Expert answer:This assignment is a project to create the financial projection portion of a business plan that is based on a hypothetical situation at John Muir Medical Center. It is to include pro forma financial statements, including income statement, cash projection schedule, and balance sheet. Uses appropriate accounting method for industry and form of business. It provides realistic potential sales and earnings figures. Ambulatory Surgery Center (ASC) Background: You are a project manager for a 300-bed community hospital with a 100-physician medical group consisting of primary care and specialty physicians including 20 surgeons of various specialties. Included in this are four well known and respected orthopedic surgeons who contribute significantly to the hospital’s surgery volumes. Senior leadership of the hospital has asked you to put together a proposal for the addition of an outpatient surgery center to be constructed in a new space attached to the hospital. Important factors for consideration in your proposal include: Patient flow Number of rooms needed Operating room (OR) equipment Sterilization equipment Office equipment Construction factors: contractor selection, timelines, permitting, licensing, architecture and interior design, etc. Volumes lost in main OR versus volume gain from outpatient environment and increased capacity Staffing oMake the following assumptions per operating room: §One RN §One scrub tech §Four pre-op RNs §Four post-op RNs §Two registration clerks §One custodian §Two sterilization clerks Registration process Pre-op process Post-op process Coding/billing process Physician space (Changing rooms, workspace for paper work) Staff space (Changing rooms, break room) Effects of political aspects of meeting physician needs on both the surgery center’s performance and that of the main OR in the hospital. Also, any that may occur between surgical specialists. Financial impacts of an ASC Trend analysis: are ambulatory surgery centers a growing or diminishing trend? Typical competition of an ASC Should it be attached to the hospital, etc? Marketing – who are major audiences? Training Certification **This is what has been created so far, but feel free to edit and explain as you see fit: The profit and loss spreadsheet is based upon an average cost of approximately $5,500, and a cost of services estimated at approximately $4,125. Financial projections will be based upon a typical Ambulatory Surgery Center Schedule of Mondays through Fridays, with an average of 5.5 surgeries per day. A projected growth in revenue is estimated at approximately 5% a year over the next three years, assuming a growth in operations conducted and range of operations serviced. For staffing assumptions, eight registered nurses are expected to work full-time at the facility, with the possibility of hiring more staff as needed for potential growth. Registered nurses average at approximately $35 for the surrounding area. Assumptions for other staff (surgeons, clerks, custodians, scrub techs, etc), will be based upon the average hourly rate for the position and area. Year 1 Year 2 Year 3 Sales $7,260,000 $7,623,000 $8,004,150 Costs/Goods Sold $5,445,000 $5,717,250 $6,003,113 GROSS PROFIT $1,815,000 $1,905,750 $2,001,037 Salary (Office & Overhead) $1,079,656 $1,079,656 $1,079,656 Payroll (taxes, etc.) $43,186 $43,186 $43,186 Repairs & Maintenance $3,125 $3,125 $3,125 Advertising $1,200 $1,000 $1,000 Rent $24,750 $24,750 $24,750 Other expenses $12,000 $5,200 $5,200 TOTAL EXPENSES $1,163,917 $1,156,917 $1,156,917 NET PROFIT (before taxes) $651,083 $748,833 $844,120 NET PROFIT (after tax) $651,083 $748,833 $844,120 ADJUSTED TO RETAINED $651,083 $748,833 $844,120
You will get a plagiarism-free paper and you can get an originality report upon request.
All the personal information is confidential and we have 100% safe payment methods. We also guarantee good grades
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more