Dental Office Business Plan

Start your plan
Start my business plan

Start your own dental office business plan

The Tooth Fairy

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
General dentistry 0% $0 $3,500 $3,800 $4,454 $5,142 $5,334 $5,565 $5,645 $6,001 $6,224 $6,343 $6,543
Cosmetics 0% $0 $0 $0 $4,500 $5,232 $8,876 $9,876 $11,746 $14,545 $17,656 $21,345 $24,545
Total Sales $0 $3,500 $3,800 $8,954 $10,374 $14,210 $15,441 $17,391 $20,546 $23,880 $27,688 $31,088
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
General dentistry $0 $2,100 $2,280 $2,672 $3,085 $3,200 $3,339 $3,387 $3,601 $3,734 $3,806 $3,926
Cosmetics $0 $0 $0 $855 $994 $1,686 $1,876 $2,232 $2,764 $3,355 $4,056 $4,664
Subtotal Direct Cost of Sales $0 $2,100 $2,280 $3,527 $4,079 $4,887 $5,215 $5,619 $6,364 $7,089 $7,861 $8,589
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
Steve 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
Hygienist 0% $0 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500 $2,500
Assistant 0% $0 $2,200 $2,200 $2,200 $2,200 $2,200 $2,200 $2,200 $2,200 $2,200 $2,200 $2,200
Front desk person 0% $0 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000 $2,000
Total People 1 4 4 4 4 4 4 4 4 4 4 4
Total Payroll $4,000 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700

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 $3,500 $3,800 $8,954 $10,374 $14,210 $15,441 $17,391 $20,546 $23,880 $27,688 $31,088
Direct Cost of Sales $0 $2,100 $2,280 $3,527 $4,079 $4,887 $5,215 $5,619 $6,364 $7,089 $7,861 $8,589
Other Production Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $2,100 $2,280 $3,527 $4,079 $4,887 $5,215 $5,619 $6,364 $7,089 $7,861 $8,589
Gross Margin $0 $1,400 $1,520 $5,427 $6,295 $9,323 $10,226 $11,772 $14,182 $16,791 $19,827 $22,499
Gross Margin % 0.00% 40.00% 40.00% 60.61% 60.68% 65.61% 66.22% 67.69% 69.02% 70.31% 71.61% 72.37%
Expenses
Payroll $4,000 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700
Sales and Marketing and Other Expenses $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225 $225
Depreciation $863 $863 $863 $863 $863 $863 $863 $863 $863 $863 $863 $863
ADA dues $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50 $50
Utilities $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Insurance- office and malpractice $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Rent $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Payroll Taxes 15% $600 $1,605 $1,605 $1,605 $1,605 $1,605 $1,605 $1,605 $1,605 $1,605 $1,605 $1,605
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Operating Expenses $7,788 $15,493 $15,493 $15,493 $15,493 $15,493 $15,493 $15,493 $15,493 $15,493 $15,493 $15,493
Profit Before Interest and Taxes ($7,788) ($14,093) ($13,973) ($10,066) ($9,198) ($6,170) ($5,267) ($3,721) ($1,311) $1,298 $4,334 $7,006
EBITDA ($6,925) ($13,230) ($13,110) ($9,203) ($8,335) ($5,307) ($4,404) ($2,858) ($448) $2,161 $5,197 $7,869
Interest Expense $829 $825 $821 $817 $812 $808 $804 $800 $795 $791 $786 $782
Taxes Incurred $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Profit ($8,617) ($14,918) ($14,794) ($10,883) ($10,011) ($6,978) ($6,071) ($4,520) ($2,106) $507 $3,547 $6,224
Net Profit/Sales 0.00% -426.23% -389.31% -121.54% -96.50% -49.11% -39.32% -25.99% -10.25% 2.12% 12.81% 20.02%

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 $3,500 $3,800 $8,954 $10,374 $14,210 $15,441 $17,391 $20,546 $23,880 $27,688 $31,088
Subtotal Cash from Operations $0 $3,500 $3,800 $8,954 $10,374 $14,210 $15,441 $17,391 $20,546 $23,880 $27,688 $31,088
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 $3,500 $3,800 $8,954 $10,374 $14,210 $15,441 $17,391 $20,546 $23,880 $27,688 $31,088
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 $4,000 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700 $10,700
Bill Payments $125 $3,858 $6,861 $7,072 $8,292 $8,849 $9,636 $9,963 $10,373 $11,113 $11,835 $12,602
Subtotal Spent on Operations $4,125 $14,558 $17,561 $17,772 $18,992 $19,549 $20,336 $20,663 $21,073 $21,813 $22,535 $23,302
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 $492 $496 $500 $505 $509 $513 $517 $522 $526 $530 $535 $539
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 $4,617 $15,054 $18,061 $18,277 $19,501 $20,062 $20,853 $21,184 $21,599 $22,344 $23,070 $23,841
Net Cash Flow ($4,617) ($11,554) ($14,261) ($9,323) ($9,127) ($5,852) ($5,412) ($3,793) ($1,053) $1,536 $4,618 $7,247
Cash Balance $63,483 $51,929 $37,667 $28,344 $19,217 $13,365 $7,953 $4,160 $3,107 $4,643 $9,261 $16,508
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 $68,100 $63,483 $51,929 $37,667 $28,344 $19,217 $13,365 $7,953 $4,160 $3,107 $4,643 $9,261 $16,508
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $68,100 $63,483 $51,929 $37,667 $28,344 $19,217 $13,365 $7,953 $4,160 $3,107 $4,643 $9,261 $16,508
Long-term Assets
Long-term Assets $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800 $51,800
Accumulated Depreciation $0 $863 $1,726 $2,589 $3,452 $4,315 $5,178 $6,041 $6,904 $7,767 $8,630 $9,493 $10,356
Total Long-term Assets $51,800 $50,937 $50,074 $49,211 $48,348 $47,485 $46,622 $45,759 $44,896 $44,033 $43,170 $42,307 $41,444
Total Assets $119,900 $114,420 $102,003 $86,878 $76,692 $66,702 $59,987 $53,712 $49,056 $47,140 $47,813 $51,568 $57,952
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 $3,629 $6,627 $6,797 $7,998 $8,528 $9,304 $9,618 $10,003 $10,720 $11,416 $12,158 $12,858
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 $3,629 $6,627 $6,797 $7,998 $8,528 $9,304 $9,618 $10,003 $10,720 $11,416 $12,158 $12,858
Long-term Liabilities $100,000 $99,508 $99,011 $98,511 $98,006 $97,497 $96,984 $96,467 $95,945 $95,419 $94,889 $94,354 $93,815
Total Liabilities $100,000 $103,137 $105,638 $105,307 $106,005 $106,025 $106,289 $106,085 $105,949 $106,139 $106,305 $106,512 $106,672
Paid-in Capital $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000 $51,000
Retained Earnings ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100) ($31,100)
Earnings $0 ($8,617) ($23,535) ($38,329) ($49,212) ($59,223) ($66,201) ($72,273) ($76,793) ($78,899) ($78,392) ($74,845) ($68,621)
Total Capital $19,900 $11,283 ($3,635) ($18,429) ($29,312) ($39,323) ($46,301) ($52,373) ($56,893) ($58,999) ($58,492) ($54,945) ($48,721)
Total Liabilities and Capital $119,900 $114,420 $102,003 $86,878 $76,692 $66,702 $59,987 $53,712 $49,056 $47,140 $47,813 $51,568 $57,952
Net Worth $19,900 $11,283 ($3,635) ($18,429) ($29,312) ($39,323) ($46,301) ($52,373) ($56,893) ($58,999) ($58,492) ($54,945) ($48,721)

Download link edge graphic Download this plan

Start your own dental office 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.