Dental Laboratories Business Plan

Start your plan
Start my business plan

Start your own dental laboratories business plan

Wright's Dental Lab

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
Dental Products 0% $0 $30,000 $30,000 $40,000 $40,000 $50,000 $60,000 $65,000 $70,000 $70,000 $80,000 $80,000
Other 0% $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $0 $30,000 $30,000 $40,000 $40,000 $50,000 $60,000 $65,000 $70,000 $70,000 $80,000 $80,000
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
Dental Products $0 $12,000 $12,000 $15,000 $15,000 $18,000 $21,000 $22,000 $25,000 $25,000 $28,000 $28,000
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $12,000 $12,000 $15,000 $15,000 $18,000 $21,000 $22,000 $25,000 $25,000 $28,000 $28,000
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
Marketing/Sales Mgr 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
Lab Mgr 0% $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000
4 Lab Techs 0% $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Customer Service 0% $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 7 7 7 7 7 7 7 7 7 7 7 7
Total Payroll $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000

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% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00% 30.00%
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 $30,000 $30,000 $40,000 $40,000 $50,000 $60,000 $65,000 $70,000 $70,000 $80,000 $80,000
Direct Cost of Sales $0 $12,000 $12,000 $15,000 $15,000 $18,000 $21,000 $22,000 $25,000 $25,000 $28,000 $28,000
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $12,000 $12,000 $15,000 $15,000 $18,000 $21,000 $22,000 $25,000 $25,000 $28,000 $28,000
Gross Margin $0 $18,000 $18,000 $25,000 $25,000 $32,000 $39,000 $43,000 $45,000 $45,000 $52,000 $52,000
Gross Margin % 0.00% 60.00% 60.00% 62.50% 62.50% 64.00% 65.00% 66.15% 64.29% 64.29% 65.00% 65.00%
Expenses
Payroll $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000
Sales and Marketing and Other Expenses $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Depreciation $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000
Leased Equipment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Utilities $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500
Insurance $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600 $600
Rent $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Payroll Taxes 15% $3,300 $3,300 $3,300 $3,300 $3,300 $3,300 $3,300 $3,300 $3,300 $3,300 $3,300 $3,300
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $31,400 $31,400 $31,400 $31,400 $31,400 $31,400 $31,400 $31,400 $31,400 $31,400 $31,400 $31,400
Profit Before Interest and Taxes ($31,400) ($13,400) ($13,400) ($6,400) ($6,400) $600 $7,600 $11,600 $13,600 $13,600 $20,600 $20,600
EBITDA ($30,400) ($12,400) ($12,400) ($5,400) ($5,400) $1,600 $8,600 $12,600 $14,600 $14,600 $21,600 $21,600
Interest Expense $833 $833 $833 $1,000 $1,156 $1,146 $1,136 $1,126 $1,115 $1,105 $1,095 $1,084
Taxes Incurred ($9,670) ($4,270) ($4,270) ($2,220) ($2,267) ($164) $1,939 $3,142 $3,745 $3,748 $5,852 $5,855
Net Profit ($22,563) ($9,963) ($9,963) ($5,180) ($5,289) ($382) $4,525 $7,332 $8,739 $8,746 $13,654 $13,661
Net Profit/Sales 0.00% -33.21% -33.21% -12.95% -13.22% -0.76% 7.54% 11.28% 12.48% 12.49% 17.07% 17.08%

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 $7,500 $7,500 $10,000 $10,000 $12,500 $15,000 $16,250 $17,500 $17,500 $20,000 $20,000
Cash from Receivables $0 $0 $750 $22,500 $22,750 $30,000 $30,250 $37,750 $45,125 $48,875 $52,500 $52,750
Subtotal Cash from Operations $0 $7,500 $8,250 $32,500 $32,750 $42,500 $45,250 $54,000 $62,625 $66,375 $72,500 $72,750
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 $20,000 $20,000 $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 $7,500 $8,250 $52,500 $52,750 $42,500 $45,250 $54,000 $62,625 $66,375 $72,500 $72,750
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 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000 $22,000
Bill Payments ($437) $250 $20,057 $17,247 $25,374 $22,569 $30,852 $35,775 $35,961 $41,450 $38,533 $46,536
Subtotal Spent on Operations $21,563 $22,250 $42,057 $39,247 $47,374 $44,569 $52,852 $57,775 $57,961 $63,450 $60,533 $68,536
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 $0 $0 $0 $0 $1,233 $1,233 $1,233 $1,233 $1,233 $1,233 $1,233 $1,233
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 $21,563 $22,250 $42,057 $39,247 $48,607 $45,802 $54,085 $59,008 $59,194 $64,683 $61,766 $69,769
Net Cash Flow ($21,563) ($14,750) ($33,807) $13,253 $4,143 ($3,302) ($8,835) ($5,008) $3,431 $1,692 $10,734 $2,981
Cash Balance $50,137 $35,387 $1,580 $14,833 $18,976 $15,674 $6,839 $1,831 $5,262 $6,954 $17,687 $20,668
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 $71,700 $50,137 $35,387 $1,580 $14,833 $18,976 $15,674 $6,839 $1,831 $5,262 $6,954 $17,687 $20,668
Accounts Receivable $0 $0 $22,500 $44,250 $51,750 $59,000 $66,500 $81,250 $92,250 $99,625 $103,250 $110,750 $118,000
Inventory $10,000 $10,000 $13,200 $13,200 $16,500 $16,500 $19,800 $23,100 $24,200 $27,500 $27,500 $30,800 $30,800
Other Current Assets $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000 $12,000
Total Current Assets $93,700 $72,137 $83,087 $71,030 $95,083 $106,476 $113,974 $123,189 $130,281 $144,387 $149,704 $171,237 $181,468
Long-term Assets
Long-term Assets $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000 $80,000
Accumulated Depreciation $0 $1,000 $2,000 $3,000 $4,000 $5,000 $6,000 $7,000 $8,000 $9,000 $10,000 $11,000 $12,000
Total Long-term Assets $80,000 $79,000 $78,000 $77,000 $76,000 $75,000 $74,000 $73,000 $72,000 $71,000 $70,000 $69,000 $68,000
Total Assets $173,700 $151,137 $161,087 $148,030 $171,083 $181,476 $187,974 $196,189 $202,281 $215,387 $219,704 $240,237 $249,468
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 $0 $19,913 $16,820 $25,053 $21,969 $30,082 $35,005 $34,998 $40,597 $37,401 $45,514 $42,317
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 $0 $19,913 $16,820 $25,053 $21,969 $30,082 $35,005 $34,998 $40,597 $37,401 $45,514 $42,317
Long-term Liabilities $100,000 $100,000 $100,000 $100,000 $120,000 $138,767 $137,534 $136,301 $135,068 $133,835 $132,602 $131,369 $130,136
Total Liabilities $100,000 $100,000 $119,913 $116,820 $145,053 $160,736 $167,616 $171,306 $170,066 $174,432 $170,003 $176,883 $172,453
Paid-in Capital $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000
Retained Earnings ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300) ($76,300)
Earnings $0 ($22,563) ($32,527) ($42,490) ($47,670) ($52,959) ($53,342) ($48,817) ($41,485) ($32,745) ($23,999) ($10,345) $3,316
Total Capital $73,700 $51,137 $41,173 $31,210 $26,030 $20,741 $20,358 $24,883 $32,215 $40,955 $49,701 $63,355 $77,016
Total Liabilities and Capital $173,700 $151,137 $161,087 $148,030 $171,083 $181,476 $187,974 $196,189 $202,281 $215,387 $219,704 $240,237 $249,468
Net Worth $73,700 $51,137 $41,173 $31,210 $26,030 $20,741 $20,358 $24,883 $32,215 $40,955 $49,701 $63,355 $77,016

Download link edge graphic Download this plan

Start your own dental laboratories business plan

Start your own business plan

LivePlan logo Start planning

Your business plan can look as polished and professional as this sample plan. It's fast and easy, with LivePlan.

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.