Outpatient Therapy Center
Financial Proforma-Years
Year
Year
Year
Year
Year
1
2
3
4
5
5 Yr Total
# OF VISITS
2,268
2,940
3,533
3,974
4,783
17,498
Revenue
Gross Revenue
907,200
1,223,040
1,528,625
1,787,971
2,238,056
7,684,893
Contractual Allowance
(544,320)
(726,486)
(898,694)
(1,040,114)
(1,287,900)
(4,497,514)
NET REVENUE
$362,880
$496,554
$629,931
$747,857
$950,157
$3,187,379
Direct Expenses
Rent
96,000
98,000
100,000
102,000
104,000
500,000
Common Area Maintenance Charges
24,000
25,200
26,460
27,783
29,172
132,615
Start Up Costs Depreciation
7,143
14,286
14,286
14,286
14,286...