|
 Contact Information Bill J. Turner 2529
Central Avenue
St.
Petersburg, FL 33713
866-821-1818
727-327-1933 FAX
Bill@associatesimaging.com Preston E. Poulter 2991 Winterthur Close Kennesaw, GA 30144 678-354-7885 678-302-7135
FAX Preston@associatesimaging.com
|
|
Start Up Costs Sample Page
|
XYZ IMAGING |
|
|
|
|
|
|
|
START-UP EXPENSES
ANALYSIS |
|
|
|
25.0% |
|
|
|
1-Jun-06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INITIAL OPERATING
EXPENSES |
$ 418,301
|
|
|
|
|
|
|
EQUIPMENT |
$ 1,630,000
|
|
|
|
|
|
|
CONSTRUCTION |
$ 684,057
|
|
|
|
|
|
|
FURNITURE |
$ 19,776
|
|
|
|
|
|
|
ACCESSORIES |
$ 11,500
|
|
|
|
|
|
|
|
$ 2,763,635
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NO |
|
|
OPERATING EXPENSES |
|
|
FURNITURE |
UNITS |
$/UNIT |
TOTAL |
|
SALARIES |
$ 82,022
|
|
STRAIGHT CHAIRS |
19 |
$100 |
$ 1,900 |
|
BENEFITS |
$ 26,656
|
|
STOOL |
2 |
$100 |
$ 200
|
|
MEDICAL DIRECTOR |
$ 3,000
|
|
OFFICE CHAIR |
8 |
$200 |
$ 1,600 |
|
MANAGEMENT FEES |
$
- |
|
DESK |
2 |
$300 |
$ 600
|
|
READING FEES |
$
- |
|
STAFF LOCKERS |
8 |
$80 |
$ 678
|
|
SUPPLIES |
$ 67,324
|
|
PATIENT LOCKERS |
12 |
$80 |
$ 960
|
|
BAD DEBT |
$ 16,245
|
|
TABLE |
1 |
$300 |
$ 300
|
|
EQUIPMENT LEASE |
$ 82,432
|
|
MICROWAVE |
1 |
$300 |
$ 300
|
|
EQUIPMENT MAINTENANCE |
$ 53,438
|
|
COAT HOOKS |
31 |
$3 |
$ 93
|
|
RADIO/CT TUBES |
$ 14,000
|
|
PRINTER TABLE |
5 |
$100 |
$ 500
|
|
SPACE LEASE |
$ 26,323
|
|
OFFICE FILE CABINET |
5 |
$200 |
$ 1,000 |
|
NON-INCOME TAX |
$ 6,113
|
|
FILE SHELVING |
18 |
$350 |
$ 6,300 |
|
INSURANCE |
$ 2,500
|
|
OFFICE SHELVES |
2 |
$300 |
$ 600
|
|
UTILITIES |
$ 5,758
|
|
WASTE BASKETS |
31 |
$15 |
$ 465
|
|
INDIRECT EXPENSES |
$ 32,491
|
|
LINEN HAMPERS |
6 |
$30 |
$ 180
|
|
TOTAL |
$ 418,301
|
|
WAITING ROOM CHAIRS |
20 |
$150 |
| | |
