$130 per medical. 10000 class 2 medicals only. $1.3 million revenue.
260 working days @ 8 hours per day/1.5 hours per medical equals 6 per day requires 7 admin people.
Allowing for $7000 stationary and 9 admin people (2 on leave at any time)
equates to $143688.88 per admin person
Now we add class 1 medicals....
