Executive Summary

This business plan has been developed to present our company to prospective supplier partners,
employers, and investors. Zenergy Medical Industries is a start-up company focused initially on
distribution of leading brands of therapeutic systems for use by residents of Homecare and
Assisted Living facilities at risk of complications from X disease. After establishing a market
presence with this product niche, we will expand to offer other products related to further
treating and managing complications of the disease. 

The market is currently served poorly and inconsistently by a patchwork of local pharmacies and
distributors. We will offer a regional, and ultimately national, network of clinical sales
professionals, which will make us the partner of choice for large, geographically diverse
Homecare and Assisted Living (A.L.) chains, and will make us attractive to potential supplier
partners.

Market Potential
The two major market opportunities are "at risk" residents with the disease in Homecare
and Assisted Living. There are an estimated 345,784 Homecare at risk residents, with a
potential $59.6 million revenue, and an estimated 66,671 Assisted Living at risk residents, with a
potential for $17.6 million in revenue.

Competitive Advantage
The product technology is available to all players in this market. We will differentiate ourselves
by adding value through our distribution strategy and channels, and our comprehensive product
lines and programs that make working with us incredibly easy. We are uniquely positioned to
gain market share in this segment due to our corporate account relationships, our ability to build
a regional (ultimately national) field clinical sales team quickly, and our ability to create
compelling marketing programs. The competition is largely smaller, more local distributors and
pharmacists who are not approaching this market in a sophisticated or coordinated way.

Strategy

1. Using relationships with decision makers at major homecare chains to gain unique access
to sell into their facilities. This will allow us to provide "pre-qualified" sales opportunities
to our field-based clinical sales team.
2. Effectively building a strong national clinical sales team capable of building strong
relationships with clinical decision makers at the facility level.
3. Creating marketing strategies and tactics to position ourselves as leaders in providing
clinical product solutions to help facilities manage the complications of disease.
4. Gaining distribution relationships with a unique combination of top suppliers to build a
comprehensive line of product solutions for managing the complications of the
disease. We will create an effective channel of distribution that will be indispensable
to suppliers as a cost effective way for them to penetrate the post-acute market.

We will utilize the therapeutic system offering as the means to gain entrance into the market and
build our organization. Then we will add complimentary products for managing complications of
the disease, followed by other products related to managing complications of heart disease and
aging.

Financial Summary
The owners will invest personal savings in the business. We are seeking an additional short-term
(3 year) loans, to supplement initial cash flows from sales for the first year. We anticipate a first
year net profit. This should grow substantialy by year three. By the end of year three, Zenergy
Medical Industries will have a very respectable net worth.

Objectives

 To achieve the sales growth targets by month six and by end of year one. Aggressive
gains in market share and average monthly revenues in year two.

 To grow the contracted sales team to seven field clinical sales reps by month eight and to
25 field clinical sales reps by year three.

 To achieve net profit in year one, increasing in year two, by containing costs and meeting
sales goals.

 To begin paying Vice Presidents a regular salary starting in year two.

 To maintain 90 day customer satisfaction survey results (% who would definitely

repurchase and definitely recommend us) at 98% or higher.

Mission

We provide post-acute-care facilities with product solutions to help manage complications of X

disease. We take pride in helping to alleviate patient suffering associated with these conditions.

Keys to Success

1. We offer a comprehensive line of innovative, top quality products.

2. We provided unequaled clinical support on a regional (national) level to post acute
facilities.
3. We have close relationships with key decision makers in top post acute chains, and with
key administrators and clinicians at the facility level.
 4. We do an exceptional job of articulating the value of our products and solutions.We
position ourselves in a clear, powerful, and memorable way in the marketplace.
5. We have an organization with a unique spirit that makes people eager to join us or do
business with us. Once people join us, they can't imagine working anywhere else.

Company Summary
Zenergy Medical Industries will be seen by post-acute-care providers as THE source for
product solutions to manage the complications of X disease.

We are a start-up company that will initially distribute a full line of disease therapies and
medications, followed by additional complimentary products that fit with our strategy. Zenergy
Medical Industries' headquarters will be in Charleston, S.C.

Our source of differentiation will be in our distribution and marketing strategies. We

will leverage our corporate account relationships and create marketing programs to drive demand
for our products solutions at the corporate level. We will establish a unique network of clinical
sales professionals, first in the Southeast, then nationwide, who will then build relationships at
the facility level by providing value-added service and expertise to caregivers.

Regulatory Issues
As distributors, our only relevant compliance issues are to stay in compliance with CMS's
supplier standards as regulated by the DMERCs and to stay in compliance with HIPAA
regulations regarding patient data.

Company Ownership
Zenergy Medical Industries is a division of Finkelstein and Acropolis, LLC., which is equally
owned by Acropolis, Finkelstein, and Aktum.

Capital for start-up costs will be provided out of private funds from Acropolis, Finkelstein, and
Aktum. Zenergy Medical Industries will also seek an SBA Micro-Loan to supplement the private
funding provided by the three managing executives.

Start-up Summary

The key elements in the start-up plan for the company are:

 Create the strategic business plan.

 Establish a corporate identity and positioning strategy.
 Establish a location and place of doing business.
 Obtain a Medicare provider number.
 Build a field clinical sales organization focused initially on the Southern U.S.
 Define key business processes for ordering, billing, reimbursement, record keeping,
customer satisfaction tracking, etc.
 Build relationships with key decision makers in targeted Homecare and Assisted Living
chains.
 Costs of raising capital through private placement.

More specifically, start-up requirements include the following:

 Legal fees to draw up employment agreements and various company legal documents.
 Office supplies and stationery to purchase business cards and stationery with the new
company's information; this is also intended to cover basic office supplies (pens, paper,
calculators, files, etc.)
 Initial cost to obtain appropriate general liability insurance policy of $300K on our
facility.
 Rent (1 month rent and 1 month deposit @ $450 per month).
 Office equipment lease - computer, printer/copier/scanner/fax machine.
 Telecommunications - Cost of DSL internet connection, phone line listed under company
name in directory assistance; purchase of phone.
 Accounting - For 7-8 hours to get our bookkeeping processes in place (accounts payable
to suppliers, lessors, etc., accounts receivable from Medicare and patient co-pay,
commission payout system, basic journal entry system for recording orders, collections,
etc.
 Surety bond - per National Supplier Clearinghouse Customer Service Group, this
requirement has been waived (verified with Kimberly on 2/8/05, and Bonnie on 2/9/05).
 Marketing Materials - Purchase desktop brochure software and brochure quality paper,
secure marketing materials from manufacturers, create a basic website, license use of any
research articles, and create our own flyers and brochures for corporate account use,
facility use, and use to recruit sales people.
 Other - Unanticipated expenses.
  Start-up assets -  Working capital; product inventory; office furniture (file cabinet, desk,
book shelf).

Start-up Requirements
Start-up Expenses
Legal $500
Stationery and Office
$250
Supplies
Liability Insurance $60
Rent $900
Office Equipment Leases $125
Telecommunications $320
Accounting $150
Surety Bond $0
Marketing Materials $500
Travel $0
Other $500
Total Start-up Expenses $3,305
Start-up Assets
Cash Required $9,500
Start-up Inventory $2,500
Other Current Assets $275
Long-term Assets $0
Total Assets $12,275
Total Requirements $15,580

Products
Zenergy Medical Industries sells disease therapy systems for use by homecare and assisted living
residents who have been diagnosed with an ICD-9 code of X disease.

At no additional charge to the resident, we provide value-added services like initial

consultations, management of all paperwork for order placement, billing and
reimbursement, training on the system upon delivery, and management of annual reorder
processes.

Over time, we will contract with leading suppliers to distribute additional complimentary
products for managing the complications of the disease.

Market Analysis Summary

Our primary customers are elderly residents living in homecare or post-acute care facilities and
at risk for complications from X disease. These residents can be divided into two major markets:
homecare residents, and assisted living residents, and they fit in one of three broad payor
classifications for the costs of their stay: Medicare, Private Pay, or Medicaid.

A profile of the homecare market today:

1. There are 16,121 facilities with 1,683,068 patients.

2. Average utilization rate is 85.6%, which translates to an average of 1,440,768 patients.
3. Disease prevalence is estimated at 18% in the general population of people over the age
of 60. One Medicare survey estimated the prevalence within homecare at 24%. In the
overall population it is generally estimated that diagnosed cases of the disease represent
only about 70% of the true total number of these patients in the country, so these are
probably conservative numbers.
4. About 12% of residents are covered by Medicare, another 20% by private sources
(family, personal assets, private insurance, managed care); the remaining 68% are
covered under Medicaid.
5. 60-70% of these patients suffer from related symptoms, which places them at higher risk
for complications (ulcers,  other problems, etc.).
6. 15-25% of these patients will suffer from complications during their lifetime.
7. 86,000 surgeries occur per year; an estimated 50% of these are considered preventable.
The cost of managing these complications has been estimated at anywhere from $2000-
$13,500 per year and up to $27,000 overall for the two years following surgery.

Based on these statistics, the market size is estimated as follows:

Homecare "At Risk" Segment -

total # of Homecare residents 1,440,768
X Homecare disease prevalence rate 24%
# of these patients in payor category 345,784
X % with related symptoms 65%
# of at risk these patients in Homecare market 224,760
X reimbursement per year $264.04
Homecare Revenue potential $59,345,524

A profile of the Assisted Living market today:

1. There are 32,886 facilities with 987,000 beds.

2. Average occupancy rate is 80%, which translates to an average of 789,000 residents.
3. Disease prevalence is estimated at 18% in the general population of people over the age
of 60. One Assisted Living survey estimated the prevalence within Assisted Living
facilities at 13%. In the overall population it is generally estimated that diagnosed cases
of disease represent only about 70% of the true total number of these patients in the
country, so these are probably conservative numbers.
4. About 91% of residents are covered private sources (family, personal assets, private
insurance, managed care); the remaining 9% are covered under Medicaid.
5. 60-70% of these patients suffer from related symptoms, which places them at higher risk
for complications.
6. 15-25% of these patients will suffer from complications during their lifetime.
7. 86,000 surgeries occur per year; an estimated 50% of these are considered preventable.
The cost of managing these complications has been estimated at anywhere from $2000-
$13,500 per year and up to $27,000 overall for the two years following surgery.

Based on these statistics, the market size is estimated as follows:

AL  "At Risk" Segment -

total # of AL residents 789,000
X AL disease prevalence rate 13%
# of these patients in payor category 102,570
X % with related symptoms 65%
# of at risk these patients in AL market 66,671
X reimbursement per year $264.04
AL Revenue potential $17,603,678

Elderly and diseased growth projections:

Between 2002 and 2020 it is projected that the overall population with the disease will grow 44%
driven by increased heart disease, an aging population, and above average growth in segments of
the population considered most at risk (African American and Hispanic).
The Homecare and AL markets will continue to grow due to continued growth in the elderly
population (65+), which is projected by the Census Bureau to grow from 34.7 million in 2000 to
53.2 million by 2020, a total increase of 53%.

During that same period, the total number of elderly patients with the disease is projected to
grow from 4.6 million to 10.6 million, a total increase of 130%.

All of these dynamics will drive demand for products to manage complications of disease.

Market Segmentation

Our three highest priority target markets will be:

1. "At risk" residents in Homecare chains.

2. "At risk" residents in AL chains.

With Homecare and AL chains, we can leverage our relationships at the corporate office level to
more efficiently gain access to the member facilities.

Homecare - top 50 chains -

total # of Homecare residents 375,000
X disease prevalence rate 24%
# of these patients in Homecare top 50 chains 90,000
X % with related symptoms 65%
# of at risk patients in Homecare top 50 chains 58,500
X reimbursement per year $264.04
Homecare Revenue potential $15,446,340
Assisted Living - top 30 chains -
total # of AL residents 167,700
X disease prevalence rate 13%
# of these patients in AL top 30 chains 21,801
X % with related symptoms 65%
# of at risk patients in AL top 30 chains 14,171
X reimbursement per year $264.04
Assisted Living Revenue potential $3,741,618
 Market Analysis

Year 1 Year 2 Year 3 Year 4 Year 5

Potential Customers Growth CAGR

LTC at risk 2% 224,760 229,255 233,840 238,517 243,287 2.00%

AL at risk 4% 66,671 69,338 72,112 74,996 77,996 4.00%

Total 2.47% 291,431 298,593 305,952 313,513 321,283 2.47%

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own
business plan.

Target Market Segment Strategy

Geographically, we will focus on facilities located in the Southern U.S. that fit within our two
top priority segments.

Our model will be to leverage our relationships with these chains to get easier and faster access
at the facility level for our field clinical sales team. This should allow us to achieve economies in
marketing, promotions, and sales costs, and should allow our field sales team to be more efficient
in working only with highly qualified facilities.

The Southern U.S. DMERC Region C will be our geographic focus because the prevalence rates
for the disease tend to be higher in the Southern U.S. (5 of the top 10 states, ranked in order of
prevalence rates, are in the Southern U.S.) and there tends to be a high number of chain facilities
located in this region.

We will begin by targeting Homecare and A.L. chains with the majority of their facilities located
in Tennessee, North Carolina, South Carolina, Alabama, Georgia, and Florida in year one, then
we will expand further into Virginia, Louisiana, Mississippi, Oklahoma, and Texas in years two
and three. In years three and four we will expand across the country into other DMERC regions
to create a national presence. Of course, our field reps will also call on non-chain accounts within
their territories where opportunities arise, but our strategic focus will be on trying to leverage
corporate account relationships to open doors at the facility level for the field reps.

Demographic trends indicate that the larger African American and Hispanic populations in this
region will cause prevalence rates to continue to grow at above average rates over the next 20
years.

Industry Analysis

Our industry is Durable Medical Equipment, Prosthetics, Orthotics, and Supplies (DMEPOS),

focusing on the elder care markets.

The  elder care market will be impacted by conflicting sets of dynamics. Consumer preference,
payor desire for lower costs, and advances in pharmaceuticals, non-invasive surgery, assistive
devices, telemedicine, and remote monitoring will continue to allow more elderly patients to be
cared for in their homes. However, the continued growth in the elderly population and continued
increase in heart disease, disease, Alzheimer's, and associated disease states will force an older
and sicker resident population into institutional settings due to the intensity of care required to
manage these disease states.

The net effect is difficult to predict, but it would appear likely that Homecare census will remain
flat or experience slight growth (1-3% per year), while Assisted Living will likely continue to
experience slightly stronger growth (3-5% per year).

HIDA estimates that the Durable Medical Equipment (DME) market's revenue has grown 4-5%
per year from 2002-2004; while total national spending on Elder care grew approximately 5%
per year during that period. HIDA also estimated that total distributed medical product sales
from 2001-2003 grew approximately 5% per year.

These revenue growth rates may decelerate somewhat over the next several years as the industry
struggles to find ways to control costs, so we conservatively estimate that growth rates in the
DME institutional elder care market will probably be in the 3% per year range.

Competition and Buying Patterns

The market is currently served inconsistently and, in some areas poorly, by a variety of players
including pharmacies, DME manufacturers, rehab facilities and therapists, and local
dealers/distributors who lack a national presence, a clear marketing strategy, and the ability to
leverage corporate chain relationships. Their field sales team mainly functions as order takers,
going out and visiting facilities, targeting only residents they believe are covered under Medicare
part B or an equivalent private pay coverage, then submitting orders for these residents.

Our growth will not come entirely from overall market growth, but also from taking market share
away from our competitors. The market is very fragmented; CMS estimates that 95% of DMEs
generate less than $350,000 per year in annual billings and 99% generate less than $5 million.
We will grow in part due to the underlying trends specific to growth in disease prevalence, but
also by consolidating a fragmented market by creating a regional (then a national) clinical sales
channel that provides a source of competitive advantage.

One study in 1995 indicated that utilization of the Medicare therapeutic disease benefit was
extremely low and could be boosted substantially via the use of a coordinated marketing
approach. We believe that the combination of market dynamics along with our sales and
marketing approach should allow us to grow revenue in this market rapidly over the next three
years.

Currently, residents may elect to purchase therapeutic disease systems for several different
reasons:  

1. A medical exam may prompt the resident's physician to prescribe therapeutic systems.
2. A local DME, dealer, or distributor may recommend therapeutic systems for a resident
with Medicare coverage.
3. The resident may be prompted to purchase therapeutic systems after receiving a direct
mail piece, viewing a television advertisement, viewing a brochure, or through word-of-
mouth.
4. A disease-related complication may prompt them to purchase therapeutic systems.

Currently, no one effectively approaches this market on a regional or national level with the type
of strategy that we have outlined in this plan.

Strategy and Implementation Summary

The key element in our strategy is to market to Homecare and Assisted Living corporate account
chains in the Southeast, where we are likely to see the highest level of arthritic residents covered
under Medicare Part B. We will create a program that offers a solution to improve disease care at
no cost and minimal time commitment to the corporate office or the individual facilities.

To do this we will leverage our corporate account relationships to open the door, and use our
marketing expertise to build a compelling program. This will allow our field sales team to be
much more efficient in prospecting, improving their "hit ratio" on each facility visit.

We will grow to seven experienced clinical reps in year one, and expand to 25 by year three. We
will be unique in that we will have a large scale team of contracted clinical pros in the field,
making us attractive to chains who can use us as their one source for products supporting the
complications of X disease. At the same time we will develop streamlined internal processes to
maximize cash flow through fast reimbursement, and we will develop supplier relationships with
manufacturers of other products that are a good strategic fit.

The therapeutic system product line will be our initial entry into this market, then we will
leverage the market presence this gives us to expand to other complimentary products for
managing complications of the disease.

Competitive Edge

Through our combined 50 years of healthcare industry sales and marketing experience, we have
built industry relationships and networks that we will leverage to build our business. Our
competitive edge lies in four major areas:

1. Our relationships with decision makers at homecare chains.

2. Our ability to effectively build a strong national clinical sales team.
3. Our ability to build a comprehensive long-range marketing strategy and create a
compelling therapeutic system program.
4. Our ability to secure distribution relationships with a unique combination of leading
suppliers by creating a very effective channel of distribution that will make us
indispensible.

To develop good business strategies, perform a SWOT analysis of your business. It's easy with
our free guide and template. Learn how to perform a SWOT analysis

Marketing Strategy

As mentioned previously, our primary market is residents of homecare agencies and post-acute
care facilities who are covered and considered to be highly at risk for complications. Initially, we
will focus on serving these patients in facilities that are part of Homecare or Assisted Living
chains in the Southern U.S.

Our success is dependent on building a strong field clinical sales team that can build
relationships at the facility level, successfully leveraging of national account relationships, and
effectively marketing the value proposition that our therapeutic system program can offer to both
the resident and the facility.

We will utilize the therapeutic system offering as the means to gain entrance into the market and
build our organization. Then we will add complimentary products for managing complications of
the disease, followed by other products related to managing complications of heart disease and
aging.

Our key to marketing success will be to effectively manage the building of our brand platform in
the market place, which will consist of the following elements:

1. Brand Vision - our envisioned future of the brand is to be THE national source for
product solutions to manage the complications of X disease in the elderly.
 2. Brand Attributes - Partners, problem solvers, fast on our feet, flexible and easy to work
with.
3. Brand Essence - the shared soul of the brand, the spark of which is present in every
experience a customer has with our products, will be "Problem Solving" and
"Compassionate."  This will be the core of our organization, driving the type of people
we hire and the type of behavior we expect.
4. Brand Image - the outside world's overall perception of our organization will be that we
are clinical pros who are alleviating the complications of X disease in the elderly.
5. Brand Promise - our concise statement of what we do, why we do it, and why customers
should do business with us will be, "To alleviate pain and suffering in patients with X
disease."
6. Positioning Statement -  Our positioning statement is: "For Homecare Providers who
want solutions to manage the complications of X disease in their residents, we offer a
unique portfolio of product solutions and clinical support that allows providers to
alleviate resident suffering. This provides caregivers with peace of mind and a sense of
pride and satisfaction. Unlike our competitors, we focus first on understanding the needs
of caregivers to residents, then we scour the market to find the most innovative products,
and deliver them with a team of compassionate clinical professionals".

Image

Our company name will be Zenergy Medical Industries. This reflects the passion and problem
solving that are to be the essence of our brand. Our tagline will be more specific to our initial
focus on disease related products:

Zenergy Medical Industries: "Alleviating the pain of disease."

Our logo and color scheme will be finalized by our "go live date" of May 7th.

The communications strategy we will use in year 1 to build our brand platform will include the
following items:

1. Website - featuring product line information, research, testimonials, cost benefit analysis,
frequently asked questions, and medicare reimbursement information. This website will
be used as a tool for both our sales team and our customers.
2. Presentations, brochures and mailers geared to the facility level (ideally, distributed by
the corporate office as part of an initiative to prevent complications of disease) explaining
the benefits of our product as part of a comprehensive  care plan.
3. Presentations and brochures geared to the corporate account decision maker explaining
the benefits of our program in terms of positive outcomes, reduced cost from
complications, and reduced risk of lawsuits or negative survey events.
4. A presentation and recruiting brochure geared to prospective sales people that
emphasizes the benefits of joining our organization.
5. Training materials that help every employee deliver our brand message in a consistent
manner.
Message Matrices

These six elements described above combine to create our brand platform, from which we can
develop our marketing message to our target segments. The key questions to answer in our
marketing message will be, for each key segment:

1. Who is the key decision maker or influencer?

2. What do they want or need? What problem do they need to solve?
3. What do we offer to satisfy the need or solve the problem?
4. What are the key messages - benefits (emotional or tangible) of our offering?
5. What are the proof points, success stories, research, to support our key messages?

We will use these questions to develop four specific tactical level message matrices for our target
market segments - primarily Homecare chains at the corporate level, Assisted Living chains at
the corporate level, and Homecare and Assisted Living facilities. We will also develop a similar
message matrix for our prospective employees. These message matrices will be used as
templates/guidelines in developing sales and marketing pieces for these specific market
segments. They will ensure continuity between our brand vision and the tactical marketing
communication efforts we undertake on a daily basis.

Message Matrix for Homecare Chain Corporate Offices:

Key Decision
Maker or VP of Procurement, VP of Clinical, VP of Risk Management
Influencer
What do they Ways to reduce risk; improve outcomes and quality of life for arthritic
need? residents at no cost to the facility and with minimal effort on their part
Products at no cost to them that help reduce risk of complications and
What do we offer? surgery in arthritic residents. Program for care that is easy for them to adopt.
Management of the entire process.
What are the Improved outcomes, improved quality of life, and reduced costs
tangible benefits? (complications) in arthritic residents.
What are the They create a reputation as a "Center of Excellence". They feel like
emotional innovators and shrewd business people. They have a sense of pride and
benefits? satisfaction, and gain piece of mind.
Proof, research,
Research articles, testimonials, manufacturer success stories.
success stories

Message Matrix for Homecare Facilities:

Key Decision
Maker or DON, Administrator, Resident, Family members, Physicians
Influencer
What do they Greater comfort, and prevention of disease related complications. Reduced risk
 of  ulcers, infections, and surgeries. Reduced costs (complications) and
need? improved outcomes and quality of life. Compliance with Corporate mandated
programs.
A clear, simple program of  care; an easy buying process with the assessment,
What do we
ordering, and fitting of systems managed by us with no cost, hassles, or
offer?
excessive paperwork for the facility.
What are the
Greater resident satisfaction; improved comfort and outcomes; reduced
tangible
complications (cost) and risk of adverse complications
benefits?
What are the Happier residents and family. Peace of mind. A sense of satisfaction and pride
emotional from being proactive caregivers. A sense that they provide something special
benefits? that residents could not get at other facilities.
Proof, research,
Research articles, testimonials, manufacturer success stories.
success stories

Message Matrix for Internal Organizational Team:

Key Decision
Maker or Field based clinical sales representatives; receptionists
improved
Good income potential, flexible hours with good family vs. career balance;
What do they freedom to be entrepreneurs; the ability to "make a difference" in improved and
need? in providing input to shape the direction of the company; the desire to belong to
a great organization and get in on the ground floor.
Flexible hours and independence. A good compensation plan; a great
What do we
organization with a growing product line; the opportunity to make a difference
offer?
in improved and in shaping an organization from the ground floor.
What are the
A nice income with flexible hours. Long range potential as part of a growing
tangible
organization. The opportunity to gain clinical sales experience.
benefits?
What are the To feel valued and valuable. To make a difference in organization and in their
emotional company. To love their job and company. to make a nice income without
benefits? sacrificing family life/personal life.
Proof, research,
Research articles, testimonials, manufacturer success stories.
success stories

Sales Strategy

Sales Strategy:

Our sales strategy will be to call on Homecare and Assisted Living chains doing business in the
Southeast to educate them on the benefits of a Therapeutic System program. We will seek to gain
their support in allowing our field clinicians to visit their facilities to meet with residents that are
at risk for complications of X disease.
We will be uniquely positioned to gain market share within our target segments because of our:

 National account relationships which will open the door to pre-qualified sales
opportunities at the facility level
 Large-scale field clinical sales presence, which will provide comprehensive coverage of
facilities across the entire Southeast, and eventually the entire country.
 Powerful compelling marketing programs that will present a compelling cost-benefit
story for chains, facilities, and residents.

We will seek to do a comprehensive assessment of all at-risk residents in a facility, then we will
utilize different sales strategies based on their payor status, which will fit into one of the
following classifications:

1. Medicare part B will reimburse for the product. This is an easy sell because Medicare
part B will reimburse for 80% of the cost of the product.
2. Private insurance will reimburse for the product. This may require gaining a contract with
the private insurer in order to qualify for reimbursement.
3. The resident or their family must be willing to pay for the product. This will require
demonstrating to the resident and/or family members the benefits of enhanced comfort
and safety, and reduced risk of complications by using our product (which can cost
thousands of dollars) compared to $264 per year for therapeutic systems (as part of an
overall program of care).
4. The facility is willing to pay for the product out of the per diem reimbursement they
receive for the resident from either Medicare, Medicaid, private insurance, or other
private sources. This will require demonstrating the value to the facility in reduced risk,
enhanced resident comfort, and potential savings of costs associated with complications
that can run to $2,000-13,500 per year for two years.

Pricing:

Medicare reimbursement for standard systems is set at $264.04 per year, with 80% covered by
Medicare part B and the remaining 20% being a co-pay that is the responsibility of the resident.

Our compensation plan will be a straight 16% commission paid when we receive reimbursement
for delivered product. We anticipate 30-45 day payment cycles from Medicare. We will utilize
an experienced Medicare part B biller to ensure correct submissions to Medicare and help us
maximize cash flow by shortening reimbursement cycles and maximizing collection of 20%
copay amounts. We plan to coordinate the order, reimbursement and other record keeping
processes out of a central office located initially in Charleston, SC.

Sales Forecast

Our sales in year one are calculated using the following assumptions:

 Seven reps are hired, in May, June, August, September, October, November, and
December
  For the first 12 months each rep is in their territory, it is assumed they will generate
increasing unit volume each month. The rate of increase in unit sales slows in later
months because more time is devoted to servicing the clients who were sold earlier in the
year, leaving less available time to drive new unit volume. Units per rep tops out at a max
capacity of 50 units per rep per month.
 Net sales are calculated using the average sales price of $211.32, which is 80% of the
total sales which are based on the $264.04 Medicare approved rate.

Our direct costs in year one are calculated using the following assumptions:

 $65 per unit cost.

 Shipping is estimated at 5% of total sales.
 Medicare part B billing is estimated at $9.50 per unit, which is the "intermediate" service
package from our planned part B billing service.
 Commissions are estimated at 20% of net sales.

Our sales in year two are calculated using the following assumptions:

 Seven reps hired in year one following the 12 month ramp up to max monthly capacity of
50 units.
 Eight new reps hired follow the 12 month ramp up.

Our direct costs in year two are calculated using the following assumptions:

 $67 per unit cost.

 Shipping is estimated at 5% of total sales.
 Medicare part B billing is estimated at $10.00 per unit, which is the "intermediate"
service package from our planned part B billing service.
 Commissions are estimated at 20% of net sales.

Our sales in year three are calculated using the following assumptions:

 Fifteen reps hired in years one and two following the 12 month ramp up to max monthly
capacity of 50 units.
 Ten new reps hired follow the 12 month ramp up.

Our direct costs in year three are calculated using the following assumptions:

 $69 per unit cost.

 Shipping is estimated at 5% of total sales.
 Medicare part B billing is estimated at $10.50 per unit, which is the "intermediate"
service package from our planned part B billing service.
 Commissions are estimated at 20% of net sales.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.
Create your own business plan

Sales Forecast
Year 1 Year 2 Year 3
Sales
Therapy System $458,374 $1,670,845 $3,408,228
Other $0 $0 $0
Total Sales $458,374 $1,670,845 $3,408,228
Direct Cost of Sales Year 1 Year 2 Year 3
Inventory Used $112,840 $454,930 $834,900
Other $0 $0 $0
Subtotal Direct Cost of Sales $112,840 $454,930 $834,900

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own
business plan.

Create your own business plan

Recruitment and Training

Recruitment:

We will focus on contracting with clinicians (LPN, RN, OT, PT, or RT)  with two or more years
of sales or customer service experience, who desire part-time or flexible work schedules and are
willing to work under contract employee status. They will have minimum call activity
requirements of three to five calls per week, and we anticipate that the average revenue generated
per year will be approximately $120,000 for someone working 15-20 hours per week and
meeting the minimum sales call guidelines. Over time we will add additional products related to
supporting the complications of X disease. Mitch Finkelstein has been involved in clinical
salesforce management and recruiting for 15+ years in this area, and Yanni Acropolis has 15+
years of clinical sales experience in the Southeast as well. We plan to leverage our relationships
in the clinical sales arena to recruit top caliber sales reps, focusing first in the Southeast. Our
goal in year one will be to fill at least seven positions by December 1st in the following
territories:

 Tennessee - Chattanooga, Knoxville, Memphis, Nashville

 North Carolina - Charlotte, Raleigh, Greensboro,
 South Carolina - Charleston
 Florida - Miami, Tampa, Orlando, Jacksonville
 Georgia - Atlanta

The remaining unfilled territories will be filled early in year two, and we also begin to look at the
following markets for years two and three to reach at least 25 territories by early in year three.
  Alabama - Birmingham
 Texas - Dallas, San Antonio, Houston
 Mississippi - Jackson, Gulfport
 Louisiana - Baton Rouge, New Orleans
 Oklahoma - Tulsa, Oklahoma City
 Arkansas - Little Rock, Fort Smith
 Virginia - Richmond, Norfolk

Training:

The product is straightforward and limited in scope (initially), and we will be hiring clinicians
with experience in the post-acute marketplace who are generally familiar with Medicare
reimbursement, so we anticipate the ramp-up time to full productivity to be brief (30-60
days). Training will be provided in the following areas:

 A review of the company strategy, their job expectations, and our internal processes for
ordering, billing, collecting, commissions, record keeping, etc. (one-half day required)
 Product-related training from the manufacturer (one day required)
 Reimbursement-related training from the appropriate DMERC Region C ombudsman
(one-half  to full day required)
 A review of the basics of disease care, ideally conducted by a qualified physicians (one-
half  to full day required)

Sales Process

Sales Process at Facility Level:

1. Qualified Medicare residents must have an disease diagnosis.

2. Resident must have one of the following conditions:
o [Proprietary and Confidential Information Removed.]
3. Resident must be currently being treated under a comprehensive disease care plan by a
physician. The patients medical records must reflect the need for the care.
4. To place an order, the sales rep must submit:

o A statement of certifying physician for therapeutic systems form reviewed and

signed by the M.D. or D.O. overseeing the disease treatment plan.
o A signed prescription form from the prescribing physician (M.D., or D.O.).
o An order for the systems signed and dated by the physician.
o A completed Medicare claim form (HCFA 1500).
2. To be successfully reimbursed under Medicare part B requires all the documentation
above, plus demonstrated evidence of attempts to collect the 20% co-pay, proof of
delivery documentation, and an electronically filed HCFA 1500 form including the
prescribing physician's name and UPIN number.
3. Medicare part B will pay 80% towards the allowable reimbursement on one system
(HCPCS code L3500). The resident pays the remaining 20%. Medicare will reimburse for
 one new system every year. The DMERC REgion C reimbursement for this is $264.04,
of which $211.32 will be billed to Medicare and the remainder is billed to the resident.
Typical reimbursement time is estimated at 30-60 days.
4. For Private Pay, or Medicaid residents, we must gain a commitment either from a) the
resident's private insurer, b) the resident or their family, or c) the facility to reimburse for
this product, by explaining the cost/benefit proposition of investing $264 in therapeutic
systems to help avoid the risk of complications or surgery which can cost $2,000 -
$13,500 to treat per incident over a two year period.

We plan to contract with an experienced part B biller who will, for a flat charge per every six
line items on an order, handle the electronic claims submission, and the billing and collection of
co-pay amounts. This will minimize the time our field sales people spend chasing paperwork,
and allow them to maximize their time spent building relationships, selling, and providing
extraordinary service.

Milestones

Notes relating to some of the key milestones:

1. Determine cash needs and draw up partnership:

o We estimate $15,580 will be required to fund start-up and initial operations.
Finkelstein, Acropolis, and Aktum plan to contribute equally to fund these cash
needs and Finkelstein will create a partnership agreement with a plan for
financially accounting for the investment capital.
2. Find part B biller and sign agreement:  this biller will be our EDI filer as well.
3. Rent facility:
o Sign lease agreement with target of 3 months guaranteed, 90 day out clause, out
clause if provider number delayed or we move operations out of state.
o Secure computer, printer, DSL line, phone and phone line, answering system as
back-up to forward calls the receptionist misses, secure filing system, office
furniture, signage with company name and hours of operation.
4. Sign supply contracts with Lotus Industries and Sutra Corp.:  must show that we can
order product directly on credit terms (not COD) and receive immediately, reducing need
for inventory.
5. Get inventory and samples:  enough to demonstrate the range of products offered.
Create starter kits for reps with product samples, name tags, lab coats, a heat gun, and
DPM training.
6. Get liability insurance:  we will see if landlord's policy covers us adequately (we will
need a copy of the entire policy with the specific verbiage showing we are covered under
their facility insurance for at least $300K).
7. Create forms, checklist, processes:
o Forms - certificate of necessity, prescription, product order form with patient info,
proof of delivery, CMS reimbursement form.
o Checklist - an easy to follow list of things the rep must cover (paperwork,
reviewing Medicare reimbursement and the resident's co-pay, warranty, etc.)
 o Processes - flow chart the order, reimbursement, and complaint processes with
electronic tracking sheets.
8. Review with Yanni's wife:  make sure the forms make sense and we haven't missed
anything.
9. Train receptionist:   she needs to know how to handle calls or in-person inquiries, and
be properly coached for the initial site inspection and what to do if there is a random
inspection later.
10. Create audit/QA process: define process for auditing field Medicare claims to
ensure only legitimate claims are being processed.
11. Create sales recruitment packet:
o Hiring profile and job description.
o Compensation plan and employment contract.
o Territories defined with listings of accounts.
o Recruitment brochure and PowerPoint presentation. This will include a letter,
press release, and corporate marketing brochure.
12. Receive provider number:  this is estimated to take 60 days if we have everything right
the first time.
13. Begin recruiting reps:  identify top priority territories and begin to network.
14. Seven reps contracted:  goal is to hire one by the first of the month in April, May, June,
August, September, October, November.
15. Sales training program (to be done in the first 30 days):
o Product training by the manufacturers.
o Reimbursement training by the ombudsman.
o Order process training by the management team.
o Company orientation from the management team.
o Basics of anatomy, pathology, and therapeutic system fitting from MD
consultants in each major market.
16. Identify corporate account targets:  determine which key chains have the biggest
presence in our initial seven territories.
17. First Marketing pieces:
o Mailers to be distributed by the corporate accounts to the member facilities.
o Mailers directly to other facilities in the initial seven territories.
o Brochures for use by facilities or corporate offices.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Milestones

Milestone Start Date End Date Budget Manager Department

Train receptionist on correct

3/1/2005 3/7/2005 $0 Finkelstein Department
protocols

Create Audit/QA process for

3/1/2005 3/7/2005 $0 Steiner Department
checking for bad Medicare claims

Complete Business plan 2/15/2005 3/18/2005 $0 Aktum Department

Resolve open issues for regulatory

2/15/2005 3/18/2005 $0 Mutka Department
applications

Define Company Name, Logo, Tag

2/15/2005 3/18/2005 $0 Aktum Department
line, Brand Platform

Determine cash needs and draw up

2/15/2005 3/18/2005 $0 Finkelstein Department
partnership agreement

Obtain business license 2/25/2005 3/18/2005 $0 Finkelstein Department

Sign agreement with a Medicare part

2/25/2005 3/18/2005 $0 Finkelstein Department
B biller service
Set up a checkbook and establish
2/25/2005 3/18/2005 $0 Finkelstein Department
accountant relationship

Rent facility, get

Furn/Comp/print/fax/phone/files/DS 3/1/2005 3/18/2005 $0 Finkelstein Department
L line

Sign supplier contracts 3/1/2005 3/18/2005 $0 Acropolis Department

Get liability insurance 3/1/2005 3/18/2005 $0 Finkelstein Department

Sales info packet -

territories/comp/contract/job 3/1/2005 3/18/2005 $0 Aktum Department
descript/recruitment piece

Get inventory and samples - create

3/7/2005 3/18/2005 $0 Acropolis Department
starter kits for reps

Create forms, checklist

3/7/2005 3/18/2005 $0 Aktum Department
order/reimb/complaint processes

Submit forms to CMS 3/7/2005 3/18/2005 $0 Mutka Department

Review forms/checklists/processes
3/14/2005 3/18/2005 $0 Aktum Department
with Yanni's wife

Sales training program - product,

reimb, order process, strategy, recuit 8/26/2009 4/1/2005 $0 Aktum Department
docs

Identify target corporate accounts 8/26/2009 4/1/2005 $0 Acropolis Department

Site inspection 3/7/2005 4/30/2005 $0 Steiner Department

Begin recruiting sales team members 3/1/2005 5/1/2005 $0 Finkelstein Department

Receive provider number 3/7/2005 5/7/2005 $0 Team Department

Officially "go live" selling to

5/7/2005 5/8/2005 $0 Team Department
facilities

Send out first marketing pieces

5/7/2005 5/30/2005 $0 Aktum Department
(mailer); website goes live

Hire 7 field reps in prime markets 4/1/2005 12/1/2005 $0 Finkelstein Department

Call on targeted corporate accounts 4/1/2005 12/1/2005 $0 Acropolis Department

Identify future product lines; become

8/1/2005 12/31/2005 $0 Team Department
fabulously wealthy

Totals $0

Web Plan Summary

Our website will be informational and will serve as a repository for the organization through
password-accessible pages where we will update critical company information.

The Web pages viewable by the public will be designed to be extremely fast and easy to use, and
will enhance our brand image as, "clinical pros with a variety of product solutions for the
complications of X disease in the elderly."  It will feature the following content:

1. Product information.
2. Contact info for the representative who covers their area.
3. Information about comprehensive programs.
4. Research articles with the latest on disease care.
5. Links to disease websites and to our suppliers' websites.
6. Customer testimonials and sales success stories.
7. Information about Medicare guidelines for the therapeutic system program.
8. Progressively expanded content relevant to homecare and post-acute care and the
complications of disease.
9. Links to other disease product companies.
10. Possible customer Web portals to allow corporate office executives to track progress of
member facilities in implementing a therapeutic system program.

Website Marketing Strategy

We will attempt to drive customers and sales reps to use the website as our primary source of
communicating company information and any other relevant information on disease, the market,
reimbursement, etc. We will explore using Web portals as a means to get corporate office
decision makers to drive program compliance.

Development Requirements

We will develop a very basic website using standard packages and doing the development work
in-house. We will target going live with the basic site by early May, then we will enhance the
site as we go along.

Management Summary
Zenergy Medical Industries is being founded by three individuals with a combined 50+ years of
healthcare sales and marketing experience.

Mitch Finkelstein:
More than 20 years of clinical sales and technical service specializing in disease care prevention
and treatment across the healthcare continuum. Served as Area VP of Sales at A Company for
the Homecare market, managing 70+ clinical sales people across six regions in the eastern
U.S. Earned Regional Director of the year honors in XXXX and President's Council honors in
XXXXX. Went on to serve as VP of Sales and Marketing for the B Company, a start-up
electronic documentation software provider focused on outpatient facilities, before joining C
Company as Director of Corporate Accounts.
Yanni Acropolis, RN:
Over 20 years of experience in nursing and clinical sales, specializing in disease care prevention
and treatment in the post-acute marketplace. Over six years of experience in post-acute corporate
account sales and GPO sales. Yanni was consistently a top performer with ISS and then A
Company, which was rated a top healthcare salesforce in the U.S. in a best practices study
commissioned by Selling Power Magazine and earned their 1995 World Class Sales
Award. Yanni also served as Director of Corporate Accounts at D Company, and most recently
served as Executive Director for Corporate Accounts at C Company, a leader in documentation,
charting, and training systems for the post-acute marketplace. Yanni received his RN from
XXXX in XXXX and his B.S. from XXXX in XXXX.

Ekim Aktum, MBA:

Over 15 years of experience in the healthcare marketplace in sales, marketing, product
development, and business unit leadership across all segments of the healthcare continuum.
During his 11 years at A Company, he lead a start up capital equipment business unit in the
Homecare market for five years. Served as VP of Sales and Marketing at E Company, a leader
in exam lights, tables and equipment management systems before taking the role as Senior VP of
Sales and Marketing at C Company. Ekim has a B.S. in Business from XXXXX and an MBA in
Marketing from XXXXX.

Personnel Plan

The three founding management team members will be our sole employees during the start-up
phase until we go live at the beginning of May. They will not take a salary until the second year,
because they will be under a profit sharing agreement.

Starting May 1 we will add one sales rep per month starting on the first of each month in May,
June, August, September, October, November, and December. We will continue contracting
more representatives in 2006 to reach 15 salespeople by mid-year, and then 25 by mid-year
2007. Our sales team members will be contract employees paid straight commission, with no
expenses reimbursed or benefits. As contracted labor, their commissions are listed with other
non-inventory costs of sales in the Profit and Loss.

Our sales team will be recruited from our network of contacts within the arena of post-acute-care
clinical salespeople.

Beginning in September of 2005, we will hire a part-time office manager from a temp agency at
$12 per hour for 20 hours per week. This will move to 30 hours per week in year two and 40
hours per week in year three.

Personnel Plan
Year 1 Year 2 Year 3
VP of Marketing and General
$0 $75,000 $80,000
Manager
VP of Corporate Account Sales $0 $75,000 $80,000
VP of Field Clinical Sales $0 $75,000 $80,000
Office Manager $6,720 $18,720 $24,960
Total People 4 4 4
Total Payroll $6,720 $243,720 $264,960

Financial Plan
Our Start-up requirements for cash, inventory, expenses and assets will see us through the first
year, as we hire our contracted sales representatives and secure increasing market share. Even
with our conservative estimates, based on market research and the industry knowledge of the the
founders, we will far surpass the break-even point from the first month of sales. This financial
advantage is largely a result of the deferred salaries of the principals, who will take salaries
starting in the second year based on the success of the business (projections below). 

Our commission structure for contracted sales representatives, along with our shipping methods,
means that our variable costs always exceed our fixed costs - we have low overhead, and are
investing in low-risk face-to-face sales time to generate profits. Rent, travel for the founders, and
payroll for our part-time office manager are the largest operating expenses. With a qualified
medical biller, we should collect quickly on reimbursements, and maintain a positive cash
balance throughout.

We will repay the initial loan within three years, at 10% interest. If sales go better than projected,
we may pay it off sooner. We do not expect future rounds of investment or loans, since the
business will be self-sustaining by the end of year one. By the end of the third year, Zenergy will
have a respectable net worth.

Start-up Funding

As mentioned previously, we plan to personally invest to cover portion of the initial start-up

costs for the business. For the first year, our requirements will be met as follows: 

 Private funding from Aktum, Finkelstein, and Acropolis.

 An SBA Micro-Loan.
 Cash generated from ongoing operations beginning in months three through six.

We will seek credit terms of 60 days from our suppliers until we build up sufficient cash flow to
be able to accept net 30 terms.

Start-up Funding
Start-up Expenses to Fund $3,305
Start-up Assets to Fund $12,275
Total Funding Required $15,580
Assets
Non-cash Assets from Start-up $2,775
Cash Requirements from Start-up $9,500
Additional Cash Raised $0
Cash Balance on Starting Date $9,500
Total Assets $12,275
Liabilities and Capital
Liabilities
Current Borrowing $5,000
Long-term Liabilities $0
Accounts Payable (Outstanding Bills) $0
Other Current Liabilities (interest-free) $0
Total Liabilities $5,000
Capital
Planned Investment
Owner $10,580
Investor $0
Additional Investment Requirement $0
Total Planned Investment $10,580
Loss at Start-up (Start-up Expenses) ($3,305)
Total Capital $7,275
Total Capital and Liabilities $12,275
Total Funding $15,580

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own
business plan.

Create your own business plan

Important Assumptions

We are assuming the following key points:

1. We will submit our application to CMS by March 7 and receive a Medicare

provider number in 60 days.
2. We will successfully recruit field clinical sales reps per our schedule to reach seven reps
by December 2005 with the first reps coming on line to begin selling in May.
3. We will be able to successfully leverage our corporate account relationships to drive
business for the field sales force.
4. We will successfully secure supplier agreements with X Industries and Y
Corporation with favorable credit terms (60 days) at the outset; and with availability of
product samples, marketing materials, and token inventory at no cost or a nominal cost.
5. We will be able to routinely receive reimbursement from the DMERCs in 30-45 days.

General Assumptions
Year 1 Year 2 Year 3
Plan Month 1 2 3
Current Interest Rate 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00%
Tax Rate 30.00% 30.00% 30.00%
Other 0 0 0

Break-even Analysis

The following table and chart show our break-even point in the first year, when the three VPs are
deferring compensation. With a low monthly fixed cost and variable costs (including
commission and shipping), we need to sell per month the amount calculated below to break even.
Market research and previous experience assures us that we will easily surpass the break-even
point even in our first month of sales.

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Break-even Analysis
Monthly Revenue Break-even $3,312
Assumptions:
Average Percent Variable Cost 25%
Estimated Monthly Fixed Cost $2,497

Projected Profit and Loss

Notes on Profit and Loss statement for year one:

 Non-inventory Costs of Goods Sold are tracked at the top of the table. These are variable
costs, such as commission and shipping.
 Low payroll expense in the first year- all reps will be contract employees paid straight
commission, no expenses or benefits. The managers will not take a salary in the first year,
but will take salaries in the second and third years dependent upon first year performance
and profits. The only personnel in year one is our part-time office manager.
 Marketing and promotion expenses will include website management; creation and
printing of custom "program overview" flyers for corporate accounts to distribute to
member facilities, mailers to go to facilities in a reps major MSA, and any other sales
collateral that must be developed.
 Rent assumes $450 per month lease.
 Telecommunications of $200 per month assumes primary phone line with call forwarding
and answering machine capabilities, tied-in to a receptionist, with a number listed under
our business name in directory assistance; DSL internet line; phone card for long-distance
calling.
 General Liability insurance assumes $30 per month to cover the place of business.
 Legal expenses include drafting of initial start-up documents and contracts, with minimal
additional work on a monthly basis.
 Accounting assumes $20 per hour and seven hours per month to close the books, handle
commissions, etc.
 Stationery and office supplies includes business cards and stationery, files, miscellaneous
supplies, etc.
 Travel - left unbudgeted at this time.
 Equipment assumes $1,000 purchase up-front during start-up phase.
 Other - unanticipated expenses.
 Note: 10% of profits will be allocated to repay initial cash investments by Acropolis,
Finkelstein, and Aktum at 5% simple interest. 10% of profits will be paid to Finkelstein
and Acropolis to cover corporate overhead costs.

Notes on Years two and three growth assumptions:

 Increase stationery and office supplies (.52%), telecommunications (.52%), marketing

(.65%), legal (.26%) and accounting (.39%) as a consistent % of sales.
 10% per year increase in rent associated with need for more services and facility related
growth.
 20% per year growth in liability insurance.
 Equipment lease expense doubles each year associated with rapid sales growth and
expansion.
 10% per year growth in miscellaneous expenses.
 Travel grows to $15,000 in year two and $25,000 in year three for increased recruitment,
management, and corporate account sales calls.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.
Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Pro Forma Profit and Loss

Year 1 Year 2 Year 3
Sales $458,374 $1,670,845 $3,408,228
Direct Cost of Sales $112,840 $454,930 $834,900
Shipping/Handling $22,919 $83,542 $170,411
Medicare Part B Billing $16,043 $66,834 $136,329
Uncollectible Accounts Reserve $91,675 $334,169 $681,646
Sales Commission $73,340 $267,335 $545,316
Total Cost of Sales $316,816 $1,206,810 $2,368,603
Gross Margin $141,558 $464,035 $1,039,625
Gross Margin % 30.88% 27.77% 30.50%
Expenses
Payroll $6,720 $243,720 $264,960
Marketing/Promotion $3,000 $10,860 $22,153
Depreciation $0 $0 $0
Rent $5,400 $5,940 $6,534
Telecommunications $2,400 $8,688 $17,723
General Liability Insurance $360 $432 $518
Legal Expenses $1,200 $4,344 $8,861
Accounting Expenses $1,800 $6,516 $13,292
Stationery and Office Supplies $2,400 $8,688 $17,723
Travel $5,000 $15,000 $25,000
Office Equipment $480 $960 $1,920
Payroll Taxes $0 $0 $0
Other $1,200 $1,320 $1,452
Total Operating Expenses $29,960 $306,468 $380,136
Profit Before Interest and Taxes $111,598 $157,567 $659,489
EBITDA $111,598 $157,567 $659,489
Interest Expense $418 $9,653 $17,685
Taxes Incurred $33,354 $44,374 $192,541
Net Profit $77,826 $103,540 $449,263
Net Profit/Sales 16.98% 6.20% 13.18%

Projected Cash Flow

Because of the relatively quick ramp-up process for sales people, and our relatively low start-up
expenses, we believe we can start generating very positive cash flow within the first year. This is
all contingent on achieving our expense targets for rent, insurance and other "fixed" items,
plus contracting and training new sales reps per our plan and achieving successful
reimbursement cycles from the DMERCs.
Need actual charts?

We recommend using LivePlan as the easiest way to create graphs for your own business plan.

Create your own business plan

Pro Forma Cash Flow

Year 1 Year 2 Year 3
Cash Received
Cash from Operations
Cash Sales $22,919 $83,542 $170,411
Cash from Receivables $326,558 $1,299,253 $2,825,063
Subtotal Cash from Operations $349,477 $1,382,796 $2,995,474
Additional Cash Received
Sales Tax, VAT, HST/GST Received $0 $0 $0
New Current Borrowing $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0
New Long-term Liabilities $0 $200,000 $0
Sales of Other Current Assets $0 $0 $0
Sales of Long-term Assets $0 $0 $0
New Investment Received $0 $0 $0
Subtotal Cash Received $349,477 $1,582,796 $2,995,474
Expenditures Year 1 Year 2 Year 3
Expenditures from Operations
Cash Spending $6,720 $243,720 $264,960
Bill Payments $327,576 $1,333,044 $2,647,144
Subtotal Spent on Operations $334,296 $1,576,764 $2,912,104
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0
Principal Repayment of Current Borrowing $1,650 $1,650 $1,700
Other Liabilities Principal Repayment $0 $0 $0
Long-term Liabilities Principal Repayment $0 $12,000 $24,000
Purchase Other Current Assets $0 $0 $0
Purchase Long-term Assets $0 $0 $0
Dividends $0 $0 $0
Subtotal Cash Spent $335,946 $1,590,414 $2,937,804
Net Cash Flow $13,531 ($7,619) $57,670
Cash Balance $23,031 $15,412 $73,082

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own
business plan.

Create your own business plan

Projected Balance Sheet

The Balance Sheet reflects the fact that many of our Assets will be tied up in Accounts
Receivable; billing correctly and promptly, and following up on unpaid reimbursement claims,
will be critical to the Cash balance. The Starting Balances are the requirements from the Start-up
table and the Start-up Funding. By the end of the first year, we will increase the net worth of the
business handsomely. Net Worth will continue to rise dramatically as we secure a higher market
share and continue to contain costs.

Pro Forma Balance Sheet

Year 1 Year 2 Year 3
Assets
Current Assets
Cash $23,031 $15,412 $73,082
Accounts Receivable $108,897 $396,946 $809,700
Inventory $19,695 $79,403 $145,723
Other Current Assets $275 $275 $275
Total Current Assets $151,898 $492,036 $1,028,780
Long-term Assets
Long-term Assets $0 $0 $0
Accumulated Depreciation $0 $0 $0
Total Long-term Assets $0 $0 $0
Total Assets $151,898 $492,036 $1,028,780
Liabilities and Capital Year 1 Year 2 Year 3
Current Liabilities
Accounts Payable $63,447 $113,695 $226,876
Current Borrowing $3,350 $1,700 $0
Other Current Liabilities $0 $0 $0
Subtotal Current Liabilities $66,797 $115,395 $226,876
Long-term Liabilities $0 $188,000 $164,000
Total Liabilities $66,797 $303,395 $390,876
Paid-in Capital $10,580 $10,580 $10,580
Retained Earnings ($3,305) $74,521 $178,061
Earnings $77,826 $103,540 $449,263
Total Capital $85,101 $188,641 $637,904
Total Liabilities and Capital $151,898 $492,036 $1,028,780
Net Worth $85,101 $188,641 $637,904

Business Ratios

Our comparison industry is Medical Equipment and Supplies, SIC Code 5047.03. Because we
are a start-up, our sales growth rates will be much higher than the industry, especially given that
we are competing in a small niche with fragmented competition. We have constructed our
operation to keep start-up capital requirements to a minimum, building much of our expense into
our variable cost structure (sales compensation, reimbursement/collections,) or farming it out
(legal, accounting).

Because we do not have a retail storefront or extensive distribution facilities, our fixed overhead
costs are extremely low. None of our three managing executives are on the payroll in the first
year, and our sales team will be contract reps on straight commission. We have farmed out all
legal, accounting, and reimbursement/collections to outside services to keep overhead and risk to
a minimum.

As a result, we will have extremely favorable margins, SG&A, and current/quick ratios
compared to industry standards.

Ratio Analysis
Year 1 Year 2 Year 3 Industry Profile
Sales Growth n.a. 103.98% 4.75%
264.52%
Percent of Total Assets
Accounts Receivable 71.69% 80.67% 78.70% 29.09%
Inventory 12.97% 16.14% 14.16% 37.55%
Other Current Assets 0.18% 0.06% 0.03% 20.32%
Total Current Assets 100.00% 100.00% 100.00% 86.96%
Long-term Assets 0.00% 0.00% 0.00% 13.04%
Total Assets 100.00% 100.00% 100.00% 100.00%
Current Liabilities 43.97% 23.45% 22.05% 42.28%
Long-term Liabilities 0.00% 38.21% 15.94% 10.98%
Total Liabilities 43.97% 61.66% 37.99% 53.26%
Net Worth 56.03% 38.34% 62.01% 46.74%
Percent of Sales
Sales 100.00% 100.00% 100.00% 100.00%
Gross Margin 30.88% 27.77% 30.50% 30.41%
Selling, General & Administrative
13.90% 21.58% 17.32% 15.33%
Expenses
Advertising Expenses 0.00% 0.00% 0.00% 1.03%
Profit Before Interest and Taxes 24.35% 9.43% 19.35% 2.74%
Main Ratios
Current 2.27 4.26 4.53 1.86
Quick 1.98 3.58 3.89 0.84
Total Debt to Total Assets 43.97% 61.66% 37.99% 57.79%
Pre-tax Return on Net Worth 130.64% 78.41% 100.61% 5.85%
Pre-tax Return on Assets 73.19% 30.06% 62.38% 13.87%
Additional Ratios Year 1 Year 2 Year 3
Net Profit Margin 16.98% 6.20% 13.18% n.a
Return on Equity 91.45% 54.89% 70.43% n.a
Activity Ratios
Accounts Receivable Turnover 4.00 4.00 4.00 n.a
Collection Days 42 58 68 n.a
Inventory Turnover 11.65 9.18 7.42 n.a
Accounts Payable Turnover 6.16 12.17 12.17 n.a
Payment Days 27 23 23 n.a
Total Asset Turnover 3.02 3.40 3.31 n.a
Debt Ratios
Debt to Net Worth 0.78 1.61 0.61 n.a
Current Liab. to Liab. 1.00 0.38 0.58 n.a
Liquidity Ratios
Net Working Capital $85,101 $376,641 $801,904 n.a
Interest Coverage 267.30 16.32 37.29 n.a
Additional Ratios
Assets to Sales 0.33 0.29 0.30 n.a
Current Debt/Total Assets 44% 23% 22% n.a
Acid Test 0.35 0.14 0.32 n.a
Sales/Net Worth 5.39 8.86 5.34 n.a
Dividend Payout 0.00 0.00 0.00 n.a

Appendix

Sales Forecast

Month Month
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 12
10 11

Sales

Therapy System 0% $0 $5,281 $10,562 $15,842 $23,236 $31,685 $41,190 $51,752 $58,353 $66,274 $74,195 $80,004

Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $5,281 $10,562 $15,842 $23,236 $31,685 $41,190 $51,752 $58,353 $66,274 $74,195 $80,004

Month Month
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 12
10 11

Inventory Used $0 $1,300 $2,600 $3,900 $5,720 $7,800 $10,140 $12,740 $14,365 $16,315 $18,265 $19,695

Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Subtotal Direct Cost of

$0 $1,300 $2,600 $3,900 $5,720 $7,800 $10,140 $12,740 $14,365 $16,315 $18,265 $19,695
Sales

Need real financials?

We recommend using LivePlan as the easiest way to create automatic financials for your own
business plan.

Create your own business plan

Personnel Plan

Month Month Month

Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9
10 11 12

VP of Marketing and General

0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Manager

VP of Corporate Account Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

VP of Field Clinical Sales 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Office Manager 0% $0 $0 $0 $0 $0 $960 $960 $960 $960 $960 $960 $960

Total People 3 3 3 3 3 4 4 4 4 4 4 4

Total Payroll $0 $0 $0 $0 $0 $960 $960 $960 $960 $960 $960 $960

Pro Forma Profit and Loss

Month
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11
12

Sales $0 $5,281 $10,562 $15,842 $23,236 $31,685 $41,190 $51,752 $58,353 $66,274 $74,195 $80,004

Direct Cost of Sales $0 $1,300 $2,600 $3,900 $5,720 $7,800 $10,140 $12,740 $14,365 $16,315 $18,265 $19,695

Shipping/Handling 5% $0 $264 $528 $792 $1,162 $1,584 $2,060 $2,588 $2,918 $3,314 $3,710 $4,000

Medicare Part B Billing 4% $0 $185 $370 $554 $813 $1,109 $1,442 $1,811 $2,042 $2,320 $2,597 $2,800
Uncollectible Accounts
20% $0 $1,056 $2,112 $3,168 $4,647 $6,337 $8,238 $10,350 $11,671 $13,255 $14,839 $16,001
Reserve

Sales Commission 16% $0 $845 $1,690 $2,535 $3,718 $5,070 $6,590 $8,280 $9,336 $10,604 $11,871 $12,801

Total Cost of Sales $0 $3,650 $7,300 $10,950 $16,060 $21,900 $28,470 $35,770 $40,332 $45,807 $51,282 $55,297

Gross Margin $0 $1,631 $3,262 $4,892 $7,176 $9,785 $12,720 $15,982 $18,021 $20,467 $22,913 $24,707

Gross Margin % 0.00% 30.88% 30.88% 30.88% 30.88% 30.88% 30.88% 30.88% 30.88% 30.88% 30.88% 30.88%

Expenses

Payroll $0 $0 $0 $0 $0 $960 $960 $960 $960 $960 $960 $960

Marketing/Promotion $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250

Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Rent $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450 $450

Telecommunications $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200

General Liability
$30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30 $30
Insurance

Legal Expenses $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100

Accounting Expenses $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150

Stationery and Office

$200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Supplies

Travel $0 $0 $0 $0 $0 $0 $0 $1,000 $1,000 $1,000 $1,000 $1,000

Office Equipment $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40 $40

Payroll Taxes 15% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Other $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100

Total Operating
$1,520 $1,520 $1,520 $1,520 $1,520 $2,480 $2,480 $3,480 $3,480 $3,480 $3,480 $3,480
Expenses

Profit Before Interest

($1,520) $111 $1,742 $3,372 $5,656 $7,305 $10,240 $12,502 $14,541 $16,987 $19,433 $21,227
and Taxes

EBITDA ($1,520) $111 $1,742 $3,372 $5,656 $7,305 $10,240 $12,502 $14,541 $16,987 $19,433 $21,227

Interest Expense $42 $40 $39 $38 $37 $35 $34 $33 $32 $30 $29 $28

Taxes Incurred ($469) $21 $511 $1,000 $1,686 $2,181 $3,062 $3,741 $4,353 $5,087 $5,821 $6,360

Net Profit ($1,093) $49 $1,192 $2,334 $3,934 $5,089 $7,144 $8,729 $10,156 $11,870 $13,583 $14,840

Net Profit/Sales 0.00% 0.93% 11.28% 14.73% 16.93% 16.06% 17.34% 16.87% 17.41% 17.91% 18.31% 18.55%

Pro Forma Cash Flow

 Month Month Month
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9
10 11 12

Cash Received

Cash from Operations

Cash Sales $0 $264 $528 $792 $1,162 $1,584 $2,060 $2,588 $2,918 $3,314 $3,710 $4,000

Cash from Receivables $0 $0 $2,676 $7,693 $12,709 $18,796 $26,355 $34,917 $44,482 $52,509 $59,449 $66,974

Subtotal Cash from

$0 $264 $3,204 $8,485 $13,871 $20,380 $28,415 $37,504 $47,400 $55,823 $63,158 $70,974
Operations

Additional Cash Received

Sales Tax, VAT, HST/GST

0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Received

New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

New Other Liabilities

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
(interest-free)

New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Sales of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Sales of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Subtotal Cash Received $0 $264 $3,204 $8,485 $13,871 $20,380 $28,415 $37,504 $47,400 $55,823 $63,158 $70,974

Month Month Month

Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9
10 11 12

Expenditures from
Operations

Cash Spending $0 $0 $0 $0 $0 $960 $960 $960 $960 $960 $960 $960

Bill Payments $36 $1,221 $5,093 $9,938 $15,018 $21,342 $27,973 $35,734 $44,803 $49,079 $55,601 $61,737

Subtotal Spent on
$36 $1,221 $5,093 $9,938 $15,018 $22,302 $28,933 $36,694 $45,763 $50,039 $56,561 $62,697
Operations

Additional Cash Spent

Sales Tax, VAT, HST/GST Paid

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Out

Principal Repayment of
$0 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Current Borrowing

Other Liabilities Principal

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Repayment
Long-term Liabilities Principal
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Repayment

Purchase Other Current

$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Assets

Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Subtotal Cash Spent $36 $1,371 $5,243 $10,088 $15,168 $22,452 $29,083 $36,844 $45,913 $50,189 $56,711 $62,847

Net Cash Flow ($36) ($1,107) ($2,039) ($1,603) ($1,298) ($2,072) ($669) $661 $1,486 $5,633 $6,447 $8,127

Cash Balance $9,464 $8,356 $6,317 $4,714 $3,417 $1,345 $676 $1,337 $2,823 $8,456 $14,904 $23,031

Pro Forma Balance Sheet

Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12

Starting
Assets
Balances

Current Assets

Cash $9,500 $9,464 $8,356 $6,317 $4,714 $3,417 $1,345 $676 $1,337 $2,823 $8,456 $14,904 $23,031

Accounts Receivable $0 $0 $5,017 $12,375 $19,732 $29,097 $40,402 $53,178 $67,425 $78,379 $88,830 $99,867 $108,897

Inventory $2,500 $2,500 $2,200 $2,600 $3,900 $5,720 $7,800 $10,140 $12,740 $14,365 $16,315 $18,265 $19,695

Other Current Assets $275 $275 $275 $275 $275 $275 $275 $275 $275 $275 $275 $275 $275

Total Current Assets $12,275 $12,239 $15,848 $21,568 $28,622 $38,509 $49,822 $64,269 $81,777 $95,842 $113,877 $133,310 $151,898

Long-term Assets

Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Accumulated
$0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Depreciation

Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Total Assets $12,275 $12,239 $15,848 $21,568 $28,622 $38,509 $49,822 $64,269 $81,777 $95,842 $113,877 $133,310 $151,898

Liabilities and Capital Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12

Current Liabilities

Accounts Payable $0 $1,057 $4,767 $9,444 $14,314 $20,418 $26,792 $34,245 $43,175 $47,233 $53,548 $59,549 $63,447

Current Borrowing $5,000 $5,000 $4,850 $4,700 $4,550 $4,400 $4,250 $4,100 $3,950 $3,800 $3,650 $3,500 $3,350

Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Subtotal Current
$5,000 $6,057 $9,617 $14,144 $18,864 $24,818 $31,042 $38,345 $47,125 $51,033 $57,198 $63,049 $66,797
Liabilities

Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Total Liabilities $5,000 $6,057 $9,617 $14,144 $18,864 $24,818 $31,042 $38,345 $47,125 $51,033 $57,198 $63,049 $66,797

Paid-in Capital $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580 $10,580

Retained Earnings ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305) ($3,305)

Earnings $0 ($1,093) ($1,044) $148 $2,482 $6,416 $11,505 $18,649 $27,378 $37,534 $49,404 $62,987 $77,826

Total Capital $7,275 $6,182 $6,231 $7,423 $9,757 $13,691 $18,780 $25,924 $34,653 $44,809 $56,679 $70,262 $85,101

Total Liabilities and

$12,275 $12,239 $15,848 $21,568 $28,622 $38,509 $49,822 $64,269 $81,777 $95,842 $113,877 $133,310 $151,898
Capital

Net Worth $7,275 $6,182 $6,231 $7,423 $9,757 $13,691 $18,780 $25,924 $34,653 $44,809 $56,679 $70,262 $85,101