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
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
