Betcher Chiropractic chiropractic business plan appendix. Betcher Chiropractic is a start-up business that treats every patient with the philosophical approaches of individualism and holistic medicine.

Betcher Chiropractic

Start your own business plan »

Chiropractic Business Plan

Appendix

Sales Forecast
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales
Routine treatment 0% $0 $0 $1,100 $1,325 $1,656 $1,998 $2,254 $2,626 $2,998 $3,232 $3,698 $4,545
Initial examination and diagnosis 0% $0 $0 $484 $583 $729 $879 $992 $1,155 $1,319 $1,422 $1,627 $2,000
Total Sales $0 $0 $1,584 $1,908 $2,385 $2,877 $3,246 $3,781 $4,317 $4,654 $5,325 $6,545
Direct Cost of Sales Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Routine treatment $0 $0 $22 $27 $33 $40 $45 $53 $60 $65 $74 $91
Initial examination and diagnosis $0 $0 $22 $27 $33 $40 $45 $53 $60 $65 $74 $91
Subtotal Direct Cost of Sales $0 $0 $44 $53 $66 $80 $90 $105 $120 $129 $148 $182
Personnel Plan
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Dr. Betcher 0% $0 $2,000 $2,000 $2,000 $2,300 $2,300 $2,400 $2,500 $2,500 $2,700 $2,800 $3,000
Office Assistant 0% $0 $0 $0 $0 $800 $800 $900 $900 $1,000 $1,200 $1,200 $1,200
Total People 0 1 1 1 2 2 2 2 2 2 2 2
Total Payroll $0 $2,000 $2,000 $2,000 $3,100 $3,100 $3,300 $3,400 $3,500 $3,900 $4,000 $4,200
General Assumptions
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Plan Month 1 2 3 4 5 6 7 8 9 10 11 12
Current Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Long-term Interest Rate 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00% 10.00%
Tax Rate 30.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00% 25.00%
Other 0 0 0 0 0 0 0 0 0 0 0 0
Pro Forma Profit and Loss
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Sales $0 $0 $1,584 $1,908 $2,385 $2,877 $3,246 $3,781 $4,317 $4,654 $5,325 $6,545
Direct Cost of Sales $0 $0 $44 $53 $66 $80 $90 $105 $120 $129 $148 $182
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $44 $53 $66 $80 $90 $105 $120 $129 $148 $182
Gross Margin $0 $0 $1,540 $1,855 $2,318 $2,797 $3,156 $3,676 $4,197 $4,525 $5,177 $6,363
Gross Margin % 0.00% 0.00% 97.22% 97.22% 97.22% 97.22% 97.22% 97.22% 97.22% 97.22% 97.22% 97.22%
Expenses
Payroll $0 $2,000 $2,000 $2,000 $3,100 $3,100 $3,300 $3,400 $3,500 $3,900 $4,000 $4,200
Sales and Marketing and Other Expenses $0 $320 $320 $320 $320 $320 $320 $320 $320 $320 $320 $320
Depreciation $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Utilities (all) $0 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300 $300
Insurance - malpractice $0 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110 $110
Insurance - workers comp $0 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20 $20
Insurance - liability $0 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Rent 15% $0 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200
Payroll Taxes 15% $0 $300 $300 $300 $465 $465 $495 $510 $525 $585 $600 $630
Total Operating Expenses $250 $4,700 $4,700 $4,700 $5,965 $5,965 $6,195 $6,310 $6,425 $6,885 $7,000 $7,230
Profit Before Interest and Taxes ($250) ($4,700) ($3,160) ($2,845) ($3,647) ($3,168) ($3,039) ($2,634) ($2,228) ($2,360) ($1,823) ($867)
EBITDA $0 ($4,450) ($2,910) ($2,595) ($3,397) ($2,918) ($2,789) ($2,384) ($1,978) ($2,110) ($1,573) ($617)
Interest Expense $165 $162 $160 $158 $156 $154 $152 $150 $148 $146 $143 $141
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($415) ($4,862) ($3,320) ($3,003) ($3,803) ($3,322) ($3,191) ($2,783) ($2,375) ($2,506) ($1,966) ($1,008)
Net Profit/Sales 0.00% 0.00% -209.62% -157.40% -159.47% -115.46% -98.32% -73.61% -55.02% -53.84% -36.92% -15.41%
Pro Forma Cash Flow
Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Cash Received
Cash from Operations
Cash Sales $0 $0 $396 $477 $596 $719 $811 $945 $1,079 $1,164 $1,331 $1,636
Cash from Receivables $0 $0 $0 $40 $1,196 $1,443 $1,801 $2,167 $2,448 $2,849 $3,246 $3,507
Subtotal Cash from Operations $0 $0 $396 $517 $1,792 $2,162 $2,612 $3,112 $3,527 $4,013 $4,578 $5,144
Additional Cash Received
Sales Tax, VAT, HST/GST Received 0.00% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
New Other Liabilities (interest-free) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $0 $396 $517 $1,792 $2,162 $2,612 $3,112 $3,527 $4,013 $4,578 $5,144
Expenditures Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Expenditures from Operations
Cash Spending $0 $2,000 $2,000 $2,000 $3,100 $3,100 $3,300 $3,400 $3,500 $3,900 $4,000 $4,200
Bill Payments $5 $246 $2,614 $2,655 $2,667 $2,838 $2,850 $2,888 $2,916 $2,945 $3,011 $3,043
Subtotal Spent on Operations $5 $2,246 $4,614 $4,655 $5,767 $5,938 $6,150 $6,288 $6,416 $6,845 $7,011 $7,243
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Principal Repayment of Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Liabilities Principal Repayment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Long-term Liabilities Principal Repayment $253 $253 $253 $253 $253 $253 $253 $253 $253 $253 $253 $253
Purchase Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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 $258 $2,499 $4,867 $4,908 $6,020 $6,191 $6,403 $6,541 $6,669 $7,098 $7,264 $7,496
Net Cash Flow ($258) ($2,499) ($4,471) ($4,391) ($4,228) ($4,029) ($3,791) ($3,429) ($3,142) ($3,085) ($2,686) ($2,353)
Cash Balance $40,742 $38,242 $33,772 $29,381 $25,153 $21,124 $17,333 $13,905 $10,763 $7,678 $4,992 $2,639
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
Assets Starting Balances
Current Assets
Cash $41,000 $40,742 $38,242 $33,772 $29,381 $25,153 $21,124 $17,333 $13,905 $10,763 $7,678 $4,992 $2,639
Accounts Receivable $0 $0 $0 $1,188 $2,579 $3,172 $3,887 $4,520 $5,189 $5,979 $6,620 $7,368 $8,769
Other Current Assets $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Total Current Assets $43,500 $43,242 $40,742 $37,460 $34,460 $30,824 $27,511 $24,353 $21,594 $19,242 $16,798 $14,860 $13,908
Long-term Assets
Long-term Assets $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000 $15,000
Accumulated Depreciation $0 $250 $500 $750 $1,000 $1,250 $1,500 $1,750 $2,000 $2,250 $2,500 $2,750 $3,000
Total Long-term Assets $15,000 $14,750 $14,500 $14,250 $14,000 $13,750 $13,500 $13,250 $13,000 $12,750 $12,500 $12,250 $12,000
Total Assets $58,500 $57,992 $55,242 $51,710 $48,460 $44,574 $41,011 $37,603 $34,594 $31,992 $29,298 $27,110 $25,908
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 $159 $2,525 $2,566 $2,573 $2,743 $2,754 $2,791 $2,818 $2,845 $2,910 $2,940 $3,000
Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Current Liabilities $0 $159 $2,525 $2,566 $2,573 $2,743 $2,754 $2,791 $2,818 $2,845 $2,910 $2,940 $3,000
Long-term Liabilities $20,000 $19,747 $19,494 $19,241 $18,988 $18,735 $18,482 $18,229 $17,976 $17,723 $17,470 $17,217 $16,964
Total Liabilities $20,000 $19,906 $22,019 $21,807 $21,561 $21,478 $21,236 $21,020 $20,794 $20,568 $20,380 $20,157 $19,964
Paid-in Capital $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000 $60,000
Retained Earnings ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500) ($21,500)
Earnings $0 ($415) ($5,277) ($8,597) ($11,601) ($15,403) ($18,725) ($21,916) ($24,700) ($27,075) ($29,581) ($31,547) ($32,556)
Total Capital $38,500 $38,085 $33,223 $29,903 $26,899 $23,097 $19,775 $16,584 $13,800 $11,425 $8,919 $6,953 $5,944
Total Liabilities and Capital $58,500 $57,992 $55,242 $51,710 $48,460 $44,574 $41,011 $37,603 $34,594 $31,992 $29,298 $27,110 $25,908
Net Worth $38,500 $38,085 $33,223 $29,903 $26,899 $23,097 $19,775 $16,584 $13,800 $11,425 $8,919 $6,953 $5,944

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

\n \n \n \n \n \n \n \n \n \n \n \n \n \n \n \n
Betcher Chiropractic chiropractic business plan appendix. Betcher Chiropractic is a start-up business that treats every patient with the philosophical approaches of individualism and holistic medicine.
\n