Pro Forma Income Statement
			Year 1	Year 2	Year 3	Year 4	Year 5
	Visits		4,882	5,126	5,382	5,652	5,934
	Revenue Per Visit		$450	$450	$450	$450	$450
	Gross Revenue
	Patient Reveue
	Gross Patient Revenue
	Deductions from Patient Revenue
	Contractual
	Total Deductions from Revenue
	Net Patient Revenue		$0	$0	$0	$0	$0
	Operating Expenses
	Salaries and Wages
	Employee Benefits
	Utilities
	Repair/Maintenance
	Housekeeping
	Telephone Service
	Depreciation
	Malpractice
	Miscellaneous/Other
	Variable Medical Supply Costs
	Other Non-Personnel Costs
	Total Operating Expenses
	Excess of Rev over Exp. From Operations		$0	$0	$0	$0	$0
	Cummulative Income		$0	$0	$0	$0	$0
	Net Cash from Excess Rev (excl Depreciation)		$0	$0	$0	$0	$0
	Cummulative Income Net Cash		$0	$0	$0	$0	$0