United Medical Consulting Group

  • Home
  • Services
  • Contact
  • Pharmacy Realtor
  • COVID-19
  • Home
  • Services
  • Contact
  • Pharmacy Realtor
  • COVID-19

buying or selling pharmacy 


​ 
  
​
 PHARMACY FOR SALE :
 1-G.T.A  Region:
·       
 Rx sale = 852,000
·        Front sale = 18,000
·        Allowances =  92,000
·        How many doctors Next door :  Medical  clinic with the pharmacy   
·        Location Features :  Big Plaza and Banner Name    . 

 
Income (PROFIT)
calculations Gross profit:
 
Dispensing fee collected. 
Net ODB RX  Dispensing fee Collected 
 = 25018 RX*6.83 = 170872.00---(a)
 NON ODB RX Dispensing fee collected 
= 3,130 * 11.99 = 37528.00------- (b)
 
Dispensing fee collected = (a) + (b) = 170872.00 + 77528.00 =208400.00
---------------------
Total Markup for RX 12 months =61270.00 ( c )
 Total Markup for store front 12 months = 18,000  * 35% = 6300---- (d )
Generic Allowances  =185,000 * 50% = 92500---( e )

Gross profit =A+B+C+D+E= 376970 .00

 
Liability
expenses
 Salaries 
 Pharmacist = 45 hour  * 45 * 52 = 105,000.00
 Tech = 45 hour * 17 * 52 *  = 42.000.00
 Rent = 60,000.00  a year 
 All other expenses = 19,000.00
 Total expenses = 226,000.00

--------------------------------------
 
Net Profit = 368,470.00 – 226,000.00 = 142,470.00
Price 7 times = 142,470 * 7 = 997,000.00 Plus inventory 

  

2-   YORK Region   :
 1.      Total RX Sale:    $    412  K
2.      RX Number:         13000
3.      Store Total Area:          1200     SF 
4.      How many Doctors Around:      MEDICAL BUILDING FEW METERS
5.       Location Features: Big Plaza and Banner Name    . 
Income (PROFIT)
calculations Gross profit :
 Dispensing fee collected : 
Net ODB RX  Dispensing fee collected  = 7692*6.83=52536.00------(a)
 NON ODB RX Dispensing fee collected  =4636 * 11.99 =55585.00--- (b)
 Dispensing fee collected = (a) + (b) = 52536.00 + 55585,000 =108000.00
---------------------
 
Total Markup for RX 12 months =28,000( c )
 Total Markup for store front 12 months = 16,000  * 35% = 5600----( d)
 Generic Allowances  = 100,000 * 50% = 49,000----(e) 

 Gross profit = a + b +c+ d+ e= 191220.00

 
Liability
expenses
 
Salaries  
Pharmacist = 42.5 hour  * 40 * 52 = 88,400
 Rent = 40,800  a year 
  All other expenses = 10,000
  
Total expenses = 139200.00

--------------------------------------
 Net Profit = 190600 – 139200.00 = 51400.00 
 Price 7 times = 51400 * 7 = 359800.00 Plus inventory 

 

3-   G.T.A .  :
1.      Total RX Sale :    $   740  K
2.      RX Number :         31000
3.      Store  Total Area:          1200     SF 
4.      How many Doctors Around:      Many doctors Around .
5.       Location Features: Big Plaza and Banner Name    . 
Income (PROFIT)
calculations Gross profit :
 Dispensing fee collected 
 Net ODB RX  Dispensing fee collected  = 26731*6.83=182575.00----(a)
 NON ODB RX Dispensing fee collected  =5175 * 10.99 =56873--- (b)
 
Dispensing fee collected = (a) + (b) = 182575.00 + 56873.00 =239448.00
---------------------
 Total Markup for RX 12 months =46390.00 ----( c )
 Total Markup for store front 12 months = 20797.00  * 35% = 7278----( d)
 Generic Allowances  = 100,000 * 50% = 56,000----( e) 
 
Gross profit = a + b +c+ d +e= 349116.00

 
Liability
expenses
 Salaries 
 Pharmacist = 51.5 hour  * 42 * 52  = 112,400
Tech  =     51.5 hour * 16*  52   = 42,800
 Rent = 77026   a year 
 All other expenses = 16,000

 Total expenses = 248000.00
 
--------------------------------------
Net Profit = 349116 – 248000 = 101116.00
Price 7 times = 101,000.00 * 7 = 707,000.00 Plus inventory 

 



​

  

Picture

©2019 United Medical Consulting Group | Sitemap