Advanced Chiropractic Clinic family chiropractic business plan appendix. Advanced Chiropractic Clinic will provide quality chiropractic services to people of all ages. The clinic will utilize new equipment and a trained staff, able to care for the individual needs of every

Advanced Chiropractic Clinic

Start your own business plan »

Family 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
Unit Sales
Average Visits Per Month 0% 50 60 72 86 104 124 149 179 215 258 310 372
Other 0% 0 0 0 0 0 0 0 0 0 0 0 0
Total Unit Sales 50 60 72 86 104 124 149 179 215 258 310 372
Unit Prices Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Average Visits Per Month $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Other $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Sales
Average Visits Per Month $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Sales $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
Direct Unit Costs Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12
Average Visits Per Month 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Other 0.00% $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Direct Cost of Sales
Average Visits Per Month $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Subtotal Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
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. Azzato 0% $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500 $3,500
Receptionist/Clinician's Assistant 0% $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500 $1,500
Total People 2 2 2 2 2 2 2 2 2 2 2 2
Total Payroll $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
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 $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
Direct Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Other Costs of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Cost of Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Gross Margin $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
Gross Margin % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Expenses
Payroll $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Sales and Marketing and Other Expenses $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400 $400
Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250
Utilities & Phone $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200
Insurance $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150 $150
Payroll Taxes 15% $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750 $750
Other (misc) $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25 $25
Total Operating Expenses $6,775 $6,775 $6,775 $6,775 $6,775 $6,775 $6,775 $6,775 $6,775 $6,775 $6,775 $6,775
Profit Before Interest and Taxes ($4,275) ($3,775) ($3,175) ($2,475) ($1,575) ($575) $675 $2,175 $3,975 $6,125 $8,725 $11,825
EBITDA ($4,275) ($3,775) ($3,175) ($2,475) ($1,575) ($575) $675 $2,175 $3,975 $6,125 $8,725 $11,825
Interest Expense $245 $240 $235 $229 $224 $219 $214 $209 $204 $186 $181 $176
Taxes Incurred ($1,356) ($1,204) ($1,023) ($811) ($540) ($238) $138 $590 $1,131 $1,782 $2,563 $3,495
Net Profit ($3,164) ($2,810) ($2,387) ($1,893) ($1,259) ($556) $323 $1,376 $2,640 $4,157 $5,981 $8,155
Net Profit/Sales -126.56% -93.68% -66.30% -44.02% -24.22% -8.96% 4.33% 15.38% 24.56% 32.23% 38.59% 43.84%
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 $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
Subtotal Cash from Operations $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
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 $2,500 $3,000 $3,600 $4,300 $5,200 $6,200 $7,450 $8,950 $10,750 $12,900 $15,500 $18,600
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 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Bill Payments $22 $669 $816 $994 $1,202 $1,469 $1,768 $2,142 $2,591 $3,131 $3,768 $4,550
Subtotal Spent on Operations $5,022 $5,669 $5,816 $5,994 $6,202 $6,469 $6,768 $7,142 $7,591 $8,131 $8,768 $9,550
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 $620 $620 $620 $620 $620 $620 $620 $620 $620 $2,120 $620 $620
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 $0 $0 $0 $0 $0 $0 $0 $0
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 $5,642 $6,289 $6,436 $6,614 $6,822 $7,089 $7,388 $7,762 $8,211 $10,251 $9,388 $10,170
Net Cash Flow ($3,142) ($3,289) ($2,836) ($2,314) ($1,622) ($889) $62 $1,188 $2,539 $2,649 $6,112 $8,430
Cash Balance $11,858 $8,569 $5,733 $3,419 $1,798 $908 $970 $2,158 $4,697 $7,345 $13,457 $21,887
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 $15,000 $11,858 $8,569 $5,733 $3,419 $1,798 $908 $970 $2,158 $4,697 $7,345 $13,457 $21,887
Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Current Assets $15,000 $11,858 $8,569 $5,733 $3,419 $1,798 $908 $970 $2,158 $4,697 $7,345 $13,457 $21,887
Long-term Assets
Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Accumulated Depreciation $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Assets $15,000 $11,858 $8,569 $5,733 $3,419 $1,798 $908 $970 $2,158 $4,697 $7,345 $13,457 $21,887
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 $642 $783 $954 $1,153 $1,411 $1,697 $2,056 $2,488 $3,006 $3,618 $4,368 $5,264
Current Borrowing $30,000 $29,380 $28,760 $28,140 $27,520 $26,900 $26,280 $25,660 $25,040 $24,420 $22,300 $21,680 $21,060
Other Current Liabilities $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
Subtotal Current Liabilities $45,000 $45,022 $44,543 $44,094 $43,673 $43,311 $42,977 $42,716 $42,528 $42,426 $40,918 $41,048 $41,324
Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Liabilities $45,000 $45,022 $44,543 $44,094 $43,673 $43,311 $42,977 $42,716 $42,528 $42,426 $40,918 $41,048 $41,324
Paid-in Capital $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000 $5,000
Retained Earnings ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000) ($35,000)
Earnings $0 ($3,164) ($5,974) ($8,361) ($10,254) ($11,513) ($12,069) ($11,746) ($10,370) ($7,730) ($3,572) $2,409 $10,563
Total Capital ($30,000) ($33,164) ($35,974) ($38,361) ($40,254) ($41,513) ($42,069) ($41,746) ($40,370) ($37,730) ($33,572) ($27,591) ($19,437)
Total Liabilities and Capital $15,000 $11,858 $8,569 $5,733 $3,419 $1,798 $908 $970 $2,158 $4,697 $7,345 $13,457 $21,887
Net Worth ($30,000) ($33,164) ($35,974) ($38,361) ($40,254) ($41,513) ($42,069) ($41,746) ($40,370) ($37,730) ($33,572) ($27,591) ($19,437)

Get the Bplans newsletter:

Expert business tips and advice delivered weekly.

Advanced Chiropractic Clinic family chiropractic business plan appendix. Advanced Chiropractic Clinic will provide quality chiropractic services to people of all ages. The clinic will utilize new equipment and a trained staff, able to care for the individual needs of every