039 $68,131 $74,156 $80,216 $82,411 $84,207
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 $0 $8,990 $10,247 $11,503 $13,050 $13,050 $14,597 $14,597 $16,530 $17,448 $15,902 $14,307
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 $0 $8,990 $10,247 $11,503 $13,050 $13,050 $14,597 $14,597 $16,530 $17,448 $15,902 $14,307
Long-term Liabilities $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Total Liabilities $50,000 $50,000 $58,990 $60,247 $61,503 $63,050 $63,050 $64,597 $64,597 $66,530 $67,448 $65,902 $64,307
Paid-in Capital $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000 $50,000
Retained Earnings ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000) ($54,000)
Earnings $0 ($7,808) ($7,917) ($7,325) ($6,033) ($3,341) ($650) $3,442 $7,534 $11,626 $16,767 $20,509 $23,901
Total Capital ($4,000) ($11,808) ($11,917) ($11,325) ($10,033) ($7,341) ($4,650) ($558) $3,534 $7,626 $12,767 $16,509 $19,901
Total Liabilities and Capital $46,000 $38,192 $47,073 $48,922 $51,470 $55,709 $58,400 $64,039 $68,131 $74,156 $80,216 $82,411 $84,207
Net Worth ($4,000) ($11,808) ($11,917) ($11,325) ($10,033) ($7,341) ($4,650) ($558) $3,534 $7,626 $12,767 $16,509 $19,901

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Global Health Translations medical language translation business plan appendix. Global Health Translations provides translations of manuals, instructions, documentation, etc. for biomedical devices, drugs, and products in 30+ languages.