Elite Medical Transcription medical transcription business plan appendix. Elite Medical Transcription offers high quality, low cost medical records transcription services to physicians and psychologists.

Elite Medical Transcription

Start your own business plan »

Medical Transcription 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
Doctors 0% $0 $1,245 $1,354 $1,654 $2,474 $3,254 $3,354 $4,125 $5,358 $5,987 $6,547 $7,354
Psychologists 0% $0 $1,001 $1,245 $1,458 $1,874 $2,754 $3,021 $3,524 $4,685 $5,055 $5,687 $6,235
Total Sales $0 $2,246 $2,599 $3,112 $4,348 $6,008 $6,375 $7,649 $10,043 $11,042 $12,234 $13,589
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
Doctors $0 $125 $135 $165 $247 $325 $335 $413 $536 $599 $655 $735
Psychologists $0 $100 $125 $146 $187 $275 $302 $352 $469 $506 $569 $624
Subtotal Direct Cost of Sales $0 $225 $260 $311 $435 $601 $638 $765 $1,004 $1,104 $1,223 $1,359
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
Dawn 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
Full-time Transcriber 0% $0 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100 $2,100
Full-time Transcriber 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $2,100 $2,100
Total People 1 2 2 2 2 2 2 2 2 2 3 3
Total Payroll $3,000 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $7,200 $7,200
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% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
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 $2,246 $2,599 $3,112 $4,348 $6,008 $6,375 $7,649 $10,043 $11,042 $12,234 $13,589
Direct Cost of Sales $0 $225 $260 $311 $435 $601 $638 $765 $1,004 $1,104 $1,223 $1,359
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $225 $260 $311 $435 $601 $638 $765 $1,004 $1,104 $1,223 $1,359
Gross Margin $0 $2,021 $2,339 $2,801 $3,913 $5,407 $5,738 $6,884 $9,039 $9,938 $11,011 $12,230
Gross Margin % 0.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00% 90.00%
Expenses
Payroll $3,000 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $7,200 $7,200
Sales and Marketing and Other Expenses $135 $135 $135 $135 $135 $135 $135 $135 $135 $135 $135 $135
Depreciation $151 $151 $151 $151 $151 $151 $151 $151 $151 $151 $151 $151
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125 $125
Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100
Rent $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Payroll Taxes 15% $450 $765 $765 $765 $765 $765 $765 $765 $765 $765 $1,080 $1,080
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $3,961 $6,376 $6,376 $6,376 $6,376 $6,376 $6,376 $6,376 $6,376 $6,376 $8,791 $8,791
Profit Before Interest and Taxes ($3,961) ($4,355) ($4,037) ($3,575) ($2,463) ($969) ($639) $508 $2,663 $3,562 $2,220 $3,439
EBITDA ($3,810) ($4,204) ($3,886) ($3,424) ($2,312) ($818) ($488) $659 $2,814 $3,713 $2,371 $3,590
Interest Expense $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($3,961) ($4,355) ($4,037) ($3,575) ($2,463) ($969) ($639) $508 $2,663 $3,562 $2,220 $3,439
Net Profit/Sales 0.00% -193.88% -155.33% -114.88% -56.64% -16.13% -10.02% 6.64% 26.51% 32.26% 18.14% 25.31%
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 $1,011 $1,170 $1,400 $1,957 $2,704 $2,869 $3,442 $4,519 $4,969 $5,505 $6,115
Cash from Receivables $0 $0 $41 $1,242 $1,439 $1,734 $2,422 $3,311 $3,530 $4,251 $5,542 $6,095
Subtotal Cash from Operations $0 $1,011 $1,211 $2,642 $3,395 $4,438 $5,291 $6,753 $8,049 $9,220 $11,047 $12,210
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 $1,011 $1,211 $2,642 $3,395 $4,438 $5,291 $6,753 $8,049 $9,220 $11,047 $12,210
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 $3,000 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $5,100 $7,200 $7,200
Bill Payments $27 $828 $1,351 $1,387 $1,440 $1,565 $1,727 $1,767 $1,898 $2,133 $2,244 $2,668
Subtotal Spent on Operations $3,027 $5,928 $6,451 $6,487 $6,540 $6,665 $6,827 $6,867 $6,998 $7,233 $9,444 $9,868
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 $3,027 $5,928 $6,451 $6,487 $6,540 $6,665 $6,827 $6,867 $6,998 $7,233 $9,444 $9,868
Net Cash Flow ($3,027) ($4,917) ($5,240) ($3,844) ($3,145) ($2,227) ($1,536) ($114) $1,051 $1,987 $1,604 $2,342
Cash Balance $21,123 $16,206 $10,966 $7,121 $3,976 $1,749 $212 $99 $1,150 $3,137 $4,741 $7,083
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 $24,150 $21,123 $16,206 $10,966 $7,121 $3,976 $1,749 $212 $99 $1,150 $3,137 $4,741 $7,083
Accounts Receivable $0 $0 $1,235 $2,624 $3,093 $4,046 $5,616 $6,701 $7,596 $9,590 $11,413 $12,599 $13,978
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $24,150 $21,123 $17,441 $13,589 $10,215 $8,022 $7,365 $6,913 $7,695 $10,740 $14,550 $17,340 $21,061
Long-term Assets
Long-term Assets $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450 $5,450
Accumulated Depreciation $0 $151 $302 $453 $604 $755 $906 $1,057 $1,208 $1,359 $1,510 $1,661 $1,812
Total Long-term Assets $5,450 $5,299 $5,148 $4,997 $4,846 $4,695 $4,544 $4,393 $4,242 $4,091 $3,940 $3,789 $3,638
Total Assets $29,600 $26,422 $22,589 $18,586 $15,061 $12,717 $11,909 $11,306 $11,937 $14,831 $18,490 $21,129 $24,699
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 $783 $1,305 $1,339 $1,388 $1,508 $1,668 $1,704 $1,827 $2,058 $2,155 $2,575 $2,706
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 $783 $1,305 $1,339 $1,388 $1,508 $1,668 $1,704 $1,827 $2,058 $2,155 $2,575 $2,706
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $0 $783 $1,305 $1,339 $1,388 $1,508 $1,668 $1,704 $1,827 $2,058 $2,155 $2,575 $2,706
Paid-in Capital $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Retained Earnings ($400) ($400) ($400) ($400) ($400) ($400) ($400) ($400) ($400) ($400) ($400) ($400) ($400)
Earnings $0 ($3,961) ($8,316) ($12,353) ($15,928) ($18,391) ($19,359) ($19,998) ($19,490) ($16,827) ($13,265) ($11,046) ($7,606)
Total Capital $29,600 $25,639 $21,284 $17,248 $13,672 $11,210 $10,241 $9,602 $10,110 $12,773 $16,335 $18,554 $21,994
Total Liabilities and Capital $29,600 $26,422 $22,589 $18,586 $15,061 $12,717 $11,909 $11,306 $11,937 $14,831 $18,490 $21,129 $24,699
Net Worth $29,600 $25,639 $21,284 $17,247 $13,672 $11,210 $10,241 $9,602 $10,110 $12,773 $16,335 $18,554 $21,994
Elite Medical Transcription medical transcription business plan appendix. Elite Medical Transcription offers high quality, low cost medical records transcription services to physicians and psychologists.