Blisspark health
care center will provide health care services in the Southwest regions of
United States. The main services offered by Blisspark are outpatient care, physical
and speech therapy among other online health services. In total budget of 5
million, new health care center will starts its operations and earn profit of
989469 in year 1 and 1203668 in year 2. Moreover, managing workforce company
will pay total salaries and wages as 1208620 in year 1 and 1228620 in year 2.
Financial Budget of Blisspark health care center
Company has
set out budget of 5 million for the establishment of new health care center in
the selected geographical region. Budget will cover all major and miscellaneous
expenses related to the new health care center including purchase of building,
equipment, hiring staff, and purchasing inventory of medicine. According to an
estimation, health care center will generate additional profit of 4 million on
annual basis.
Hiring and Retaining
Plan of Blisspark health care center
The
following table presents the hiring and retaining plan for all employees
working in new health care center during year 1 and year 2 (Tulsian,
2002).
Hiring
and Retaining Plan
|
Hiring
|
Number of Employees
|
Year 1
|
Year 2
|
Managerial staff
|
3
|
306120
|
306120
|
Medical Staff
|
15
|
847500
|
847500
|
Cleaning and helping staff
|
5
|
5000
|
5000
|
Retaining
|
|
|
|
Incentives and rewards
|
Given to Employees
|
50000
|
70000
|
|
|
1208620
|
1228620
|
Projected Income
Statement of Blisspark health care center
The following
projected income statement shows sales, expenditure, cost of operations, and
taxes related information regarding first 2 year performance (Loughran,
2011).
Income Statement
|
|
Year 1
|
Year 2
|
Revenue
|
4000000
|
4500000
|
CGS
|
800000
|
900000
|
Gross Profit
|
3200000
|
3600000
|
Operating Expense
|
|
|
General and Administration Expense
|
320000
|
360000
|
Marketing and Advertisement Expense
|
100000
|
100001
|
Salaries and Wages
|
1208620
|
1228620
|
EBITDA
|
1571380
|
1911379
|
Interest Expense
|
500
|
501
|
Tax Expense [37% according to US tax system]
|
581411
|
707210
|
Net Profit
|
989469
|
1203668
|
Projected Balance
Sheet of Blisspark health care center
Projected
Balance sheet includes information about current asset including inventory,
cash, and other assets, fixed assets, and liabilities of health care center in
2 year performance (SAUNDERS, 2011). Balance sheet shows
that health care will keep optimal level of medicine inventory in order to
prevent additional costs of inventory handling and avoiding inventory loss.
|
Year 1
|
Year 2
|
Assets
|
|
|
Non-Current Assets
|
|
|
Plant + EQUIPMENT
|
3500000
|
3500000
|
Current Assets
|
|
|
Cash
|
500000
|
500000
|
Inventory
|
30000
|
50000
|
Other Current Assets
|
970000
|
950000
|
Total Current Asset
|
1500000
|
1500000
|
Total Assets
|
5000000
|
5000000
|
Liabilities
|
|
|
Current Liabilities
|
990000
|
880000
|
Long term Debt
|
1010000
|
1120000
|
Total Liabilities
|
2000000
|
2000000
|
Equity
|
|
|
Total Equity/ capital
|
3000000
|
3000000
|
References of Blisspark health care center
Loughran, M. (2011). Financial Accounting For
Dummies. John Wiley & Sons. Retrieved 2019
SAUNDERS. (2011). Financial Institutions
management. Tata McGraw-Hill Education.
Tulsian, P. C. (2002). Financial Accounting.
Pearson Education India. Retrieved 2019