Rural Urgent Care Centers Business Plan
Program Overview
Location
Services
Other Professional Offerings
Facility
Operating Model
III. Market Profile
Market Overview
Demand Forecasting
IV. Financial Analysis
Pro-Forma Income Statement for UCC
(A “Week 11 Business Plan Excel Template” has been provided in the assignment instructions and in the Learning Resources).
2
Year 1Year 2Year 3Year 4Year 5
Visits4,8825,1265,3825,6525,934
Revenue Per Visit$450$450$450$450$450
Gross Revenue
Patient Reveue
Gross Patient Revenue
Deductions from Patient Revenue
Contractual
Total Deductions from Revenue
Net Patient Revenue$0$0$0$0$0
Operating Expenses
Salaries and Wages
Employee Benefits
Utilities
Repair/Maintenance
Housekeeping
Telephone Service
Depreciation
Malpractice
Miscellaneous/Other
Variable Medical Supply Costs
Other Non-Personnel Costs
Total Operating Expenses
Excess of Rev over Exp. From Operations$0$0$0$0$0
Cummulative Income$0$0$0$0$0
Net Cash from Excess Rev (excl Depreciation)$0$0$0$0$0
Cummulative Income Net Cash$0$0$0$0$0
Pro Forma Income Statement








Jermaine Byrant
Nicole Johnson



