BUSINESS PLAN
The goal of this business is to provide high quality general dentistry with a moderate to high price using the highest technology possible. Prices will be justified by the advanced technology used and the lifestyle conveniences that the dental practice will offer. The dental practice will be positioned as a place one can get high quality dental work in an environment of convenience and technology.
* EXECUTIVE SUMMARY
* MARKETING PLAN
* OPERATIONAL & ORGANIZATIONAL PLAN
* FINANCIAL POLICY
* FINANCIAL PLAN
* FINANCIAL STATEM ENTS
* POSSIBLE PITFALLS
* POSITIVE POINTS
* APPENDIX
I am preparing this business plan to discuss the dental practice that I am planning to purchase upon my graduation from dental school. Upon graduating, I will do an associateship with the potential for buyout, in a practice in Nebraska. This will allow me to spend one year determining if Nebraska is where I want to live long-term and will familiarize me with the practice that I could possibly buy. After the year is over, if I am pleased with what the practice has to offer, I will buy it. If I am not satisfied with its performance, I will have spent time researching other practices that are or will be going up for sale. After approximately a year of my building up the current client base, my father, who is also a dentist, is planning to move to Nebraska to work with me as an associate. He will sell his current home and practice and work for me until he decides to retire. This arrangement works in both my father's and my favor. This allows me to work with a dentist who has over 25 years of experience in the practice and business of dentistry. This gives my father an opportunity to make a comparable living to what he is currently making without the responsibilities of an entrepreneur. As he nears retirement (he is currently 52 years old), he will reduce his hours and patients.
In evaluating a location for a dental practice we are looking for an area of growth and culture, namely an affluent, western suburb of Omaha, Nebraska. We have chosen this general area for various reasons. The main reason being that we love all that this area has to offer in raising a family. Further we feel strongly about living in a location that you would also desire to spend your retirement in. The suburbs of Omaha are growing rapidly and do not have enough dentists to meet the needs of the people. I plan to buy a practice in a highly traveled, suburban area of Omaha that has the patient and facility capacity for two active dentists. In 1995, almost 20 percent of all private dental practices were two-dentist practices, so this should not be too difficult to find ("Key Dental Facts," p. 17). Working with the retiring dentist will allow me to learn his practice management style and to foster a relationship with the client base. This is very important, as with many businesses, the client list and work force is the most valuable asset of a dental practice. Also this affords me the opportunity to understand the management philosophy of the past dentist, so I will be able to make gradual changes that do not cause too much dissension from the staff. If a dental practice with capacity for two dentists cannot be found, I will buy a single practice office and expand it to suit two dentists. I will use savings accumulated during my year as an associate to pay for the down payment of the business loan and finance the business through a bank, the Small Business Administration, or through a broker.
My father should not have great difficulty selling his practice, as his is the largest practice in the area. Also, there are dental brokers that buy practices to sell them at a higher price. In the worst-case scenario, my father could sell his practice to one of these brokers.
Company Description Purpose of the Service
My goal is to provide high quality general dentistry with a moderate to high price using the highest technology possible. My prices will be justified by the advanced technology used and the lifestyle conveniences that the dental practice will offer. The dental practice will be positioned as a place one can get high quality dental work in an environment of convenience and tecluiology. Due to the increase in two-income families, many service- oriented professions are leaning toward differentiating themselves on the basis of convenience. This is what I intend to do when I have completely taken over this business from its previous owner and have hired an associate, namely my father. For instance, we plan to have two shifts, an early morning shift and an evening shift in which the practice will be fully functional from 7 A.M. to 7 P.M. or later on various days of the week. We also plan to work rotating weekends to offer Saturday service twice a month. We feel that the main beneficiaries to these services are professional, high-income individuals that do not feel that they can take time out from work to go to the dentist. We are also considering hiring part-time help to do filing and various other work during the day and to act as a sitter so that parents can leave their kids while they are receiving dental
Possible related services include:
• Tooth Whitening
• Smoking Abstainment Treatments
• Practice Management Seminars
• Dental School Instruction
• Tempromanibular Joint Disorder Treatment
• Implant sendees
• Free screenings for children in severely/profoundly retarded care centers and schools
• Having a yearly "Sealant Day" and "Dental Awareness Day" at local grade schools
• Nursing home screenings
Stanley M. Kramer, DDS, LLC is still in the idea stage as I will not have my dental license until August 2001 and my father has not actively looked for a purchaser for his practice. Between now and when I graduate, I plan to accept a position with a retiring dentist with a contract giving me first option to buy the practice.
A restrictive covenant will be included in my contract with the former dentist. This non-competitive clause will ensure that the dentist does not sell me the practice and then set up a practice next door. It also ensures that I do not work with the dentist and then set up a practice down the street using the patient base I have seen while working with him. Further, we will not participate in any HMOs or Managed Care Insurance, as it is my belief that these cost dentists more than it makes them and reduces their treatment alternatives (see Appendix).
In June 2001, after passing the Central Regional Dental Test required by the American Dental Association, I will receive a license to practice dentistry in the central region of the United States, which includes Nebraska. My father has already applied for and received his Nebraska license. The practice will apply for any applicable city, county, or township licenses that apply, a Drug Enforcement Agency permit to prescribe controlled substances, and any applicable licenses for such items as administration of general anesthesia or conscious sedation. Compliance with the Occupational Safety and Health Association (OSHA) standards set by the previous owner must be maintained.
I will purchase malpractice insurance to protect myself against any malpractice suits raised. Even the best, most conscientious dentist can be sued; therefore, malpractice insurance is an essential part of dentistry. The type of malpractice or professional liability insurance I will buy is an occurrence policy. If the policy would expire before a claim arises, the insurance company will still defend the dentist and pay any settlement or court-awarded judgement that occurred while the policy was in force that does not exceed the limits of the policy. Disability insurance provides continuing income in the event that an injury or illness prevents me from practicing. Adequate amounts of disability income and medical expense insurance will be maintained to cover the costs of treatment and ongoing family expenses until re-entry into active practice is possible. The insurer will require proof that you are in good health, as no company will cover potentially disabling conditions present prior to the date coverage is issued. It is essential that I purchase as much non-term type disability insurance as possible while I am young and healthy-waiting until I am older could cause me to be uninsurable or cause my premiums to be astronomical. I will also carry business liability and property insurance and any other insurance we deem necessary after receiving counsel from my lawyer and insurance agent. Health insurance and workers' compensation will be provided for our employees and myself as part of their benefit package. We feel that this is mandatory to ensure that they do not leave the practice for one that does offer these benefits.
Current Market Size & Growth Potential
The dental profession is one with a very low failure rate and a high propensity for profit. These were two areas
I examined before selecting a profession. According to the American Dental Association (ADA), dental offices are the third highest-ranking category of start-up business most likely to survive. The average income of a dentist is in the highest 8 percent of U.S. family income. As the growing population becomes better educated and more wealthy, people demand better dental care ("Starting Your Dental Practice," p. 4). Annual spending for dental services has risen from $13.3 to $45.8 billion, an increase of 244.4 percent, from 1980 to 1995 ("Key Dental Facts," p. 8). The advancements in cosmetic dentistry provide new venues of service for the general dentist to offer. Also, with the increase in non-capitation dental insurance, many people who could not previously afford dental work are now part of the patient pool. Of the total population over the age of 2, 40.5 percent are covered by private dental insurance. Sixty percent of those with dental insurance have an annual income of $35,000 or more and 51.4 percent have an education level of 13 or more years. Also, 45.4 percent of all American children ages 5-17 are covered by dental insurance ("Key Dental Facts," p. 9).
The average dentist to patient ratio is 1 to 1,600-1,700 ("Starting Your Dental Practice," 9). Nebraska as a state has a ratio of 1 to 2050 and an expected population growth of 11 percent by the year 2001. Further, 21 percent of the general dentists in Nebraska are over 55 years old and many are looking to sell their practices and retire. Nebraska is a very educated state with24.9 percent of its residents having a college degree and over 75 percent of its residents working in white-collar positions. The average household income in Nebraska was $34,938 in 1996 and is projected to increase by 10.8 percent by the year 2001 to $41,328 (ADA County Reports).
|
|
Nebraska |
Douglas Washington |
|
Cass |
Saunders |
Sarpy |
|
|
County |
County |
County |
County |
County |
Population in 1996 |
3,833,144 |
459,920 |
499,680 |
18,021 |
493,656 |
310,568 |
1990 to 1996 Population Growth Rate |
16.4 |
17.5 |
6.9 |
39.9 |
12.6 |
17.2 |
Projected Population by 2001 |
4,251,171 |
513,189 |
522,617 |
22,141 |
535,764 |
345,977 |
1996 to 2001 Projected Population |
|
|
|
|
|
|
Growth Rate |
10.9 |
11.6 |
4.6 |
22.8 |
8.5 |
11.4 |
Median Household Income 1996 |
28,087 |
42,033 |
28,409 |
39,450 |
43,330 |
33,045 |
Average Household Income 1996 |
34,938 |
53,177 |
38,343 |
45,372 |
50,797 |
38,409 |
% Change in Number of Active |
|
|
|
|
|
|
Dentists in area |
3.9 |
1.6 |
-2.1 |
37.5 |
-2.8 |
37 |
Total Number of General Dentists |
1,869 |
251 |
322 |
10 |
256 |
105 |
General Dentists Under 35 |
224 |
33 |
36 |
2 |
29 |
17 |
General Dentists 35 to 44 |
644 |
115 |
108 |
2 |
85 |
41 |
General Dentists 45 to 54 |
611 |
69 |
85 |
4 |
83 |
29 |
General Dentists 55 to 64 |
267 |
21 |
60 |
2 |
36 |
13 |
General Dentists over 65 |
123 |
13 |
33 |
0 |
23 |
5 |
Patients per Dentist ratio 1996 |
2051 |
1832 |
1552 |
1802 |
1928 |
2958 |
Number of dentists that will be in |
|
|
|
|
|
|
retiring age within next 10 years |
1001 |
103 |
178 |
6 |
142 |
47 |
Cass Saunders Sarpy County County County County
41 55 60 55 45
• Middle to high income
• College educated
• White collar
• Married with children
• All ages
• Two-income families
• Current patients of the practice we purchase (2,500 to 3,000 patients)
• Professionals that need the convenience factors we will offer
• Stay-at-home mothers that need a place to keep their children while they receive dental work
• All other dental patients who will pay a premium for convenience
Various customer benefits include:
• Two highly skilled dentists to be treated by, one with over 25 years of experience and the other with the boundless energy and enthusiasm of a recent graduate
• Extended hours on various nights of the week
• Saturday hours two times a month
• Childcare while receiving dental work
• Use of advanced technology in treatment and patient education
• Discounts for referrals
Current patients of the practice
purchased will receive letters of notification of the change in practice ownership
and management. I will give my background and experience information and tell
the patient that I hope to maintain their business. I will set up a "Meet
the Doctor" picnic, where all patients will be invited. We will also offer
free family consultations to discuss any concerns the patient might have. We
will also advertise our benefits in the local papers and telephone books and
send out direct-mail information advertising our practice. Current patients
will be given referral cards that give both the current patient and patient
referred a discount for services after the new patient has received a cleaning
and consultation. Advertisements will be taken out in the local paper promoting
discounts on whitening procedures. Once the patient comes in for whitening, I
will sit down with the patient and discuss other ways to improve the aesthetics
of their teeth. If they like the service that they are given, they may become
patients or at least give good word-of-mouth advertisement. Other incentives
will be given to attract new patients and maintain current ones.
The goal of Internal Marketing is to make current patients continue their patronage and to encourage them to refer our services. This can be done by first and foremost treating them with respect. This office will also give each patient the highest quality dental treatment possible, while offering competitive prices. Treatment is to be presented to patients by the doctor only. Treatment will be presented by encouraging the patient to ask questions and asking open-ended questions to prompt discussion. Visual aids will be used when necessary and intraoral pictures will also be utilized. A benefit for the patient will be given to help them see the need for treatment (i.e. "So that tooth doesn't fracture further and cause you more expense and pain, I recommend we start a crown on that tooth as soon as possible.").
To stimulate referrals from existing patients at the end of the dental appointment we stress to them their importance in our dental office and request that they refer family and friends to our office. In order to maintain a strong patient base and retain active patients, a patient should have either a restorative appointment and recall appointment or be in the recall system to call on a specific month for a specific procedure. Various other ways to promote our office to already active clients and induce them to refer our practice to others include:
• Be on time and if you cannot, personally apologize to the patient for any inconveniences this has caused him or her
• Greet patients by name (both dentist and staff)
• Install a music system
• Have multiple telephone lines
• Call patients at home after significant treatment to ensure patient is doing well
• Install a "good-bye" mirror so patients can check their appearance before leaving the office
• Offer coffee or other beverages
• Keep reading material current
• Provide referral cards which offers both the referring current patient and the new patient a discount of certain services
• Have personal information written on a notecard attached to chart to give dentist conversational topics
• Send a special note for occasions such as weddings, graduations, birthdays, etc.
• Decorate office internally and externally for holidays
• Have toys for children to play with
• Give patients magnets, toothbrushes, etc. with dental practice name and logo
• Give a picnic, barbecue, or other outdoor event during the summer for your patients
External Marketing deals with promoting the dental practice to potential patients. This can take the form of referrals, free publicity, or advertising. Examples of each of these are:
• Yellow page listing
• Send a welcome letter to new residents in community
• Run newspaper advertisements
• Become involved with local Chamber of Commerce
• Hold an open house event to show off new office, meet new staff, or celebrate the practice's anniversary
• Participate in career days for area students
• Get acquainted with community leaders
• Join civic, religious, and community organizations
• Patronize your patients' businesses
• Offer to write a monthly column on dental health issues or a Question/Answer column
For a detailed summary of industry trends, refer to the industry analysis included in the Appendix.
• Decrease in dentists participating in managed care organizations
• Increase in consolidation or networking of practices
• Retirement of baby boomer dentists causing a future shortage in dentists
• Increase in gross profits for dental practices
• Globalization of the dental industry
• Advancements in technology and invention of products that aid in treatment
OPERATIONAL & ORGANIZATIONAL PLAN
Philosophy of the Dental Practice
The philosophy of my dental practice will be to provide high quality general dentistry in a comfortable setting, with a moderate to high price using the highest technology possible. Prices will be justified by the advanced technology used and the lifestyle conveniences that the dental practice will offer. With use of an interactive, multi-media educational system, I will present my patients with multiple treatment alternatives and let them choose the alternative that best suits their lifestyle and budget. I will emphasize preventative dentistry and continually suggest cosmetic procedures. Any dental work that is too complex to be treated at my practice will be referred out to a specialist. I will foster a relationship with various specialists in the area, so they will refer patients in need of general dentistry to me as well. Further, I will not participate in any capitation insurance, as it is my feeling that these plans cost dentists more than it makes them.
The dental practice will be positioned as a place to get high quality dental work in an environment of convenience and technology. Due to the increase in two-income families, many service-oriented professions are leaning toward differentiating themselves on the basis of convenience. This is what I intend to do. For instance, I plan to have flexible, "people" hours on various days of the week so that not all patients have to leave work to have their dental work done. I also plan to work rotating weekends to offer Saturday service twice a month. I feel that the main beneficiaries to these services are professional, high-income individuals that do not feel that they can take time out from work to go to the dentist. We are also considering hiring part-time help to do filing and various other work during the day and to act as a sitter so that parents can leave their kids while they are receiving dental care.
The office will be run as a team, with each employee playing an integral part in the success or failure of the business. Employees will be given whatever tools and training is deemed necessary to carry out their assignments. An emphasis on process improvement will be instilled in each of the "teammates" by offering bonuses or special privileges. Teammates will be rewarded both monetarily and non-monetarily for jobs well done. Effective communication will be stressed in the office. This will cut down on misunderstandings and miscommunications among patients, employees, and doctor. Weekly meetings will be held to discuss the weekly agenda, and to give a report of last week's happenings. Teammates will be given the opportunity to add input at these meetings in the form of suggestions, comments, and complaints. Teammates will have defined tasks, but are to be open to doing whatever requests outside of their set guidelines need to be done to bring success to the practice. Finally, I plan to offer many perks to my employees to keep them satisfied and willing to give the practice 100 percent.
1. The Dentist is responsible for all procedures that are covered by his license and not those of the hygienist and assistant.
2.The Dentist is responsible for all human resource aspects of the practice.
3. The Dentist is responsible for the management aspects of the practice.
4. The Dentist will form a relationship with both the clients and staff.
5. All major purchases or decisions must receive final authorization from the doctor.
6. The Dentist will sign all checks.
7. The Dentist will be punctual to all appointments. Should the case arise where he cannot see the patient on time, he will personally apologize to the patient for any inconvenience.
8. The Dentist will call all patients receiving significant treatment the night of the appointment to ensure that the patient is doing well.
9. The Dentist will join civic and religious organizations to be of benefit to the community.
10. The Dentist will actively, yet with taste, market the practice.
11 .The Dentist will treat employees and patients in a fair and unbiased manner.
12. The Dentist will provide high quality dental work with an emphasis on technology and education for himself, his staff, and his customers.
13. The Dentist will work to make the practice an enjoyable environment in which to work
1. Study and become familiar with Office Philosophy and agreements in the office.
2. Be observant, and considerate, friendly and generally in good humor. Make patients feel at ease and welcome as a guest in your facility.
3. Upon arriving in the morning, get prepared for the day prior to the morning meeting.
4. Set up trays
5. Check treatment room drawers, stock as needed.
6. Go through charts and review the treatment patients are scheduled for today and treatment pending. At this time always check what type of anesthesia each patient will need. Be prepared to discuss charts at morning meeting.
7. Greet patient in reception room and escort to proper treatment room.
8. Seat patients, desensitize areas of treatment, take necessary study models, prepare Rx blanks, select shades for composites and PFMs, take impressions for temps, mark and adjust temps, remove cement from temps, orthodontic bands and crown and bridges; place matrix bands, and perform other procedures to prepare patient for doctor as instructed by the doctor.
9. Be with the doctor to assist with all treatment.
10. Give patients POST treatment instructions as needed (orally and/or written).
11 .Complement the dentistry procedures performed by the doctor. Show the patients their case before and after the insertion in the mouth.
12. Dismiss patient and escort them to the front desk with chart. If the business office is busy ask the patient to have a seat in the reception room. The business coordinator will be with them ASAP
13. Compliment the behavior of a child to the child and the parent. This helps to child be more confident.
14.Spray and clean room after each patient; change headrest cover, light handles, etc. Follow all
sterilization procedures as mandated by OSHA.
15. Prepare all instruments and handpieces for sterilization by autoclave or cold sterilization.
16. Close all treatment rooms at the end of the day. Make sure all equipment is shut off
17. Have a general knowledge of the business office and be familiar with business office verbal skills.
18. Know how to schedule appointments.
19. Do a bi-weekly inventory and order necessary items.
20. Prepare and participate in weekly staff meeting.
21 .Study and become familiar with all OSHA requirements. Take all precautions as trained and have a completed HBV vaccination series. Wear protective equipment as required.
• Take, develop, and mount x-rays
• Record any x-rays taken in chart, type name and date on label
• Prepare Rx blanks of Meds
• Take diagnostic cast and pour in proper stone
• Trim models and label
• Keep lab cases labeled and organized
• Clean cement from newly cemented PFM, FGC, temps, etc.
• Place matrix bands and wedges
• Make vacuforms
• Make customtrays
• Make temp crown
• Remove and place orthodontic elastics
• Calm apprehensive patients
• Keep current with up-to-date dentistry
• Check supplies and keep inventory cun'ent
• Help business office when time permits
• Empty the trash
• Stock drawers
• Run cleaner through the vacuum system each night.
• Lubricate drills
• All other reasonable requests by the doctor Daily Duties
1.Check level of water in autoclave and add, if needed
2.Run autoclave during day as needed
3.Oil and autoclave handpieces after each patient
4.Oil prophy handpieces daily
5.Check trash at the end of the day and empty if needed
6.General operatory cleaning
7.Take intraoral pictures as needed
8.Prepare charts for morning meeting
9.Check developer reservoir tanks and refill
10. Prepare trays for procedures and assist doctor
1.Change solutions in ultrasonic cleaner
2.Autoclave lab burs
3.Clean autoclave per manufacturer's instructions for weekly maintenance
4.Restock all drawers and check inventory
Job Description- Dental Hygienist
1.Study and become familiar with Office Philosophy and Agreements in the office.
2.Organize yourself physically, mentally, and emotionally, always dress in a professional manner, leave your private and family concerns at home, and make a mental check of your day.
3.Be observant, considerate, friendly, and generally in good humor. Make patients feel at ease and
welcome as a guest in your facility.
4.Upon arriving in the morning, get prepared for the day prior to the morning meeting.
5. Go through charts, review the treatment patients are scheduled for today and treatment pending. At this time always check what type of anesthesia each patient will need. Be prepared to discuss charts at morning meeting.
6.Greet patient in reception room and escort to proper treatment room.
7.Use correct verbal skills.
8. Dismiss patient; escort to front desk with chart. If business coordinator is busy ask patient to have a seat in reception room. Business coordinator will be with ASAP.
9. Spray and clean room after each patient, change headrest cover, light handles, etc. Follow all sterilization procedures as mandated by OSHA.
10. Prepare all your instruments and handpieces for sterilization by autoclave or cold sterilization.
11 .Close your treatment room at the end of the day, making sure all equipment is shut off.
12. Have a general knowledge of the business office and be familiar with business office procedures.
13. Know how to schedule an appointment on the computer.
14. Prepare and participate in weekly staff meetings.
15. Take all OSHA precautions as trained, have a completed HBV vaccination series. Wear protective equipment as required.
16. The dental hygienist may not perform any of the clinical duties without the dentist in the facility.
17. Help to maintain and keep the recall system current.
1.Polish restoration.
2.Perform root planing and soft tipsier curettage.
3.Apply topical anesthetics and topical medicaments.
4.Record existing conditions through the use of radiographs.
5. Perform intraoral dental laboratory tests, including but not limited to, oral cytology smears, pulp vitality test, and caries tests.
6.Apply pit and fissure sealant to teeth, as prescribed by the dentist.
7.Do intraoral irrigation and sulcular irrigation.
8.Remove overhanging margins without the use of rotary instruments.
9.Oral prophylaxis with slow speed handpiece.
10. Give topical fluoride application.
11 .Complete all other reasonable requests from doctor.
Job Description- Receptionist/Office Manager
1. Organize yourself physically, mentally, and emotionally; always dress in a professional manner; leave your private and family concerns at home, and make a mental check of your day.
2.Study and become familiar with office philosophy and agreements in the office.
3. Be observant, considerate, friendly, and generally in good humor. Make patients feel at ease and welcome as guest in our facility.
1.Set appointment hours in accordance with appointment scheduling guidelines and daily goals.
2.See that the dental hygiene schedule is completely filled.
3.Follow up on all broken appointments.
4.Keep a short call list.
5.Fill broken and canceled appointments.
6. Confirm patient's appointments at least 2 days prior to appointment date.
7. Copy the daily schedule and post it in each treatment room.
8. Greet all patients courteously when arriving and make sure the charts are in the proper place.
9. Promptly indicate to the staff when the next patient has arrived.
10.See that the phone is answered before the third ring at all times.
11 .See that the desk is covered at all times.
12.Complete all other reasonable requests from doctor.
1. Check records each day to approach any patients who owe a balance.
2. Take responsibility for requesting and collecting money "over the counter" daily.
3.See that each record is posted and filed as it comes through. Be responsible for the accuracy of the day sheet and records.
4. Print and submit insurance for patients when appropriate.
5. Make financial arrangements with patients in accordance with the financial policy
6. Follow up on all insurance not paid within 6 weeks. Maintain the insurance system.
7. Send monthly statements.
8.Follow up on past due accounts; set arrangements for past due balances. Make collection calls and send accounts to collections with doctor's approval.
9.See that each payment received in the mail is posted to the accounts receivable system. Be responsible for the accuracy of the accounts receivable system.
10.See that the bank deposit slip matches the daysheet total.
11 .Make definite financial arrangements with all new patients and patients requiring extensive treatment in accordance with the financial policy of the office.
12. Work the delinquent payment record.
13. Be in charge of all correspondence regarding collections, insurance, etc.
14. Determine approximate patient portion of insurance procedures.
15. Notify patients of overpayments and send refunds.
1. Keep the new patient book current
2. Prepare new patient letters for Dr. Kramer
3. Tank referral sources, letters, etc.
1. Be responsible for the preventive maintenance system (recall system).
2. Be responsible for preventive maintenance follow-up.
3. Organize and maintain file systems for quick retrieval of information.
4. See that all backlog paperwork is completed before closing the office on Friday.
5. Maintain the supply system and inventory for business office items.
6. Keep Dr. Kramer informed and current on all aspects of the office, patient status, recommendations, etc.
7. Be responsible for own desk appearance.
8. Put together new patients' records and charts. Coordinate patient flow.
9. As changes occur in schedule, change schedules in the treatment rooms.
10. Check and straighten the reception area.
Job Description- Janitorial Staff
The janitorial staff is an outside agency that comes in one day per week and cleans the office. They are responsible for:
• Vacuuming the entire office
• Mopping floors
• Cleaning the bathroom (sink and toilet)
• Washing exterior and interior windows, mirrors, etc.
• Emptying trash
• Dusting shelves and countertops
• Cleaning out operatory sinks and lab sinks
All other maintenance of the dental equipment is the responsibility of the office staff.
Accountant: to prepare tax returns and advise on various practice financial decisions. $50 to $100/hour.
Lawyer: to help with start up legalities and incorporation, to act as representation in case of litigation and to advise on various business decisions. $75 to $150/hour depending on experience with dental practices.
Insurance Agent: for malpractice and liability insurance. Commissions only.
Third-Party Insurance Policies
This office does not and never will participate in capitation and/or reduced fee-for-service programs. Any phone calls, mail, or solicitors for such plans are to be turned away. Patients who have non-capitation insurance will be required to have an insurance card and the insurance company must be called and verified before they are considered for assignment of benefits. Once a patient has been verified, the following information needs to be retrieved from the insurance company: address to mail claims to; deductibles, if any, and what they apply to; excluded treatments (i.e. crowns are not covered); if the payments are usual and customary or fee schedule; and if prophys are limited per year. All this information can be provided to the patients as needed.
Assignment of benefits will be taken again, only if verification has been approved. Otherwise, the patient is considered "cash paying" until verification can be established.
Patients who receive treatment with insurance will be told up front (before treatment begins) as to their estimated portion of the bill. That portion is due on the date of service; no exceptions are to be given. Patients need to be aware that the amount they are paying is an estimated portion based on what their insurance has told us, and if insurance does not pay or pays less, they are responsible for the balance. We gladly process insurance forms for patients. Insurance claims are to be submitted each day as the charges are posted. Narratives and X- rays need to be mailed with larger claims and all crown and bridge cases. Periodontal charting should be sent with all periodontal cases.
Claims are to be filed in duplicate. One copy goes to the insurance company and one is filed by month and in ABC order. As claims are paid, the EOB (explanation of benefits) is to be attached to our copy and filed in a separate file under "paid claims" for that month. Claims not paid within 5 weeks must be called on and proper steps taken to expedite payment. Also, Visa and Mastercard will be accepted. For treatment plans of considerable amounts, we will help the patient file for financing through a bank.
• A 5 percent discount is given to patients whose treatment plan is over $250 and pay cash up front.
• If a patient needs to come back 5 times to complete a $1,000 treatment plan, then payments would be $200 each visit.
• Treatment plans under $250 are expected on the day of service.
• Any other arrangements must be made directly through Dr. Kramer.
Appointment Philosophy and Procedures
The appointment book is the map of our day and is to be used in a specific manner. All procedures have been timed and a schedule of times is attached to the schedule book. Only in instances that Dr. Kramer or the hygienist request additional time are these guidelines to be changed.
1.Always try and fill the schedule to capacity and keep a short call list.
2.The schedule is also to be filled to our daily production goals.
3.Patients that cancel less than 24 hours in advance or no-show are to be warned the first time and charged a $25 fee the second time.
The practice will be set up as a Limited Liability Company (LLC). This will be done to receive the limited liability of a corporation with the option of selecting taxation as either a partnership or as a corporation. Upon counsel with my lawyer and accountant, I will decide which setup offers me the best result in regards to taxes.
I am looking at a practice worth approximately $250,000. One shortcut method to determine the selling price of a practice is to take the average of the last three years gross sales and divide it by two. To purchase the practice I will take out a $300,000 ten-year loan at a negotiable rate (I used 15 percent in my financials) that gives me the opportunity of renewal every three years and has no penalty for early repayment. I am estimating that $250,000 will go for the practice, $30,000 will be used for any start-up costs (such as updates to building or equipment), and the remaining $20,000 will be used to maintain positive cash flows at start-up and to be used in case of any unforeseen problems. I don't foresee any problems attaining a loan, as there are many brokerage companies that will fully finance your dental practice with no down payment if you can prove that there will be no significant decline in gross sales resulting from the purchase of the practice. Another financing possibility is that the current owner of the practice could seller-finance some or the entire sales price. This would allow 100 percent financing without titled collateral, but would preclude a higher than market rate. Similarly, a dental broker could finance the project with the same general benefits and drawbacks of the seller- finance option. Also, we could approach a bank for the loan, which will generally ask for a 20 percent down payment, titled collateral, and an aggressive amortization rate, but a lower interest rate than the other options.
In doing my financial statements, I have had to make many assumptions and use many numbers, averages, and percentages given by the American Dental Association (ADA). Some of the numbers seem either too high or too low, but I used them to maintain consistency. For instance, in the first five years of business, marketing and legal/professional costs will probably be higher than the national average. I think that insurance will be much higher than the amount attained by using the percentage given by the ADA. Also, the average patient charge per patient includes dentists who do all of their own hygiene work, dentists who accept capitation insurance, and dentists who do public health dentistry only. Therefore, the $183.56 national average as stated by the ADA seems very low.
The number of total employees the practice will have upon my purchase is dependent on the structure prior to my buyout. My first year in practice, I will need one full-time assistant and one full-time bookkeeper/receptionist. Until I feel I have a sufficient client base, I will do much of my hygiene work. One hygienist will work one or two days a week dependent upon need and on a percent of work completed basis. This will give the hygienist greater incentive to see more patients and to insure the recall system works efficiently. Building the patient base to have enough patients to allow for two dentists will take about a year and a half. Optimal full-time employment upon my father joining the practice is two full-time assistants, one
full-time bookkeeper/receptionist, and one hygienist with the same conditions. After the larger client base has been established, which will probably take about a year of working with my father, another hygienist will be added so that there will be a hygienist in the office four days a week and my father and I will not need to see any hygiene patients which will make our per patient charge increase. If need arises, one part-time office helper will be employed.
As we will be living in the central region of the United States, I have used the wage rates quoted in the Journal of the American Dental Association for dental employees in that region. Median hourly salary for a receptionist/bookkeeper is $11.65/hour. The average hourly wage for an experienced chairside assistant is $11.00. Finally, a hygienist in the central area will make around $200 a day. This sounds like a lot, but hygienists often rotate between practices as to support a broader client base.
My father and I will discuss a contract whereby he receives a certain percentage of his gross production, probably 40 percent the first year. With working the same hours per week that he currently does and seeing fewer patients, he will make a comparable salary to what he pays himself in Lincoln. Lincoln is a farming and industrial community that does not see the benefits of the highly profitable aesthetic dentistry. Although my father has the largest practice in the area, he does not make as much money as comparable practices in more educated areas due to the demand for restorative dentistry only. Working for Stanley allows his father,
Jeremiah, to make as much money as he wants, while only working the amount of hours that suits his lifestyle. Also, he will not have the risk or responsibility associated with running a business, but will have significant input, as he has so many years of practice experience. The money he will make by selling his practice can be invested to use in his retirement.
We will establish written bylaws that address issues such as how the relationship between my father and I will be handled. As my parents will probably help with a small portion of the down payment on the loan, both my mother and father will receive a percentage of profits based on their contribution. The other portion of ownership will be divided between my wife and myself. We will have guidelines on buying back and selling ownership shares. This is to ensure the business does not suffer from problems within the family.
My family is a very close one that is intent on building our futures together. We have held many discussions concerning the control and management of the practice and are in agreement to this point. Before my father actually decides to move and sell his practice, we will sit down and write up an agreement about practice management. We will have a lawyer that is familiar with dental practices and family businesses look it over and add suggestions. Me and my wife will have the final say in matters pertaining to the practice, as we will have a greater share of ownership. As I have not had as much experience managing a practice, my parents' input will be greatly appreciated and sought. A policy of mutual respect between the four of us and documented policies will make our working relationship as positive as our personal one.
My first year after buying the practice, I will be able to see about seven patients per day and will work five days a week. The average cost per patient visit is $183.56 for a normal solo practice. Using these numbers, I should have an average monthly gross income of $25,000 and first-year gross income of approximately $275,000 based on having four weeks' vacation. My client base should be somewhere around 2,000 to 2,500 (a small drop from initial patient base) active patients, and I expect to exceed the average growth rate of 32 new patients per month for new dentists. I should have patient capacity for my father within two years. My financial statements assume that Dr. Jeremiah Kramer will join the practice after two years. I have also included income statements that show the practice's standings if my father and my dream of working together does not become a reality. Note: the practice still garners a reasonable profit, but not nearly as significant as the one earned with both dentists practicing. An exit strategy has not yet been planned, as this business will be the main source of income for my father for many years. When my father decides to retire, I will either hire another associate or rent out his facility to another doctor or specialist.
Customers will be charged the
going industry price for the geographic area of practice plus a premium for the
convenience-based value-added sendees. An example of a price list for services from the May 1996 issue of Dental Economics for the central region is as follows. We will use prices similar to these plus a premium for some treatments.
Initial oral exam, jdull—excluding |
|
Inlay, porcelain. 1 surface |
S.U4 |
radiographs |
S27 |
|
|
Comprehensive oral exam, adult |
38 |
Full-casl. high-noble inelal crown |
511 |
Emergency oral exam |
31 |
ftmvlain lustxl to high-noble |
|
|
|
metal crown |
514 |
Panoramic 111 in |
48 |
IV'tcelain fused to noble nvtal crown |
491 |
lntraor.il X-rays, complete series— |
|
Prefabricated stainless-steel crown. |
|
including BWX |
59 |
permanent |
129 |
BWX—four films |
28 |
Cast post and core, in addition |
|
|
|
to crown |
159 |
Intraor.il. periapical. first film |
11 |
Crown buildup, including an)' pins |
110 |
lntraor.il. periapical, each |
|
|
|
additional film |
9 |
Replacement crown |
45 |
Prophylaxis, adult |
|
Labial veneer-laminate |
232 |
Limited oral exam, problem-focused |
25 |
Labial veneer (porcelain |
|
|
|
laminate i—lab |
415 |
Initial oral exam. child |
24 |
Complete tipper denture |
694 |
Prophylaxis, child |
30 |
Complete lower dentil re |
696 |
lluoride. child-excluding prophylaxis |
17 |
Upper denture reline, chairside |
146 |
IVriodic oral exam, child |
19 |
Lower denture reline, chairside |
I4S |
Pit and fissure sealant, per tcc»h |
23 |
Extraction, single tooth |
61 |
Initial oral exam, adult-excluding radiographs |
$27 |
Inlay, porcelain, 1 surface |
$344 |
Comprehensive oral exam, adult |
38 |
Full-cast, high-noble metal crown |
511 |
Emergency oral exam |
31 |
Porcelain fused to high-noble metal crown |
514 |
Panoramic film |
48 |
Porcelain fused to noble metal crown |
491 |
Intraoral X-rays, complete series- including BWX |
59 |
Prefabricated stainless-steel crown, permanent |
129 |
BWX-four films |
28 |
Cast post and core, in addition to crown |
159 |
Intraoral, periapical, first film |
11 |
Crown buildup, including any pins |
110 |
Intraoral, periapical, each additional film |
9 |
Replacement crown |
45 |
Prophylaxis, adult |
44 |
Labial veneer-laminate |
232 |
Limited oral exam, problem-focused |
25 |
Labial veneer (porcelain laminate)-lab |
415 |
Initial oral exam, child |
24 |
Complete upper denture |
694 |
Prophylaxis, child |
30 |
Complete lower denture |
696 |
Fluoride, child-excluding prophylaxis |
17 |
Upper denture reline, chairside |
146 |
Periodic oral exam, child |
19 |
Lower denture reline, chairside |
148 |
Pit and fissure sealant, per tooth |
23 |
Extraction, single tooth |
61 |
Periodic oral ex am. adult 20 |
tine root canal, exclusive of |
|
|
restoration |
283 |
BWX—two films 19 |
Two root canals, exclusive of |
|
|
restoration |
345 |
Amalgam restoration, 1 surface. |
Three root canal*, exclusive |
|
permanent 55 |
of restoration |
438 |
Amalgam restoration. 2 surfaces. |
Periodontal sailing with |
|
permanent 72 |
gingival inflammation |
80 |
Amalgam restoration. 3 surfaces. |
Gingival curettage, per quadrant |
119 |
permanent 89 |
|
|
Composite resin restoration. 1 surf ace. |
Periodontal root planing. |
|
anterior 65 |
per quadrant |
111 |
Composite resin restoration. 1 |
|
|
surface, posterior 75 |
Tecth-whitening. ferarch |
161 |
Inlay, metallic. 1 surftce 323 |
Infcction-conlrol fee |
18 |
Periodic oral exam, adult BWX-two films
Amalgam restoration, 1 surface, permanent Amalgam restoration, 2 surfaces, permanent Amalgam restoration, 3 surfaces, permanent
20 One root canal, exclusive of restoration 283
19 Two root canals, exclusive of restoration 345
55 Three root canals, exclusive of restoration 438
72 Periodontal scaling with gingival inflammation 80
89 Gingival curettage, per quadrant 119
Composite resin restoration, 1 surface, anterior 65 Periodontal root planing, per quadrant
Composite resin restoration, 1 surface, posterior 75 Teeth-whitening, per arch
Inlay, metallic, 1 surface 323 Infection-control fee
• Percentages given by "Building a Financial Foundation for your Practice," an article from ADA Dental Practice Library.
• Sales estimate based on a 48-week year with benefits paid for 52 weeks.
• Years 3-5 are shown both including and excluding Dr. Jeremiah Kramer, DDS.
This page left intentionally blank to accommodate tabular matter following.
Income Statement-Year 1, June 2002-May 2003
INCOME: Dr. Stanley Kramer Hvuienisi Gross Sales Cash Receipts (‘XKr) Accounts Receivable > 10*) Cost of Goods Sold Lab Fees i'W IX’tiUl Supplies i '/<-) GROSS INCOME: |
Jun 22.917 6.720 29,637 26.673 2.961 -2.667 -1.778 25.1*1 |
Jul 22.917 6.720 29,637 26.673 2.961 -2.667 -1.778 25.1*1 |
Vug Sep 22.917 22,917 6.720 6.720 29.637 29.637 26,673 26.673 2.961 2.964 -2.667 -2.667 -1.778 -1.778 25.1*1 25.1*1 |
Ocl 22,917 6.720 29.637 t 26,673 2.964 -2.667 -1.778 25.1*1 |
Nov 22.917 6.720 29.637 26.673 2.961 -2.667 -1.778 25.1*1 |
|
|
|
EXPENSES: Advert ising (3%) Insurance 13%) Interest Expense (F) 1 A'g.il & FVofessional Services (Ft (JtTicc Supplies iffi \ Mortgage t’F) Taxes & Licenses (10% of salary) Utilities (2*1 |
889 889 3.750 833 1.778 2J00 417 593 |
889 889 3.750 833 1.778 2.500 417 593 |
889 889 889 889 3.750 3.750 833 833 1.778 1.778 2.5CO 2.500 417 417 593 593 |
889 889 3.750 833 1.778 2.500 417 593 |
889 889 3.750 833 1.778 2.5a) 417 593 |
|
|
|
Waps Professional (F) llygienist 1.25 of production) Salaried & Beit'Ills (21 **) |
4.167 1.680 4.813 |
4.167 1.680 4.813 |
4.167 4.167 1.680 1.680 4.813 4.813 |
4.167 1.680 4.813 |
4.167 1.680 4.813 |
|
|
|
Oilier Expenses (I--) TOTAL EXPENSES: NET PROFIT (LOSS): |
417 22.72? 2.4frft |
417 22.725 2,4(.(. |
417 417 22.725 22.725 2.4frfc 2.4(.r. |
417 ; 22.725 2,4f.i. |
417 22.725 2.4<.f. |
|
|
|
INCOME: |
|
|
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
|
|
22,917 |
22,917 |
22,917 |
22,917 |
22,917 |
22,917 |
Hygienist |
|
|
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Gross Sales |
|
|
29,637 |
29,637 |
29,637 |
29,637 |
29,637 |
29,637 |
Cash Receipts (90%) |
|
|
26,673 |
26,673 |
26,673 |
26,673 |
26,673 |
26,673 |
Accounts Receivable (10%) |
2,964 |
2,964 |
2,964 |
2,964 |
2,964 |
2,964 |
||
Cost of Goods Sold |
|
|
|
|
|
|
|
|
Lab Fees (9%) |
|
|
-2,667 |
-2,667 |
-2,667 |
-2,667 |
-2,667 |
-2,667 |
Dental Supplies (6%) |
|
-1,778 |
-1,778 |
-1,778 |
-1,778 |
-1,778 |
-1,778 |
|
GROSS INCOME: |
|
|
25,191 |
25,191 |
25,191 |
25,191 |
25,191 |
25,191 |
EXPENSES: |
|
|
|
|
|
|
|
|
Advertising (3%) |
|
|
889 |
889 |
889 |
889 |
889 |
889 |
Insurance (3%) |
|
|
889 |
889 |
889 |
889 |
889 |
889 |
Interest Expense (F) |
|
|
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
||
Office Supplies (6%) |
|
|
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
417 |
417 |
417 |
417 |
417 |
417 |
Utilities (2%) |
593 |
593 |
593 |
593 |
593 |
593 |
Wages |
|
|
|
|
|
|
Professional (F) |
4,167 |
4,167 |
4,167 |
4,167 |
4,167 |
4,167 |
Hygienist (.25 of production) |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
Salaried & Benefits (21%) |
4,813 |
4,813 |
4,813 |
4,813 |
4,813 |
4,813 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
22, 725 |
22,725 |
22,725 |
22,725 |
22,725 |
22,72f |
NET PROFIT (LOSS): |
2,466 |
2,466 |
2,466 |
2,466 |
2,466 |
2,466 |
Stanley at 7 patients a day at an average of $183.56/patient
1 Hygienist at 7 patients a day for 2 days a week averaging $ 120/patient $80,640
1 Assistant 40 hours/week at $11.00/hour for 52 weeks 22,880
1 Receptionist/bookkeeper 40 hours/week at $11.65/hour at 52 weeks 24,232
Weekly wage of Assistant and Receptionist before benefits 47,112
l>cc |
Jan |
Ich |
Mar |
\pr |
May |
Total |
|
22.917 |
22.917 |
22.917 |
22,917 |
22.917 |
22.917 |
275X10 |
|
6.730 |
6.730 |
6.7X1 |
6.730 |
6.730 |
6.730 |
80.640 |
|
29.637 |
29.637 |
29.637 |
29.637 |
29.637 |
29.637 |
355.640 |
|
26.673 |
26.673 |
26.673 |
26.673 |
26.673 |
26.673 |
320J076 |
|
2.964 |
2.964 |
2.964 |
2.964 |
2.964 |
2.964 |
35.564 |
|
-2.667 |
-2.667 |
-2.G57 |
-2.667 |
-2.667 |
-2.667 |
-32X08 |
|
-1.778 |
-1.778 |
-1.778 |
-1.778 |
-I.77S |
-1.778 |
-21.338 |
|
25.191 |
25.191 |
25.191 |
25.191 |
25.191 |
25.191 |
■UI2.294 |
|
889 |
889 |
889 |
889 |
889 |
889 |
10.669 |
|
889 |
889 |
889 |
889 |
889 |
889 |
10.669 |
|
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
45X00 |
|
833 |
833 |
833 |
833 |
833 |
833 |
10.000 |
|
1.778 |
1.778 |
1,778 |
1.778 |
1.778 |
1.778 |
21J38 |
|
2.500 |
2.500 |
2,500 |
2,500 |
2.500 |
2.5CO |
30.000 |
|
417 |
417 |
417 |
417 |
417 |
417 |
5XOO |
|
593 |
593 |
593 |
593 |
593 |
593 |
7.113 |
|
4.167 |
4,167 |
4.167 |
4.167 |
4.167 |
4.167 |
50.000 |
|
1.680 |
1.680 |
1,680 |
1.680 |
1.680 |
1.680 |
33.160 |
|
4,813 |
4.81 J |
4.813 |
4,813 |
4,813 |
4.813 |
57.750 |
|
417 |
417 |
417 |
417 |
417 |
417 |
5X00 |
|
22.725 |
22 725 |
22.725 |
22 |
>> |
22.725 |
272.71*) |
|
2.466 |
2.466 |
2.4M> |
2.466 |
2466 |
2.466 |
2V5*4 |
|
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Total |
|
22,917 |
22,917 22,917 |
22,917 |
22,917 22,917 |
275,000 |
|||
6,720 |
6,720 6,720 |
6,720 |
6,720 |
6,720 |
80,640 |
||
29,637 |
29,637 29,637 |
29,637 |
29,637 29,637 |
355,640 |
|||
26,673 |
26,673 26,673 |
26,673 |
26,673 |
i 26,673 |
320,076 |
||
2,964 |
2,964 2,964 |
2,964 |
2,964 |
2,964 |
35,564 |
||
-2,667 |
-2,667 - |
2,667 |
-2,667 |
-2,667 |
-2,667 |
-32,008 |
|
-1,778 |
-1,778 - |
1,778 |
-1,778 |
-1,778 |
-1,778 |
-21,338 |
|
25,191 |
25,191 25,191 |
25,191 |
25,191 |
25,191 |
302,294 |
|
Jun |
Jul |
\os |
Sep |
Oct |
N..» |
Cash Inflows |
|
|
|
|
|
|
lie2i11ningCas.l1 Balance |
2M0D |
19.503 |
19.006 |
18.508 |
18.010 |
17.513 |
Loan lor Start-up costs |
30.000 |
|
|
|
|
|
Cash Receipts |
26.673 |
26.673 |
26.673 |
26.673 |
26.673 |
26.673 |
Total Cash Inti- >ws |
76.673 |
46.176 |
45.6'S |
45.181 |
44j683 |
44.186 |
Cash IHs hurst incut-. |
|
|
|
|
|
|
Start-up oists |
30.000 |
|
|
|
|
|
l.ah I-ees(9%) |
2.667 |
2.667 |
2.667 |
2.667 |
2.667 |
2.667 |
IV11l.il Supplies 1 t<cr 1 |
1.778 |
1.778 |
1.778 |
1.778 |
1,778 |
1,778 |
Advertising t39fe) |
889 |
889 |
889 |
889 |
889 |
889 |
Insurance <3'*) |
889 |
889 |
889 |
889 |
889 |
889 |
Interest I Expense (F) |
3,750 |
3.750 |
3.750 |
3.750 |
3,750 |
3,750 |
Legal & Professional Services! 1-1 |
833 |
833 |
833 |
833 |
833 |
833 |
OITice Supplies (6‘r i |
1.778 |
1.778 |
1.778 |
1,778 |
1,778 |
1.778 |
Mortgage (F) |
2.500 |
2,500 |
2.500 |
2.500 |
2.500 |
2.5«i |
Taxes & I. ictuses < I0°r of salary i |
417 |
417 |
417 |
417 |
417 |
417 |
Utilities ( 2rr i |
593 |
593 |
593 |
593 |
593 |
593 |
Wages |
|
|
|
|
|
|
Professional < F) |
4.167 |
4.167 |
4.167 |
4.167 |
4.167 |
4.167 |
llygienist |
1.680 |
1,680 |
1.680 |
1.680 |
1,680 |
1,680 |
Salaried &. Benefits |
4.813 |
4.813 |
4.813 |
4.813 |
4.813 |
4.813 |
Other Expenses iFi |
417 |
417 |
417 |
417 |
417 |
417 |
Total Disbursements |
57.170 |
27.m |
27.170 |
27.170 |
27.1 'o |
27.170 |
Remaining < ash at Month 1- ml |
19.5(13 |
19.005 |
18,508 |
18.010 |
17.' 13 |
17.015 |
|
|
|
Jun |
Jul |
|
Aug |
Cash Inflows
Beginning Cash Balance Loan for Start-up costs Cash Receipts Total Cash Inflows Cash Disbursements Start-up costs Lab Fees (9%)
Dental Supplies (6%) Advertising (3%) Insurance (3%)
20.0 19,503 19,005 18,508 18,010 17,513
30.000
26.673 26,673 26,673 26,673 26,673 26,673
76.673 46,176 45,678 45,181 44,683 44,186
30,000 2,667 |
2,667 |
2,667 |
2,667 |
2,667 |
2,667 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
|
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
417 |
417 |
417 |
417 |
417 |
417 |
Utilities (2%) |
593 |
593 |
593 |
593 |
593 |
593 |
Wages Professional (F) |
4,167 |
4,167 |
4,167 |
4,167 |
4,167 |
4,167 |
Hygienist |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
Salaried & Benefits |
4,813 |
4,813 |
4,813 |
4,813 |
4,813 |
4,813 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
Total Disbursements |
57,170 |
27,170 |
27,170 |
27,170 |
27,170 |
27,170 |
Remaining Cash at Month End |
19,503 |
19,005 |
18,508 |
18,010 |
17,513 |
17,015 |
I Hi |
.Ian |
IVh |
Mar |
\pr |
Ma> |
17.015 |
16.518 |
16.020 |
15.523 |
15.025 |
14.52S |
26.675 |
26.67.? |
26.673 |
26.673 |
26.673 |
26.673 |
43.WSS |
43.191 |
42.693 |
42.1% |
4I.69X |
41.2*11 |
2.667 1.778 |
2.667 1.778 |
2.667 2.667 1.778 1.778 |
2.667 1.778 |
2,667 1.778 |
|
889 |
889 |
889 889 |
889 |
889 |
|
889 |
889 |
889 889 |
889 |
889 |
|
3.750 |
3.750 |
3.750 3.750 |
3.750 |
3.750 |
|
833 |
833 |
833 833 |
833 |
833 |
|
1.778 |
1.778 |
1.778 1.778 |
1.778 |
1.778 |
|
2-5CO |
2.500 |
2.500 2.500 |
2.500 |
2.500 |
|
417 |
417 |
417 417 |
417 |
417 |
|
593 |
593 |
593 593 |
593 |
593 |
|
4.167 |
4.167 |
4.167 4.167 |
4.167 |
4.167 |
|
1.680 |
1.680 |
1.680 1.680 |
1.6811 |
1.680 |
|
4.813 |
4.813 |
4.813 4.813 |
4.813 |
4.813 |
|
417 |
417 |
417 417 |
417 |
417 |
|
27.17(1 |
27.170 |
27.17(1 27.17(1 |
27.170 |
27.170 |
|
16-MS |
16.(12(1 |
15523 15.025 |
I452X |
I4.ii.!(l |
|
Dec |
Jan |
Feb |
Mar |
Apr |
May |
17,015 |
16,518 16,020 |
15,523 |
15,025 |
14,528 |
|
26,673 |
26,673 26,673 |
26,673 |
26,673 |
26,673 |
|
43,688 |
43,191 42,693 |
42,196 |
41,698 |
41,201 |
|
2,667 |
2,667 |
2,667 |
2,667 |
2,667 |
2,667 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
889 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
833 |
833 |
833 |
833 |
833 |
833 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
1,778 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
417 |
417 |
417 |
417 |
417 |
417 |
593 |
593 |
593 |
593 |
593 |
593 |
4,167 |
4,167 |
4,167 |
4,167 |
4,167 |
4,167 |
Dec Jan Feb Mar
1,680 1,680 1,680 1,680
4,813 4,813 4,813 4,813
417 417 417 417
27,170 27,170 27,170 27,170 27,170 27,170 16,518 16,020 15,523 15,025 14,528 14,030
•Y*cts: |
Year I |
Year 2 |
Year 3 |
Year 4 |
Y ear 5 |
Cash |
14.030 |
27.228 |
53494 |
39.471 |
55.598 |
Accounts Receivable |
35.564 |
4H.872 |
75.908 |
79432 |
91.902 |
ltuildinu' and 1-k.juipinoul |
250.000 |
250.000 |
250.000 |
250.000 |
250.000 |
Total \svctN |
>v.5'i4 |
526. Hill |
37*402 |
3*8.»«3 |
397.500 |
|
Year 1 Assets:
Cash
Accounts Receivable Building and Equipment Total Assets
Liabilities and Owners Equity:
Note Payable Owners Equity Retained Earnings
Total Liabilities
Difference
This page left intentionally blank
Year 2 Year 3 Year 4 Year 5
14,030 27,228 53,494 39,471 55,598
35,564 48,872 75,908 79,432 91,902
250.0 250,000 250,000 250,000 250,000
299.594 326,100 379,402 368,903 397,500
270.0 240,000 210,000 180,000 150,000
29.594 56,505 102,174 65,409 108,029
0 29,594 56,505 102,174 65,409
0 0 10,723 21,321 74,062
299.594 326,100 379,402 368,903 397,500
0 0 0 0 0
to accommodate tabular matter following.
Income Statement-Year 2, June 2003-May 2004
INCOME: lun Dr. Stanley Kramer 29,370 Hygienist 6,730 Gross Sales 36.090 Cash Receipts 190^) 32.481 Accounts Receivable (10‘S) 3,609 |
Jal 29.370 6.730 36J390 32.481 3,609 |
A OS Sip Oct 29.370 29.370 29J70 6.730 6.730 6.730 36J090 36.000 36.C90 32.481 32.481 32.481 3.609 3,609 3,609 |
Nov 29-170 6,730 36.090 32.481 3.609 |
|
|
|
|
Cost»4' C hj< ids s. 4d l.ahFees<9») (3.2181 Dental Supplies (6%) (2.165) CROSS INCOME: 30.676 |
11.248. (2.165) 30.676 |
(3.248) (3.248) (3.2481 12.165) (2.165) (2,165) 30.676 30.676 30j676 |
(3.248i 12.165) 30.676 |
|
|
|
|
EXPENSES: Advertising (3<*>) 1.083 Insnraace (3%) 1j083 Interest Expense (F) 3.750 Ijegal & Piofessional Services (F) 833 Office Supplies (6% I 2.165 Mortgage (F) 2.500 Taxes Sc L icenscs (10‘S- of salary ) 500 Utilities ^“St) 722 |
1J083 1J083 3.750 833 2.165 2.500 500 722 |
1083 1.083 1083 1X183 3.750 3.750 833 833 2.165 2.165 2.5CO 2.500 500 500 722 722 |
1083 1083 i 3.750 833 2.165 i 2.500 500 722 |
1083 1083 3,750 833 2.165 2.5(0 500 722 |
|
|
|
Wases Professional (F) 5.COO I lygienist 126 of production ) 1.747 Salaried & Benefits (21%) 6.168 Other Expenses (F) 417 TOTAL EXPENSES: 25.'*.? |
5X00 1.747 6.168 417 25.967 |
5000 5000 5.COO 1.747 1.747 1.747 6.168 6.168 6.168 417 417 417 25.967 25.967 25.967 |
5000 1,747 6.168 417 25.967 |
|
|
|
|
NET PROFIT (I.OSS): 4.709 |
4.709 |
4.709 4.709 |
4.709 |
4.709 |
|
|
|
INCOME: |
|
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
|
29,370 |
29,370 |
29,370 |
29,370 |
29,370 |
29,370 |
Hygienist |
|
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Gross Sales |
|
36,090 |
36,090 |
36,090 |
36,090 |
36,090 |
36,090 |
Cash Receipts (90%) |
|
32,481 |
32,481 |
32,481 |
32,481 |
32,481 |
32,481 |
Accounts Receivable (10%) |
3,609 |
3,609 |
3,609 |
3,609 |
3,609 |
3,609 |
|
Cost of Goods Sold |
|
|
|
|
|
|
|
Lab Fees (9%) |
|
(3,248) |
(3,248) |
(3,248) |
(3,248) |
(3,248) |
(3,248) |
Dental Supplies (6%) |
|
(2,165) |
(2,165) |
(2,165) |
(2,165) |
(2,165) |
(2,165) |
GROSS INCOME: |
|
30,676 |
30,676 |
30,676 |
30,676 |
30,676 |
30,676 |
EXPENSES: |
|
|
|
|
|
|
|
Advertising (3%) |
|
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
Insurance (3%) |
|
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
Interest Expense (F) |
|
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
|
Office Supplies (6%) |
|
2,165 |
2,165 |
2,165 |
2,165 |
2,165 |
2,165 |
Mortgage (F) |
|
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
500 |
500 |
500 |
500 |
500 |
500 |
|
Utilities (2%) |
|
722 |
722 |
722 |
722 |
722 |
722 |
Wages |
|
|
|
|
|
|
|
Professional (F) |
|
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
Hygienist (.26 of production) |
1,747 |
1,747 |
1,747 |
1,747 |
1,747 |
1,747 |
|
Salaried & Benefits (21 %) |
|
6,168 |
6,168 |
6,168 |
6,168 |
6,168 |
6,168 |
Other Expenses (F) |
|
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
|
25,967 |
25,967 |
25,967 |
25,967 |
25,967 |
25,967 |
NET PROFIT (LOSS): |
|
4,709 |
4,709 |
4,709 |
4,709 |
4,709 |
4,709 |
IHt 29370 6.730 36.OTO 32.481 3.609 |
Jim Kch 29.370 29.37C 6,730 6.730 36.090 36.09C 32.481 32.481 3.609 3.609 |
Mar 1 29.370 6.730 • 36.090 32.481 3.609 |
Apr 29J70 6.730 36.090 32.481 3.609 |
Ma> Total 29.370 352.435 6.730 80.640 36.090 433X175 32.481 389.768 3.609 43.308 |
|
|
(3.248) (2.165) 30.676 |
13.2481 13.248 12.165) (2.165 30.676 30.67* |
I (3.248) 1 (2.1651 30.676 |
(3.248) (2.1651 30.676 |
(3.248) (38.977) (2.165) (25.9851 30.676 36S.II4 |
|
|
ix«3 1X183 3,750 833 2.165 : so 500 722 |
1J083 lj083 1.083 1.083 3.750 3.750 833 833 2,165 2.165 2.500 2.500 500 50tt 722 722 |
1XJ83 1X183 3.750 833 2.165 2.500 500 722 |
1X183 1X183 3.750 833 2.165 2.500 500 722 |
1X183 12.992 1X183 12.992 3.750 45.000 833 10.000 2.165 25.985 2500 30.000 500 6X00 722 8.662 |
|
|
5JOCO 1.747 6.168 417 25.967 |
5X00 5.000 1.747 1.747 6.168 6.168 417 417 25.967 25.%7 |
5X00 1.747 6.168 417 25.967 |
5X00 1.747 6.168 417 25.967 |
5X00 60.000 1.747 30.966 6.168 74.011 417 5X00 25.967 311.608 |
|
|
4.71 it |
4.709 4.709 |
4.709 |
4.7li‘< |
4.709 56.5(1: |
|
|
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Total |
29,370 |
29,370 |
29,370 |
29,370 |
29,370 |
29,370 |
352,435 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
80,640 |
36,090 |
36,090 |
36,090 |
36,090 |
36,090 |
36,090 |
433,075 |
32,481 |
32,481 |
32,481 |
32,481 |
32,481 |
32,481 |
389,768 |
3,609 |
3,609 |
3,609 |
3,609 |
3,609 |
3,609 |
43,308 |
(3,248) |
(3,248) |
(3,248) |
(3,248) |
(3,248) |
(3,248) |
(38,977) |
(2,165) |
(2,165) |
(2,165) |
(2,165) |
(2,165) |
(2,165) |
(25,985) |
30,676 |
30,676 |
30,676 |
30,676 |
30,676 |
30,676 |
368,114 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
12,992 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
12,992 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
45,000 |
833 |
833 |
833 |
833 |
833 |
833 |
10,000 |
2,165 |
2,165 |
2,165 |
2,165 |
2,165 |
2,165 |
25,985 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
30,000 |
500 |
500 |
500 |
500 |
500 |
500 |
6,000 |
722 |
722 |
722 |
722 |
722 |
722 |
8,662 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
60,000 |
1,747 |
1,747 |
1,747 |
1,747 |
1,747 |
1,747 |
20,966 |
6,168 |
6,168 |
6,168 |
6,168 |
6,168 |
6,168 |
74,011 |
417 |
417 |
417 |
417 |
417 |
417 |
5,000 |
25,967 |
25,967 |
25,967 |
25,967 |
25,967 |
25,967 |
311,608 |
4,709 |
4,709 |
4,709 |
4,709 |
4,709 |
4,709 |
56,505 |
Statement of Cash Flows-Year 2, June 2003-May 2004
Jun Cash Inflows Beginning Cash Balance 14.030 Cash Receipts 32.481 Total Cash I nil* 4fo 11 |
Jul 15.130 32.481 47.611 |
\u» 16.230 32.481 48.711 |
Sep Oct 17330 18.430 32.481 32.481 49.811 50.910 |
No« 19.530 32481 52.010 |
|
|
Cash Disbursements l.ab Fees <9%) 3.218 IX?nt.il Supplies i fW) 2.165 Advertising (3'it’l Ij083 Insurance (3St) 1jCi83 Interest Expense (F) 3.750 l_egsl & Professional Serv ices (Fl 833 Office Supplies(6%) 2.165 Mortgage CF) 2.500 Taxes & Licenses (10?i- of salary* 500 Utilities (2M 722 |
3.218 2.165 1X183 1J083 3.750 833 2.165 2.500 500 722 |
3.248 2.165 1J083 1j083 3.750 833 2.165 2.500 500 722 |
3.218 3.218 2.165 2,165 1.083 1,083 1X>83 1.083 3.750 3,750 833 833 2.165 2.165 2.500 2.500 500 500 722 722 |
3.218 2.165 1X«3 1XJ83 3.750 833 2.165 2.5CO 500 722 |
|
|
Wattes Professional <F) 5X00 llygienist 1.747 Salaried & Benefits 6.168 Other Expenses tF) 417 |
5jco:i 1.747 6.168 417 |
5X00 1.747 6.168 417 |
5X00 5X00 1.747 1.747 6,168 6.168 417 417 |
5X00 1.747 6.168 417 |
|
|
Total Disbursements 31 .<81 |
31J8I |
3l.«81 |
3I.?8] 31381 |
31.581 |
|
|
Ut’inainm" Cash at Month IjkI 15.130 |
lb_23tl |
17.330 |
18430 19530 |
20.629 |
|
|
|
|
Jun |
Jul |
Aug |
Sep |
Oct |
Cash Inflows |
|
|
|
|
|
|
Beginning Cash Balance |
|
14,030 15,130 |
16,230 |
17,330 |
18,430 |
|
Cash Receipts |
|
32,481 32,481 |
32,481 |
32,481 |
32,481 |
|
Total Cash Inflows |
|
46,511 47,611 |
48,711 |
49,811 |
50,910 |
|
Cash Disbursements |
|
|
|
|
|
|
Lab Fees (9%) |
|
3,248 |
3,248 |
3,248 |
3,248 |
3,248 |
Dental Supplies (6%) |
|
2,165 |
2,165 |
2,165 |
2,165 |
2,165 |
Advertising (3%) |
|
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
Insurance (3%) |
|
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
Interest Expense (F) |
|
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
|
Office Supplies (6%) |
|
2,165 |
2,165 |
2,165 |
2,165 |
2,165 |
Mortgage (F) |
|
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
500 |
500 |
500 |
500 |
500 |
|
Utilities (2%) |
|
722 |
722 |
722 |
722 |
722 |
Wages |
|
|
|
|
|
|
Professional (F) |
|
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
Hygienist |
|
1,747 |
1,747 |
1,747 |
1,747 |
1,747 |
Salaried & Benefits |
|
6,168 |
6,168 |
6,168 |
6,168 |
6,168 |
Other Expenses (F) |
|
417 |
417 |
417 |
417 |
417 |
Total Disbursements |
|
31,381 31,381 |
31,381 |
31,381 |
31,381 |
|
Remaining Cash at Month End |
15,130 16,230 |
17,330 |
18,430 |
19,530 |
IKi |
Jan Feb Mar |
Apr |
Mi; |
|
30.62*3 |
21.729 22.829 23.929 |
25.029 |
26.129 |
|
32.481 |
32.481 32.481 32.481 |
32.481 |
32.481 |
|
53.110 |
54.210 55.310 56.410 |
57509 |
58.609 |
|
3.248 |
3.248 3.248 3.248 |
3.248 |
3.248 |
|
2.165 |
2.165 2.165 2.165 |
2.165 |
2.165 |
|
1XW3 |
1X«3 1X183 1X)83 |
IX>83 |
IX«3 |
|
1.(183 |
1X*3 1X383 1X383 |
1,083 |
1X383 |
|
3.750 |
3.750 3.750 3.750 |
3.750 |
3.750 |
|
833 |
833 833 833 |
833 |
833 |
|
2.165 |
2.165 2.165 2,165 |
2,165 |
2,165 |
|
2.500 |
2.500 2J500 2.500 |
2.500 |
2.SCO |
|
500 |
500 500 500 |
500 |
500 |
|
722 |
722 722 722 |
722 |
7”)/> |
|
5XC0 |
5X£0 5X300 5X300 |
5X00 |
5X300 |
|
1.747 |
1.747 1.747 1.747 |
1.747 |
1.747 |
|
6.168 |
6.168 6.168 6.168 |
6.168 |
6.168 |
|
417 |
417 417 417 |
417 |
417 |
|
31.381 |
31381 31.381 31.'81 |
31381 |
31381 |
|
21.72** |
22.829 23.929 25.029 |
26.129 |
27.228 |
|
Dec |
Jan Feb |
Mar |
Apr |
May |
20,629 |
21,729 22,829 |
23,929 |
25,029 |
26,129 |
32,481 |
32,481 32,481 |
32,481 |
32,481 |
32,481 |
53,110 |
54,210 55,310 |
56,410 |
57,509 |
58,609 |
3,248 |
3,248 3,248 |
3,248 |
3,248 |
3,248 |
2,165 |
2,165 2,165 |
2,165 |
2,165 |
2,165 |
1,083 |
1,083 1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 1,083 |
1,083 |
1,083 |
1,083 |
3,750 |
3,750 3,750 |
3,750 |
3,750 |
3,750 |
833 |
833 833 |
833 |
833 |
833 |
2,165 |
2,165 2,165 |
2,165 |
2,165 |
2,165 |
2,500 |
2,500 2,500 |
2,500 |
2,500 |
2,500 |
500 |
500 500 |
500 |
500 |
500 |
722 |
722 722 |
722 |
722 |
722 |
5,000 |
5,000 5,000 |
5,000 |
5,000 |
5,000 |
1,747 |
1,747 1,747 |
1,747 |
1,747 |
1,747 |
6,168 |
6,168 6,168 |
6,168 |
6,168 |
6,168 |
417 |
417 417 |
417 |
417 |
417 |
31,381 |
31,381 31,381 |
31,381 |
31,381 |
31,381 |
21,729 |
22,829 23,929 |
25,029 |
26,129 |
27,228 |
Income Statement-Year 3 with Dr. Jeremiah Kramer, DDS June 2004-May 2005
INCOME: |
.lun |
Jul |
tug |
Ssp |
<X1 |
Nov |
Dr. Stanley Kminer |
33.041 |
33,041 |
33,041 |
33.041 |
33.041 |
33,041 |
Dr. Jeremiah Kramer |
23,496 |
23.496 |
23.496 |
23.496 |
23.496 |
23.496 |
Hygienist |
6.733 |
6.720 |
6.720 |
6.720 |
6.720 |
6.720 |
Gross Sales |
63.257 |
63.257 |
63.257 |
63.257 |
63.257 |
63.257 |
Cash Receipts (90S) |
56,931 |
56.931 |
56,931 |
56.931 |
56.931 |
56.931 |
Accounts Receivable i l(K>) |
6326 |
6526 |
6526 |
6526 |
6526 |
6526 |
Cost * 4 * " mK S< 4d |
|
|
|
|
|
|
I .ah Fees. (9%) |
(5.693) |
(5.693) |
(5.693) |
15.693) |
«5.693) |
(5.693) |
I Vni.il Supplies (6ff) |
13.795) |
(3.795) |
(3.795) |
(3.795) |
(3.795) |
(3.795) |
(.R( *>S INCOME: |
53.768 |
53.7*8 |
55768 |
53.7*8 |
53.7*8 |
53.768 |
EXPENSES: Advertising iJ'ti |
1.898 |
1.898 |
1.8‘» |
1J8S8. |
1.8‘W |
1.898 |
Insurance (3%) |
1.898 |
1.898 |
1.898 |
1.396 |
1.898 |
1.898 |
Interest Expense tF) |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies i 6fv i |
3.795 |
3.795 |
3.795 |
3.795 |
3.795 |
3.795 |
Mortgage (Ft |
2 500 |
2500 |
2500 |
2500 |
2500 |
2500 |
Taxes ft Licenses 11Oft of salary i |
750 |
750 |
750 |
750 |
750 |
750 |
Utilities (29fc) |
1.265 |
1265 |
1265 |
1265 |
1265 |
1.265 |
W uacs |
|
|
|
|
|
|
Dr. St.uiley Kramer(F) |
7500 |
7500 |
7500 |
7500 |
7500 |
7500 |
Dr. Jeremi.ih Kramer < .45 of production) 11 .895 |
11,895 |
11.895 |
11.895 |
11.895 |
11,895 |
|
1 lygienist i .27 of production i |
1.814 |
1.814 |
1.814 |
1.814 |
1.814 |
1.814 |
Salaried &. Benefits (21%) |
6.939 |
6.939 |
6.939 |
6.939 |
6.939 |
6.939 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSI^: |
45254 |
45254 |
45.254 |
45.254 |
45.254 |
45.254 |
NET PROFIT (LOSS): |
8514 |
8514 |
8514 |
8.514 |
8514 |
8.514 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 |
Dr. Jeremiah Kramer |
23,496 |
23,496 |
23,496 |
23,496 |
23,496 |
23,496 |
Hygienist |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Gross Sales |
63,257 |
63,257 |
63,257 |
63,257 |
63,257 |
63,257 |
Cash Receipts (90%) |
56,931 |
56,931 |
56,931 |
56,931 |
56,931 |
56,931 |
Accounts Receivable (10%) |
6,326 |
6,326 |
6,326 |
6,326 |
6,326 |
6,326 |
Cost of Goods Sold |
|
|
|
|
|
|
Lab Fees (9%) |
(5,693) |
(5,693) |
(5,693) |
(5,693) |
(5,693) |
(5,693) |
Dental Supplies (6%) |
(3,795) |
(3,795) |
(3,795) |
(3,795) |
(3,795) |
(3,795) |
GROSS INCOME: |
53,768 |
53,768 |
53,768 |
53,768 |
53,768 |
53,768 |
EXPENSES: |
|
|
|
|
|
|
Advertising (3%) |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
Insurance (3%) |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
3,795 |
3,795 |
3,795 |
3,795 |
3,795 |
3,795 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
750 |
750 |
750 |
750 |
750 |
750 |
Utilities (2%) |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
Wages |
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
Dr. Jeremiah Kramer (.45 of production) |
11,895 |
11,895 |
11,895 |
1,895 |
11,895 |
11,895 |
Hygienist (.27 of production) |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
Salaried & Benefits (21%) |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
45,254 |
45,254 |
45,254 |
45,254 |
45,254 |
45,254 |
NET PROFIT (LOSS): Stanley at 9 patients a day at an average < if SI 83 56’per patient Jeremiah ai ti patients j day. 4 days a week for 48 weeks at S18356/patient 1 Uvgienist at 7 patients a day for 2 days a week averaging SI2Q/putiem 2assistants 40 li>urs a week at SI 1 ULVhour lor 52 weeks 1 receptionist/bookkeeper40 hours a week at SI 1.65'hourdt 52 weeks Meekly wasc ot assistant and riveptinnist before benefits |
8,514 <‘H,.4^" 281.948 80.640 45.760 24.232 |
8,514 |
8,514 |
8,514 |
8,514 |
8,514 |
Stanley at 9 patients a day at an average of $183.56/per patient 396,490
Jeremiah at 8 patients a day, 4 days a week for 48 weeks at $183.56/patient 281,948
1 Hygienist at 7 patients a day for 2 days a week averaging $ 120/patient 80,640
2 assistants 40 hours a week at Si 1.00/hour for 52 weeks 45,760
1 receptionist/ bookkeeper 40 hours a week at $11.65/hour at 52 weeks 24,232
Weekly wage of assistant and receptionist before benefits 69,992
Ihx |
Jan |
Fell |
Mar |
Apr |
May |
Total |
|
33.041 |
33.011 |
33.041 |
33.041 |
33.011 |
33.011 |
396.490 |
|
23.496 |
23.496 |
23.496 |
23.496 |
23.496 |
23.496 |
281.948 |
|
6.7X1 |
6.7X1 |
6.7Xi |
6.7X1 |
6.7X1 |
6.720 |
83.640 |
|
63.257 |
63.257 |
63.257 |
63.257 |
63257 |
63257 |
759078 |
|
56.931 |
56.931 |
56.931 |
56.931 |
56.931 |
56.931 |
683.170 |
|
6.326 |
6.326 |
6326 |
6.326 |
6326 |
6.326 |
75.908 |
|
(5.693) |
(5.693) |
(5.693) |
i (5.6931 |
(5,693) |
15.6931 |
(68317) |
|
(3.795) |
(3.795) |
(3.7951 |
I (3.795) |
(3,795) |
(3.795) |
(45545) |
|
53.768 |
53.768 |
53.768 |
53.768 |
53.768 |
53.768 |
64521* |
|
1.898 |
1.898 |
1.898 |
1.898 |
1.898 |
1.898 |
22.772 |
|
1,898 |
1.898 |
1.898 |
1.898 |
1.898 |
1.898 |
22.772 |
|
3,750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
45.000 |
|
833 |
833 |
833 |
833 |
833 |
833 |
10.000 |
|
3.795 |
3.795 |
3.795 |
3.795 |
3.795 |
3.795 |
45545 |
|
25CO |
25CO |
2.500 |
2500 |
2500 |
2.500 |
30.000 |
|
750 |
750 |
750 |
750 |
750 |
750 |
9100 |
|
1.265 |
1.265 |
1.265 |
1.265 |
1.265 |
1265 |
15.182 |
|
7.5(0 |
7.5CO |
7300 |
7.500 |
75CO |
7.500 |
90.000 |
|
11.895 |
11.895 |
11.895 |
11.895 |
11.895 |
11J595 |
142.736 |
|
1.814 |
1.814 |
1.814 |
1.814 |
1.814 |
1.814 |
21.773 |
|
6.939 |
6.939 |
6.939 |
6.939 |
6,939 |
6.939 |
83263 |
|
417 |
417 |
417 |
417 |
417 |
417 |
5j000 |
|
45254 |
45.254 |
45254 |
45254 |
45254 |
45254 |
543.043 |
|
8.514 |
8.514 |
8314 |
8514 |
8514 |
8.514 |
102.174 |
|
Dec |
Jan |
|
Feb |
Mar |
Apr |
May |
Total |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 33,041 |
396,490 |
||
23,496 |
23,496 |
23,496 |
23,496 |
23,496 23,496 |
281,948 |
||
6,720 |
6,720 |
6,720 |
6,720 |
6,720 6,720 |
80,640 |
||
63,257 |
63,257 |
63,257 |
63,257 |
63,257 63,257 |
759,078 |
||
56,931 |
56,931 |
56,931 |
56,931 |
56,931 56,931 |
683,170 |
||
6,326 |
6,326 |
6,326 |
6,326 |
6,326 6,326 |
75,908 |
||
(5,693) |
(5,693) |
(5,693) |
(5,693) |
(5,693) (5,693) |
(68,317) |
||
(3,795) |
(3,795) |
(3,795) |
(3,795) |
(3,795) (3,795) |
(45,545) |
||
53,768 |
53,768 |
53,768 |
53,768 |
53,768 53,768 |
645,216 |
||
1,898 |
1,898 |
1,898 |
1,898 |
1,898 1,898 |
22,772 |
||
1,898 |
1,898 |
1,898 |
1,898 |
1,898 1,898 |
22,772 |
||
3,750 |
3,750 |
3,750 |
3,750 |
3,750 3,750 |
45,000 |
||
833 |
833 |
|
833 |
833 |
833 |
833 |
10,000 |
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Total |
3,795 |
3,795 |
3,795 |
3,795 |
3,795 |
3,795 |
45,545 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
30,000 |
750 |
750 |
750 |
750 |
750 |
750 |
9,000 |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
15,182 |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
90,000 |
11,895 |
11,895 |
11,895 |
11,895 |
11,895 |
11,895 |
142,736 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
21,773 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
83,263 |
417 |
417 |
417 |
417 |
417 |
417 |
5,000 |
45,254 |
45,254 |
45,254 |
45,254 |
45,254 |
45,254 |
543,043 |
8,514 |
8,514 |
8,514 |
8,514 |
8,514 |
8,514 |
102,174 |
Income Statement-Year 3 without Dr. Jeremiah Kramer, DDS June 2004-May 2005
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
2,386 |
2,386 |
2,386 |
2,386 |
2,386 |
2,386 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
500 |
500 |
500 |
500 |
500 |
500 |
Utilities (2%) |
795 |
795 |
795 |
795 |
795 |
795 |
Wages |
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
Hygienist (.27 of production) |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
Salaried & Benefits (21%) |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
27,319 |
27,319 |
27,319 |
27,319 |
27,319 |
27,319 |
NET PROFIT (LOSS): |
6,477 |
6,477 |
6,477 |
6,477 |
6,477 |
6,477 |
Stank? al i patients a day at an average of SI83-56/palHm 1 1 Ivgicnist al 7 patients a day fur 2 days a week averaging SI‘Wpalient 1 assistant 40 hours a week at SI I.OIVhourfor 52 weeks 1 receptionist/ bookkeeper 40 houc. a week al S11 .SS/hour al 52 weeks Weekly wage "f assistant and receptionist before benefits |
396.4911 83.640 22.880 24.2.32 47.112 |
|
|
|
|
Stanley at 9 patients a day at an average of $183.56/patient 396,490
1 Hygienist at 7 patients a day for 2 days a week averaging $120/patient 80,640
1 assistant 40 hours a week at $11.00/hour for 52 weeks 22,880
1 receptionist/ bookkeeper 40 hours a week at $11.65/hour at 52 weeks 24,232
Weekly wage of assistant and receptionist before benefits 47,112
Dee |
.lan |
leh |
Mar |
Apr |
May |
Total |
33.041 |
33.041 |
33.041 |
33.041 |
33.041 |
33.041 |
396490 |
6.720 |
6,720 |
6,733 |
6.720 |
6.730 |
6.720 |
80.640 |
39.761 |
39.761 |
39.761 |
39.761 |
39.761 |
39.761 |
477.130 |
35.785 |
35.785 |
35.785 |
35.785 |
35.785 |
35.785 |
429.417 |
3.976 |
3.976 |
3.976 |
3.976 |
3.976 |
3.976 |
47.713 |
15.5781 |
I3.578t |
t.5,57Xi |
(3.578) |
(3.5781 |
(3-578) |
(42.942) |
(2.3861 |
(2.386) |
(.2.386) |
(2,386) |
(2.386) |
(2.386) |
(28.628) |
33.797 |
33.797 |
33.797 |
33.797 |
33.797 |
33.797 |
4'15. >61 |
1.193 |
1.193 |
1.193 |
1.193 |
1.193 |
1.193 |
14.314 |
1.193 |
1.193 |
1,193 |
1,193 |
1.193 |
1.193 |
14.314 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
45.D33 |
833 |
833 |
833 |
833 |
83.3 |
833 |
10X03 |
2.386 |
2.386 |
2.386 |
2.386 |
2.386 |
2.386 |
28.628 |
2.500 |
2-5CO |
2.500 |
2.503 |
2.500 |
2.503 |
30.000 |
500 |
500 |
500 |
500 |
500 |
500 |
6X00 |
795 |
795 |
795 |
795 |
795 |
795 |
9.543 |
5.000 |
5,000 |
5,000 |
5,COO |
5X100 |
5X00 |
60.000 |
1.814 |
1.814 |
1.814 |
1,814 |
1.814 |
1.814 |
21.773 |
6.939 |
6.939 |
6,939 |
6,939 |
6.939 |
6.939 |
83263 |
417 |
417 |
417 |
417 |
417 |
417 |
5X00 |
27JI9 |
27J19 |
27.319 |
27.319 |
27.319 |
27J19 |
.327.834 |
6.477 |
6.477 |
6,477 |
6.477 |
6.477 |
6.477 |
77.727 |
Dec |
Jan |
|
Feb |
Mar |
Apr |
] |
Dec Jan |
Feb |
Mar |
Apr |
May |
Total |
(3,578) (3,578) |
(3,578) |
(3,578) |
(3,578) (3,578) |
(42,942) |
|
(2,386) (2,386) |
(2,386) |
(2,386) |
(2,386) (2,386) |
(28,628) |
|
33,797 33,797 |
33,797 |
33,797 |
33,797 33,797 |
405,561 |
|
1,193 1,193 |
1,193 |
1,193 |
1,193 |
1,193 |
14,314 |
1,193 1,193 |
1,193 |
1,193 |
1,193 |
1,193 |
14,314 |
3,750 3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
45,000 |
833 833 |
833 |
833 |
833 |
833 |
10,000 |
2,386 2,386 |
2,386 |
2,386 |
2,386 |
2,386 |
28,628 |
2,500 2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
30,000 |
500 500 |
500 |
500 |
500 |
500 |
6,000 |
795 795 |
795 |
795 |
795 |
795 |
9,543 |
5,000 5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
60,000 |
1,814 1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
21,773 |
6,939 6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
83,263 |
417 417 |
417 |
417 |
417 |
417 |
5,000 |
27,319 27,319 |
27,319 |
27,319 |
27,319 27,319 |
327,834 |
|
6,477 6,477 |
6,477 |
6,477 |
6,477 |
6,477 |
77,727 |
Statement of Cash Flows-Year 3, June 2004-May 2005 |
|||||
t ash Inflows Beginning Cash Balanc*.- Cash Receipts TnlJ ( ash Inflow* |
Jun 27.228 56.931 84.159 |
Jul 29.417 56,9 3 l K6J48 |
A UR 31.606 56.931 88537 |
Sep Oct 33.795 35.984 56.931 56.931 911.726 92.915 |
No* 38.173 56.931 95.103 |
Cash Disbursements l.ah f ees (9ft) 5.693 t tenlal Supplies (6ft) .3.795 Advertising (3ft-) 1.898 Insurance t.3ft) 1.898 Interest Kxpense (F) 3.750 Ijegal & Professional Services (F) 833 OfTia! Supplies (6ft) 3,795 Mortgage (F) 2.500 Taxes &. I. iccnws (10ft of salary) 750 Utilities (2ft) 1.265 |
5.693 3.795 1.898 1.898 3.750 833 3.795 2,500 750 1.265 |
5.693 3.795 1.898 1.898 3.750 833 3.795 2.500 750 1,265 |
5.693 5.693 3.795 3.795 1.898 1.898 1.898 1.898 3.750 3.750 833 833 3.795 3.795 2.500 2500 750 750 1.265 1.265 |
5.693 3.795 1.898 1.898 3.750 833 3.795 2500 750 1.265 |
|
Wases Dr. Stanley Kramer(F) Dr. Jeremiah Kramer llygienist Salaried 4t Uenellts Other Expenses I Ft |
7.300 11.895 1.8U 6,939 417 |
7.5GO 11.895 1.814 6.939 417 |
7.500 11.895 1.814 6.939 417 |
7500 75CC 11.895 11.895 1.814 1.814 6.939 6.939 417 417 |
7500 11.895 1.814 6.939 417 |
Total I )ishursi imnts |
54.742 |
54.742 |
54.742 |
54.742 54.742 |
54.742 |
Remainin',: (.ash at Month I nd 29.41' |
3IA06 |
33.795 |
35.984 38.173 |
40J61 |
|
|
|
|
Jun |
Jul |
Aug Sep |
Cash Inflows |
|
|
|
|
|
Beginning Cash Balance |
|
27,228 29,417 |
31,606 33,795 |
||
Cash Receipts |
|
|
56,931 56,931 |
56,931 56,931 |
|
Total Cash Inflows |
|
84,159 86,348 |
88,537 90,726 |
||
Cash Disbursements |
|
|
|
|
|
Lab Fees (9%) |
|
|
5,693 |
5,693 |
5,693 5,693 |
Dental Supplies (6%) |
|
3,795 |
3,795 |
3,795 3,795 |
|
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Advertising (3%) |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
Insurance (3%) |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
3,795 |
3,795 |
3,795 |
3,795 |
3,795 |
3,795 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
750 |
750 |
750 |
750 |
750 |
750 |
Utilities (2%) |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
Wages Dr. Stanley Kramer (F) |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
Dr. Jeremiah Kramer |
11,895 |
11,895 |
11,895 |
11,895 |
11,895 |
11,895 |
Hygienist |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
Salaried & Benefits |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
Total Disbursements |
54,742 |
54,742 |
54,742 |
54,742 |
54,742 |
54,742 |
Remaining Cash at Month End |
29,417 |
31,606 |
33,795 |
35,984 |
38,173 |
40,361 |
Dec |
Jan Feb Mar |
Apr |
May |
|
40.361 |
42.550 44.739 46.928 |
49.117 |
5IJ06 |
|
56.931 |
56,931 56,931 56.931 |
56.931 |
56.931 |
|
97.292 |
WJ.'Sl 1(11.670 103.859 |
106.048 |
108.236 |
|
5.693 |
5.693 5.693 5.693 |
5.693 |
5.693 |
|
3.795 |
3.795 3.795 3.795 |
3,795 |
3,795 |
|
1.898 |
1.898 1.898 1.898 |
1.898 |
1.898 |
|
1.898 |
1.898 1.898 1.898 |
1.898 |
1.898 |
|
3.750 |
3.750 3.750 3.750 |
3.750 |
3.750 |
|
833 |
833 833 833 |
833 |
833 |
|
3.795 |
3.795 3.795 3.795 |
3.795 |
3.795 |
|
2.500 |
2,500 2.500 2.500 |
2.5CO |
2.500 |
|
750 |
750 750 750 |
750 |
750 |
|
1.265 |
1.265 1.265 1.265 |
1,265 |
1.265 |
|
7.500 |
7.500 7.500 7.500 |
7.500 |
7.500 |
|
11.895 |
11.895 11.895 11.895 |
11.895 |
11.895 |
|
1.814 |
1.814 1.814 1.814 |
1.814 |
1.814 |
|
6.939 |
6.939 6.939 6.939 |
6,939 |
6.939 |
|
417 |
417 417 417 |
417 |
417 |
|
54.742 |
54.742 54.742 54.742 |
54.742 |
54.742 |
|
42.550 |
44,739 46.928 49.117 |
51.306 |
53494 |
|
Dec |
Jan Feb |
Mar |
Apr |
May |
40,361 |
42,550 44,739 |
46,928 |
49,117 |
51,306 |
56,931 |
56,931 56,931 |
56,931 |
56,931 |
56,931 |
97,292 |
99,481 101,670 |
103,859 106,048 |
108,236 |
|
5,693 |
5,693 5,693 |
5,693 |
5,693 |
5,693 |
3,795 |
3,795 3,795 |
3,795 |
3,795 |
3,795 |
1,898 |
1,898 1,898 |
1,898 |
1,898 |
1,898 |
1,898 |
1,898 1,898 |
1,898 |
1,898 |
1,898 |
3,750 |
3,750 3,750 |
3,750 |
3,750 |
3,750 |
833 |
833 833 |
833 |
833 |
833 |
3,795 |
3,795 3,795 |
3,795 |
3,795 |
3,795 |
Dec |
Jan |
Feb |
Mar |
Apr |
May |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
750 |
750 |
750 |
750 |
750 |
750 |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
1,265 |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
7,500 |
11,895 |
11,895 |
11,895 |
11,895 |
11,895 |
11,895 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
1,814 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
417 |
417 |
417 |
417 |
417 |
417 |
54,742 |
54,742 |
54,742 |
54,742 |
54,742 |
54,742 |
42,550 |
44,739 |
46,928 |
49,117 |
51,306 |
53,494 |
Income Statement-Year 4 with Dr. Jeremiah Kramer, DDS June 2005-May 2006
Inn |
.lul |
\u» |
Svp |
<Xt |
No\ |
33.041 |
33.(341 |
33.(341 |
33.041 |
33.041 |
33.041 |
2M-?3 |
26.433 |
26.433 |
26.433 |
26.433 |
26.433 |
6.730 |
6.730 |
6.730 |
6.730 |
6.730 |
6.730 |
66.194 |
66.194 |
66,194 |
66.194 |
66.194 |
66.194 |
59.574 |
59.574 |
59.574 |
59.574 |
59.574 |
59374 |
6.619 |
6.619 |
6,619 |
6,619 |
6.619 |
6,619 |
(5.957) |
(5.957) |
(5.957) |
(5.957) |
(5.957) |
(5.957) |
(3.9721 |
(3.972) |
(3.9721 |
(3.972) |
(3.972) |
(3.972) |
56264 |
56264 |
562U |
56264 |
56264 |
56264 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1.986 |
1,986 |
3,750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
833 |
833 |
833 |
833 |
833 |
833 |
3.972 |
3.972 |
3.972 |
3.972 |
3.972 |
3.972 |
2,500 |
2,500 |
2.500 |
2.500 |
2.500 |
2.500 |
958 |
958 |
958 |
958 |
958 |
958 |
1.324 |
1.324 |
1.324 |
1.324 |
1.324 |
1.324 |
9.5X3 |
9.583 |
9.583 |
9.583 |
9.583 |
9.583 |
14,685 |
14.6S5 |
14.685 |
14.685 |
14.685 |
14.685 |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
6.939 |
6,939 |
6.939 |
6.939 |
6.939 |
6,939 |
417 |
417 |
417 |
417 |
417 |
417 |
50.814 |
50.S14 |
50,814 |
503(14 |
50.814 |
50.X 14 |
5.451 |
5.451 |
5.451 |
5.451 |
5.451 |
5.451 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 |
Dr. Jeremiah Kramer |
26,433 |
26,433 |
26,433 |
26,433 |
26,433 |
26,433 |
Hygienist |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Gross Sales |
66,194 |
66,194 |
66,194 |
66,194 |
66,194 |
66,194 |
Cash Receipts (90%) |
59,574 |
59,574 |
59,574 |
59,574 |
59,574 |
59,574 |
Accounts Receivable (10%) |
6,619 |
6,619 |
6,619 |
6,619 |
6,619 |
6,619 |
Cost of Goods Sold |
|
|
|
|
|
|
Lab Fees (9%) |
(5,957) |
(5,957) |
(5,957) |
(5,957) |
(5,957) |
(5,957) |
Dental Supplies (6%) |
(3,972) |
(3,972) |
(3,972) |
(3,972) |
(3,972) |
(3,972) |
GROSS INCOME: |
56,264 |
56,264 |
56,264 |
56,264 |
56,264 |
56,264 |
EXPENSES: |
|
|
|
|
|
|
Advertising (3%) |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Insurance (3%) |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
958 |
958 |
958 |
958 |
958 |
958 |
Utilities (2%) |
1,324 |
1,324 |
1,324 |
1,324 |
1,324 |
1,324 |
Wages |
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
9,583 |
9,583 |
9,583 |
9,583 |
9,583 |
9,583 |
Dr. Jeremiah Kramer (.5 of production) |
oo VO |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
Hygienist (.28 of production) |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
Salaried & Benefits (21%) |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
50,814 |
50,814 |
50,814 |
50,814 |
50,814 |
50,814 |
NET PROFIT (LOSS): |
5,451 |
5,451 |
5,451 |
5,451 |
5,451 |
5,451 |
Stanley at 1 patients .1 day at an average <if SI833k'patknl .Wfc.Jtll
Jeremiah at 9 patients a da>. J days a week 1'nr 4X weeks at MX3.5*. patient 317.1*2
1 I lygicnist .U 7 patients a day for 2 Jays a week avenging S12(VpaIient 80.640
2assistants 40 hours a week at SI 1 AWIrnir for 52 weeks 45.760
1 receptionist/' hcokkeeper 40 hours a week at S11.65/hour at 52 weeks 24232
1 reteptionist/ bookkeeper20 konisa week at SI 1.65fltourat 52 weeks 12.116
\' evkty wage of assistant and rcvcptmnist before benefits K2.10.S
Stanley at 9 patients a day at an average of $183.56/patient 396,490
Jeremiah at 9 patients a day, 4 days a week for 48 weeks at $183.56/patient 317,192
1 Hygienist at 7 patients a day for 2 days a week averaging $120/patient 80,640
2 assistants 40 hours a week at $11.00/hour for 52 weeks 45,760
1 receptionist/ bookkeeper 40 hours a week at $11.65/hour at 52 weeks 24,232
1 receptionist/ bookkeeper 20 hours a week at $11.65/hour at 52 weeks 12,116
Weekly wage of assistant and receptionist before benefits 82,108
Dtc |
Jan |
feb |
Mar |
Apr |
May |
T»tal |
33.041 |
33.041 |
33.041 |
33.041 |
33.041 |
33.041 |
396490 |
26.433 |
26433 |
26433 |
26433 |
26.433 |
26.433 |
317.192 |
6,720 |
6.730 |
6.721 |
6.7X1 |
6.730 |
6,730 |
80.640 |
66.194 |
66.194 |
66.194 |
66.194 |
66.194 |
66.194 |
794,322 |
59.574 |
59.574 |
59374 |
59374 |
59374 |
59374 |
714.890 |
6.619 |
6.619 |
6.619 |
6.619 |
6.619 |
6.619 |
79.432 |
15.957* |
15.957) |
(5.957) |
(5.957) |
(5.9571 |
(5.957) |
(71489) |
(3,972) |
(3,972) |
(3.972) |
(3,972) |
(3.972) |
(3,972) |
(47.659) |
56264 |
56264 |
56264 |
56264 |
56264 |
56264 |
675.174 |
1,986 |
1.986 |
1,986 |
1,986 |
1.986 |
1.986 |
23.830 |
1.986 |
1.986 |
1,986 |
1,986 |
1.986 |
1.986 |
23.830 |
3,750 |
3,750 |
3,750 |
3.750 |
3.750 |
3.75ft |
45JOGO |
833 |
833 |
833 |
833 |
833 |
833 |
lOjOQO |
3.972 |
3.972 |
3.972 |
3.972 |
3.972 |
3.972 |
47.659 |
2300 |
2300 |
2300 |
2.500 |
2300 |
2300 |
30.000 |
958 |
958 |
958 |
958 |
958 |
958 |
1 1 3* • • |
1.324 |
1.324 |
1.324 |
1.324 |
1.324 |
1.324 |
1 5.886 |
9.583 |
9.583 |
9,583 |
9383 |
9383 |
9383 |
115/JOO |
14.685 |
I4.6S5 |
14.685 |
14.685 |
14.685 |
14.685 |
176.218 |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
22379 |
6,939 |
6.939 |
6,939 |
6,939 |
6.939 |
6,939 |
83.263 |
417 |
417 |
417 |
417 |
417 |
417 |
5,1;., |
50.814 |
50.814 |
50.814 |
50.814 |
50.814 |
50.814 |
609.765 |
5451 |
5.451 |
5.451 |
5.451 |
5.451 |
5451 |
65409 |
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Total |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 |
33,041 |
396,490 |
26,433 |
26,433 |
26,433 |
26,433 |
26,433 |
26,433 |
317,192 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
80,640 |
66,194 |
66,194 |
66,194 |
66,194 |
66,194 |
66,194 |
794,322 |
59,574 |
59,574 |
59,574 |
59,574 |
59,574 |
59,574 |
714,890 |
6,619 |
6,619 |
6,619 |
6,619 |
6,619 |
6,619 |
79,432 |
(5,957) |
(5,957) |
(5,957) |
(5,957) |
(5,957) |
(5,957) |
(71,489) |
(3,972) |
(3,972) |
(3,972) |
(3,972) |
(3,972) |
(3,972) |
(47,659) |
56,264 |
56,264 |
56,264 |
56,264 |
56,264 |
56,264 |
675,174 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
23,830 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
23,830 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
45,000 |
833 |
833 |
833 |
833 |
833 |
833 |
10,000 |
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
47,659 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
30,000 |
958 |
958 |
958 |
958 |
958 |
958 |
11,500 |
1,324 |
1,324 |
1,324 |
1,324 |
1,324 |
1,324 |
15,886 |
9,583 |
9,583 |
9,583 |
9,583 |
9,583 |
9,583 |
115,000 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
176,218 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
22,579 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
83,263 |
417 |
417 |
417 |
417 |
417 |
417 |
5,000 |
50,814 |
50,814 |
50,814 |
50,814 |
50,814 |
50,814 |
609,765 |
5,451 |
5,451 |
5,451 |
5,451 |
5,451 |
5,451 |
65,409 |
Income Statement-Year 4 without Dr. Jeremiah Kr; |
||||||
June 2005-May 2006 |
|
|
|
|
||
INCOME: |
|
Jan |
Jul |
Aug Sep |
Oct |
Not |
Dr. Stanley Kramer |
36.712 |
36.712 |
36.712 36.7 L |
2 36.712 |
36.712 |
|
Hygienisl |
|
6.720 |
6.720 |
6.720 6.72C |
1 6.730 |
6.7X1 |
Gross Sales |
|
43.432 |
43.432 |
43.432 43.43. |
2 43.432 |
43.432 |
Cash Receipts (90%) |
39.089 |
39.089 |
39J089 39.089 39.089 |
39.1189 |
||
Accounts Receivable (10%) |
4.343 |
4.343 |
4.343 4.343 |
i 4.343 |
4.343 |
|
Cost of (JcocK Sold |
|
|
|
|
|
|
Lab Fees (9%) |
|
(3.909) |
(3,909) |
(3.909) (3,909) (3,909) |
(3,909) |
|
Dental Supplies ifi'J) |
(2,606) |
(2.606) |
(2.606) (2,606) (2,606) |
(2.606) |
||
GROSS INCOME: |
JVM 7 |
34.117 |
34.917 36.917 36.917 |
36.917 |
||
EXPENSES: Advertising (Vi ) |
1.303 |
1.303 |
1.303 1,303 |
. 1,303 |
1.303 |
|
Insurance (39fc) |
|
1.303 |
1.303 |
1.303 1,303 |
i 1,303 |
1.303 |
Interest Expense (F) |
3.750 |
3.750 |
3.750 3,75t |
l 3.750 |
3,750 |
|
Legal & Professional Services (F) 833 |
833 |
833 833 |
833 |
833 |
||
Office Supplies (6'r) |
2.606 |
2.606 |
2.606 2.60C |
. 2.606 |
2.606 |
|
Mortgage (F) |
|
2.500 |
2,500 |
2.500 2.50C |
l 2,500 |
2.500 |
Taxes i Licenses i H Kf of sal an |
l 500 |
500 |
500 500 |
500 |
500 |
|
Utilities i 2r* i |
|
869 |
869 |
869 869 |
869 |
869 |
Waites Dr. Stanley Kramer (F) |
5.000 |
5.000 |
5.000 5.CCC |
l 5JOOO |
5.<Xt) |
|
1 lygienist i .28 of production i |
1.882 |
1.882 |
1.882 1.88: |
! 1,882 |
1.882 |
|
Salaried It Benefits (21%) |
7.710 |
7.710 |
7.710 7.71C |
l 7,710 |
7,710 |
|
Otlier Expanses CF) |
417 |
417 |
417 417 |
417 |
417 |
|
TOTALEXPE |
NSKS: |
28.6 72 |
28.6*2 |
28.672 28.67 |
2 28.672 |
28.672 |
M 1 PROMT |
iLOSSi: |
S.246 |
.V246 |
4244 .t24t |
8.246 |
8.246 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
Hygienist |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Gross Sales |
43,432 |
43,432 |
43,432 |
43,432 |
43,432 |
43,432 |
Cash Receipts (90%) |
39,089 |
39,089 |
39,089 |
39,089 |
39,089 |
39,089 |
Accounts Receivable (10%) |
4,343 |
4,343 |
4,343 |
4,343 |
4,343 |
4,343 |
Cost of Goods Sold |
|
|
|
|
|
|
Lab Fees (9%) |
(3,909) |
(3,909) |
(3,909) |
(3,909) |
(3,909) |
(3,909) |
Dental Supplies (6%) |
(2,606) |
(2,606) |
(2,606) |
(2,606) |
(2,606) |
(2,606) |
GROSS INCOME: |
36,917 |
36,917 |
36,917 |
36,917 |
36,917 |
36,917 |
EXPENSES: |
|
|
|
|
|
|
Advertising (3%) |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
Insurance (3%) |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
2,606 |
2,606 |
2,606 |
2,606 |
2,606 |
2,606 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
500 |
500 |
500 |
500 |
500 |
500 |
Utilities (2%) |
869 |
869 |
869 |
869 |
869 |
869 |
Wages |
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
Hygienist (.28 of production) |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
Salaried & Benefits (21%) |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
Stanley at III patients a day at an average • SIX.?.5fv'palknt 440.544
1 Hygienist at 7 patients a day for 2 days a week avenging SI2(Vjxitienl 80.640
I assistant 40 hours a week at SI I .UO/tvwr for 52 weeks 22JWO
I receptionist/ booUceper 40 hours a week at S11.65/hour at 52 Meeks 24.232
Weekly wage "f assistant and receptionist before benefits 47.112
Stanley at 10 patients a day at an average of $183.56/patient 440,544
1 Hygienist at 7 patients a day for 2 days a week averaging $ 120/patient 80,640
1 assistant 40 hours a week at $11.00/hour for 52 weeks 22,880
1 receptionist/ bookkeeper 40 hours a week at $11.65/hour at 52 weeks 24,232
Weekly wage of assistant and receptionist before benefits 47,112
[>CC >6.712 6.733 43.432 39.089 4343 |
Jan t'cb 36.712 36.712 6,730 6.730 43.432 43.432 39.089 39.089 4.343 4.343 |
Mar 36.712 6,730 43.432 39.089 4.343 |
Apr 36.712 6.730 43.432 39.089 4.343 |
Mat Total 36.712 440.544 6.730 80.640 43.432 521.184 39.089 469J066 4.343 52.118 |
|
|
(3.909) (2.606) .V>.9|7 |
(3.9091 (3.909 12.6061 12.606 36.917 36.917 |
1 (3.909) l (2,606) 36.917 |
(3.909) (2.606) 36.9)7 |
(3.909) (46.907) (2.606) (3I271i 36.917 443.006 |
|
|
1.303 1.303 3.750 833 2.606 2.500 500 869 |
1.303 1.303 1.303 1.303 3.750 3.750 833 833 2.606 2.606 2.500 2.300 500 500 869 869 |
1.303 1.303 3.750 833 2.606 2.500 500 869 |
1.303 1.303 3.750 833 2.606 2.500 500 869 |
1.303 15.636 1.303 1 5.636 3.750 45.000 833 10.000 2.606 31271 2.5(0 30.000 500 60X1 869 10,424 |
|
|
5JOOO 1.882 7.710 417 28.672 |
5000 5J000 1.882 1.882 7,710 7,710 417 417 28.672 28.672 |
SjOOO 1.882 7.710 417 28.672 |
5JOOO 1.882 7.710 417 28.672 |
5.CIO 60.000 1.882 22_S79 7.710 92^14 417 5JT0CI 28.672 344.059 |
|
|
8246 |
8246 8 246 |
8246 |
X24f> |
8246 98.947 |
|
|
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Total |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
440,544 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
80,640 |
43,432 |
43,432 |
43,432 |
43,432 |
43,432 |
43,432 |
521,184 |
39,089 |
39,089 |
39,089 |
39,089 |
39,089 |
39,089 |
469,066 |
4,343 |
4,343 |
4,343 |
4,343 |
4,343 |
4,343 |
52,118 |
(3,909) |
(3,909) |
(3,909) |
(3,909) |
(3,909) |
(3,909) |
(46,907) |
(2,606) |
(2,606) |
(2,606) |
(2,606) |
(2,606) |
(2,606) |
(31,271) |
36,917 |
36,917 |
36,917 |
36,917 |
36,917 |
36,917 |
443,006 |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
15,636 |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
1,303 |
15,636 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
45,000 |
833 |
833 |
833 |
833 |
833 |
833 |
10,000 |
2,606 |
2,606 |
2,606 |
2,606 |
2,606 |
2,606 |
31,271 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
30,000 |
500 |
500 |
500 |
500 |
500 |
500 |
6,000 |
869 |
869 |
869 |
869 |
869 |
869 |
10,424 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
60,000 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
22,579 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
92,514 |
417 |
417 |
417 |
417 |
417 |
417 |
5,000 |
28,672 |
28,672 |
28,672 |
28,672 |
28,672 |
28,672 |
344,059 |
8,246 |
8,246 |
8,246 |
8,246 |
8,246 |
8,246 |
98,947 |
Statement of Cash Flows-Year 4, June 2005-May 2006
Jim Cash Inflows Beginning Cash Balance 53.494 Cash Receipts 59.574 Total Cash Inllous 1 IJ.WI |
Jnl 52.326 59.574 111.900 |
\U;i Sep 51.157 49.988 59.574 59374 110.731 1093*3 |
r*i 48.820 59374 1 <18394 |
Nov 47.651 59374 1072:= |
|
|
|
Cash Disbursements Lab Fees (9*) 5.957 Dental Supplies (6%) 3.972 Advertising (39) 1.986 Insurance {3%) 1.986 Interest Expense (F) 3,750 Ixrgal & Professional Services (TO 833 Office Suppl ies (6rr) 3.972 Mortgage (F) 2.SU Taxes & Licenses (10% of salary) 958 Utilities,:*, 1.324 |
5.957 3.972 1.986 1.986 3.750 833 3.972 2300 958 1.324 |
5.957 5.957 3.972 3.972 1.986 1.986 1.986 1.986 3.750 3.750 833 833 3.972 3.972 2300 2300 958 958 1.324 1.324 |
5.957 3.972 1.986 1.986 3.750 833 3.972 2300 958 1.324 |
5.957 3.972 1.986 1.986 3.750 833 3.972 2300 958 1.324 |
|
|
|
Wages Dr. Stanley Kramer (F) 9,583 Dr. Jeremiah Kratner 14.685 Hygienisl 1.882 Salaried & Benefits 6.939 Other Expenses (F) 417 |
9.583 14.685 1.882 6.939 417 |
9383 9383 14.685 14.685 1.882 1.882 6.939 6.939 417 417 |
9,583 14.685 1.882 6.939 417 |
9383 14.685 1.882 6.939 417 |
|
|
|
Total Disbursements <0,74.1 |
60.743 |
60.743 60.743 |
60.743 |
60.743 |
|
|
|
Remaining Cash at Mmith Ind 52 326 |
51.157 |
4^,988 48.820 |
47 a? 1 |
46.4*3 |
|
|
|
|
|
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Cash Inflows |
|
|
|
|
|
|
|
Beginning Cash Balance |
|
53,494 |
52,326 |
51,157 |
49,988 |
48,820 |
47,651 |
Cash Receipts |
|
59,574 |
59,574 |
59,574 |
59,574 |
59,574 |
59,574 |
Total Cash Inflows |
|
113,069 |
111,900 |
110,731 |
109,563 |
108,394 |
107,22f |
Cash Disbursements |
|
|
|
|
|
|
|
Lab Fees (9%) |
|
5,957 |
5,957 |
5,957 |
5,957 |
5,957 |
5,957 |
Dental Supplies (6%) |
|
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
Advertising (3%) |
|
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
Insurance (3%) |
|
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
1,986 |
Interest Expense (F) |
|
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
|
Office Supplies (6%) |
|
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
3,972 |
Mortgage (F) |
|
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
958 |
958 |
958 |
958 |
958 |
958 |
|
Utilities (2%) |
|
1,324 |
1,324 |
1,324 |
1,324 |
1,324 |
1,324 |
Wages |
|
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
|
9,583 |
9,583 |
9,583 |
9,583 |
9,583 |
9,583 |
Dr. Jeremiah Kramer |
|
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
Hygienist |
|
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
Salaried & Benefits |
|
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
6,939 |
Other Expenses (F) |
|
417 |
417 |
417 |
417 |
417 |
417 |
Total Disbursements |
|
60,743 |
60,743 |
60,743 |
60,743 |
60,743 |
60,743 |
Remaining Cash at Month End |
52,326 |
51,157 |
49,988 |
48,820 |
47,651 |
46,483 |
Apr
41,808 59,574
106,057 104,888 103,719 102,551 101,382
5,957 5,957 5,957 5,957 5,957
3.9723,972 3,972 3,972 3,972
1.9861,986 1,986 1,986 1,986
1.9861,986 1,986 1,986 1,986
3,750 3,750 3,750 3,750 3,750
833 833 833 833 833
3.9723,972 3,972 3,972 3,972
2,500 2,500 2,500 2,500 2,500
958 958 958 958 958
1,324 1,324 1,324 1,324 1,324
9,583 9,583 9,583 9,583 9,583
14,685 14,685 14,685 14,685 14,685
1,882 1,882 1,882 1,882 1,882
6,939 6,939 6,939 6,939 6,939
417 417 417 417 417
60,743 60,743 60,743 60,743 60,743
45,314 44,145 42,977 41,808 40,639
Income Statement-Year 5, June 2006-May 2007
INCOMK: |
.lun |
lul |
\u« |
Sip |
Oct |
Niw |
Dr. Stanley Knttner |
36,712 |
36,712 |
36.712 |
36.712 |
36,712 |
36,712 |
Dr. Jeremiah Knuner |
26433 |
26.433 |
26.433 |
26433 |
26433 |
26433 |
Ilygienist 81 |
6.72D |
6.720 |
6.720 |
6.720 |
6.720 |
6.720 |
Ilygienist #2 |
6.72CJ |
6.7X1 |
6.720 |
6.720 |
6.720 |
6.720 |
Gross Sales |
76.5X5 |
76.585 |
76.585 |
76.585 |
76385 |
76385 |
Cash Receipts (90% i |
68.926 |
68,926 |
68.926 |
68.926 |
68.926 |
68.926 |
Accounts Receivable (10%) |
7.658 |
7.658 |
7.658 |
7.658 |
7.658 |
7.658 |
Cost <4 t>iikIs Sold |
|
|
|
|
|
|
Lab Foss (9%) |
(6,893) |
(6,895) |
(6.893) |
(6.8931 |
(6.893) |
(6.893) |
I-X.-tit.il Supplies (6%) |
(4.595) |
14.5951 |
14.595) |
(4.5951 |
14.5951 |
i4.5951 |
<.R( >SS INCOME; |
65.097 |
65.097 |
65.9*7 |
65.997 |
(■5.**>7 |
65,#97 |
EXPENSES: Advertising 13% I |
2298 |
2.298 |
22'JB |
2.298 |
2298 |
2.298 |
Insurance (3%) |
2298 |
2.298 |
2298 |
2298 |
2298 |
2298 |
Interest Expense (F) |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
ljegal & Professional Servicest F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies t f>rr I |
4.595 |
4.595 |
4_5'» |
4.595 |
4.595 |
4J95 |
Mortgage (F) |
2_500 |
2.500 |
2_500 |
2500 |
2.500 |
2.500 |
Taxes & Licenses > 10% of salary1 |
1.083 |
1.083 |
1.083 |
1.083 |
1.083 |
1.083 |
Utilities (2%) |
1_532 |
1.532 |
1.532 |
1.532 |
1.532 |
1.532 |
|
|
|
|
|
|
|
Dr. Stanley Kramer iF) |
10,833 |
10.833 |
10.833 |
10.833 |
10.833 |
10.833 |
Dr. Jeremiah Kratner(.5of production) |
14,685 |
14,685 |
14.685 |
14.685 |
14,685 |
14.685 |
HygienLst #1 (.28of production! |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
Ilygienist #2 (.25 of production) |
1.680 |
1.6S0 |
1.680 |
1.680 |
1.680 |
1.680 |
Salaried £. Benefits (21%) |
7.710 |
7.710 |
7.710 |
7.710 |
7.710 |
7.710 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
564194 |
56.-W4 |
56.094 |
56.094 |
56.HV4 |
56,994 |
NET PROFIT (I.OSS.i: |
9.002 |
9.002 |
9.1102 |
9.01)2 |
9.002 |
9,11112 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
Dr. Jeremiah Kramer |
26,433 |
26,433 |
26,433 |
26,433 |
26,433 |
26,433 |
Hygienist #1 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Hygienist #2 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
Gross Sales |
76,585 |
76,585 |
76,585 |
76,585 |
76,585 |
76,585 |
Cash Receipts (90%) |
68,926 |
68,926 |
68,926 |
68,926 |
68,926 |
68,926 |
Accounts Receivable (10%) |
7,658 |
7,658 |
7,658 |
7,658 |
7,658 |
7,658 |
Cost of Goods Sold Lab Fees (9%) |
(6,893) |
(6,893) |
(6,893) |
(6,893) |
(6,893) |
(6,893) |
Dental Supplies (6%) |
(4,595) |
(4,595) |
(4,595) |
(4,595) |
(4,595) |
(4,595) |
GROSS INCOME: |
65,097 |
65,097 |
65,097 |
65,097 |
65,097 |
65,097 |
EXPENSES: Advertising (3%) |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
Insurance (3%) |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
Utilities (2%) |
1,532 |
1,532 |
1,532 |
1,532 |
1,532 |
1,532 |
Wages Dr. Stanley Kramer (F) |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
Dr. Jeremiah Kramer (.5 of production) |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
Hygienist#! (.28 of production) |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Hygienist #2 (.25 of production) |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
Salaried & Benefits (21%) |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
56,094 |
56,094 |
56,094 |
56,094 |
56,094 |
56,094 |
NET PROFIT (LOSS): |
9,002 |
9,002 |
9,002 |
9,002 |
9,002 |
9,002 |
Manic; at 10 patients a da) at an average <4'SI8.?.5<v'patienl 4411.544
Jeivnnah at 9 patients a day. 4 days a »cik for 4X weeks at SW.ffc: pat lent 317.192
2Hygienist at 7 patients a day for 2 days a week averaging S12CVJxuient 161.280
2as si slants 40 hours a week at S11 .OCVbour for 52 weeks 45.760
I receptionist/ bookkeeper 40 hours a week at S11 .6Vhotir at 52 week- 24.232
I receptionist/ bookkeeper 20 holies a week at S11.6S/kour at 52 weeks 12.116
\\ cekly wage of assistant and receptionist before benefits X2.10.H
Stanley at 10 patients a day at an average of $183.56/patient 440,544
Jeremiah at 9 patients a day, 4 days a week for 48 weeks at $183.56/patient 317,192
2 Hygienist at 7 patients a day for 2 days a week averaging $120/patient 161,280
2 assistants 40 hours a week at $11.00/hour for 52 weeks 45,760
1 receptionist/ bookkeeper 40 hours a week at $11.65/hour at 52 weeks 24,232
1 receptionist/ bookkeeper 20 hours a week at $11.65/hour at 52 weeks 12,116
Weekly wage of assistant and receptionist before benefits 82,108
Dec |
Jan |
1 eh |
Mar |
\pr |
May |
|
36.712 |
36.712 |
36.712 |
36.712 |
36.712 |
36.712 |
|
26.4?? |
26.4?.? |
26.4?.? |
26.4.?.? |
26.4?? |
264?.? |
|
6.73) |
6.730 |
6.73) |
6.751 |
6.73f* |
6.73i |
|
6.730 |
6.73* |
6.720 |
6.73< |
6.7J* |
6.73i |
|
76.5XS |
76.585 |
763*5 |
76,5X5 |
763X5 |
763X5 |
|
68,926 |
68.92* |
68.926 |
-X.-26 |
68.926 |
68.926 |
|
7.65X |
7,658 |
7,658 |
7.658 |
7.658 |
7.658 |
|
(6.8951 |
|6.893> |
(6.893) |
16,893) |
(6.893( |
(6.893) |
|
(4.595* |
(4395) |
(4395) |
(4.595) |
(4395* |
14395) |
|
65.097 |
65.097 |
65.‘>97 |
65.097 |
65.097 |
65.097 |
|
2.298 |
2.298 |
2.298 |
2.298 |
2.29X |
2.298 |
|
2.298 |
2.298 |
2.29X |
2.298 |
2.298 |
2.298 |
|
3.750 |
3.750 |
3.750 |
3.750 |
3.7S* |
3.750 |
|
833 |
8.?3 |
833 |
833 |
833 |
833 |
|
4.595 |
4395 |
4395 |
4595 |
43>5 |
4395 |
|
2.500 |
23CO |
2,500 |
2300 |
23CO |
2300 |
|
|
IJ083 |
1.083 |
1.083 |
140*3 |
1.083 |
|
1332 |
1332 |
1332 |
1332 |
1332 |
1332 |
|
I0.X.?? |
IO.X?? |
10.8 ?? |
IOJ833 |
IOJS33 |
10.X.?.? |
|
14.6X5 |
14.6X5 |
14.6X5 |
14.6X5 |
14.685 |
14.6X5 |
|
1.882 |
1.882 |
I.XX2 |
1.882 |
1.882 |
1.882 |
|
1.680 |
I.M0 |
1.680 |
1.680 |
I.6MI |
1.680 |
|
7.710 |
7.710 |
7,710 |
7.7ld |
7.710 |
7.710 |
|
417 |
417 |
417 |
417 |
417 |
417 |
|
56.094 |
56.»W4 |
56.094 |
56.094 |
56.094 |
56.094 |
|
9.002 |
9.M>2 |
9.1 <1)2 |
9.im2 |
|
9.1X12 |
|
Dec |
Jan |
Feb |
Mar |
Apr |
May |
|
36,712 |
36,712 36: |
,712 |
36,712 |
36,712 |
36,712 |
|
26,433 |
26,433 26. |
,433 |
26,433 |
26,433 |
26,433 |
|
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
|
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
|
76,585 |
76,585 76. |
oo |
76,585 |
76,585 |
76,585 |
|
68,926 |
68,926 68. |
,926 |
68,926 |
68,926 |
68,926 |
|
7,658 |
7,658 |
7,658 |
7,658 |
7,658 |
7,658 |
|
(6,893) |
(6,893) (6, |
893) |
(6,893) |
ro On OO vo, |
(6,893) |
Dec |
Jan |
Feb |
Mar |
Apr |
May |
(4,595) |
(4,595) |
(4,595) |
(4,595) |
(4,595) |
(4,595) |
65,097 |
65,097 |
65,097 |
65,097 |
65,097 |
65,097 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
833 |
833 |
833 |
833 |
833 |
833 |
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,532 |
1,532 |
1,532 |
1,532 |
1,532 |
1,532 |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
417 |
417 |
417 |
417 |
417 |
417 |
56,094 |
56,094 |
56,094 |
56,094 |
56,094 |
56,094 |
9,002 |
9,002 |
9,002 |
9,002 |
9,002 |
9,002 |
Income Statement-Year 5 without Dr. Jeremiah Kramer, DDS June 2006-May 2007
INCOME: |
Jim |
Jul |
Auj: |
Sep |
Oct |
Nov |
Dr. Stanley Kramer |
36.712 |
36.712 |
36.712 |
36.712 |
36.712 |
36.712 |
Hygienist #1 |
6.720 |
6.720 |
6.720 |
6.720 |
6.720 |
6.720 |
Hygienist 42 |
6.720 |
6.720 |
6.720 |
6.720 |
6.720 |
6.720 |
Gross Sales |
50.152 |
50,152 |
50.152 |
50.152 |
50.152 |
50.152 |
Cash Receipts(90%) |
45.137 |
45.137 |
45.137 |
45.137 |
45.137 |
45.137 |
Accounts Receivable c 10%) |
5.015 |
5.015 |
5.015 |
5.015 |
5.015 |
5.015 |
Cost • 4 f h mils S. 4(1 |
|
|
|
|
|
|
I.ab Fees (99fc) |
U314) |
14314) |
• 4314) |
i4314i |
i43I4) |
• 4314. |
Dental Supplie.-16'r t |
(3.009) |
13.00?) |
(3.009) |
(3.009) |
(3.009) |
<3.009i |
«.Ri >Ss INCOME: |
42.629 |
42.A29 |
42,629 |
42.<>29 |
42.62V |
42.f>29 |
EXPENSES: Advertising ( I |
1305 |
1305 |
1305 |
1305 |
1305 |
1305 |
Insurance (3%) |
1305 |
1305 |
1305 |
1.505 |
1305 |
1305 |
Interest Expense (I) |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
3.750 |
Legal Si Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (I |
3.009 |
3.009 |
3.00? |
3.009 |
3.009 |
3.009 |
Mortgage (F) |
2300 |
2300 |
2300 |
2300 |
2303 |
2300 |
Taxes &. Licenses (lurr of salary) |
5CO |
5CO |
500 |
500 |
500 |
500 |
Utilities (2%) |
1.003 |
1.003 |
1.003 |
1.003 |
1.003 |
1.003 |
Wage* |
|
|
|
|
|
|
Dr. Stanley KrameriF) |
5.000 |
5.000 |
5.000 |
5.000 |
5X130 |
5.000 |
1 lygienisl #1 i.28of production) |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
1.882 |
1 lygienisl #21.25 of production* |
1.680 |
1.680 |
1.680 |
i.eao |
1.680 |
1.680 |
Salaried & Benefits (21%) |
7.710 |
7.710 |
7.710 |
7.710 |
7.710 |
7.710 |
Other Expsnses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
31292 |
31.292 |
31.292 |
31.292 |
31.292 |
31292 |
NET PR< UTl iLOSs,; |
11.337 |
11.337 |
11.337 |
11.337 |
11.337 |
11337 |
INCOME: |
|
|
Jun |
Jul |
Aug |
Dr. Stanley Kramer Hygienist #1 Hygienist #2 Gross Sales
INCOME: |
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Cash Receipts (90%) |
45,137 |
45,137 |
45,137 |
45,137 |
45,137 |
45,137 |
Accounts Receivable (10%) |
5,015 |
5,015 |
5,015 |
5,015 |
5,015 |
5,015 |
Cost of Goods Sold |
|
|
|
|
|
|
Lab Fees (9%) |
(4,514) |
(4,514) |
(4,514) |
(4,514) |
(4,514) |
(4,514) |
Dental Supplies (6%) |
(3,009) |
(3,009) |
(3,009) |
(3,009) |
(3,009) |
(3,009) |
GROSS INCOME: |
42,629 |
42,629 |
42,629 |
42,629 |
42,629 |
42,629 |
EXPENSES: |
|
|
|
|
|
|
Advertising (3%) |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
Insurance (3%) |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
Interest Expense (F) |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
Office Supplies (6%) |
3,009 |
3,009 |
3,009 |
3,009 |
3,009 |
3,009 |
Mortgage (F) |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
500 |
500 |
500 |
500 |
500 |
500 |
Utilities (2%) |
1,003 |
1,003 |
1,003 |
1,003 |
1,003 |
1,003 |
Wages |
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
Hygienist #1 (.28 of production) |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
Hygienist #2 (.25 of production) |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
Salaried & Benefits (21%) |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
Other Expenses (F) |
417 |
417 |
417 |
417 |
417 |
417 |
TOTAL EXPENSES: |
31,292 |
31,292 |
31,292 |
31,292 |
31,292 |
31,292 |
NET PROFIT (LOSS): |
11,337 |
11,337 |
11,337 |
11,337 |
11,337 |
11,337 |
Stanley at 10 patients a day at an average of $183.56/patient
1 Hygienist at 7 patients a day for 2 days a week averaging $ 120/patient 1 Hygienist at 7 patients a day for 2 days a week averaging $ 120/patient
1 assistant 40 hours a week at $11.00/hour for 52 weeks
1 receptionist/ bookkeeper 40 hours a week at $11.65/hour at 52 weeks
1 receptionist/ bookkeeper 20 hours a week at $11.65/hour at 52 weeks Weekly wage of assistant and receptionist before benefits
Uv 36.712 |
Jan 1 36,712 36 |
rcb Mar .712 36.712 |
Apr 36.712 |
Ma\ Tt 36.712 440 |
•tal '344 |
|
6.720 |
6.720 6.720 6,720 |
6.720 |
6.730 80. |
640 |
|
|
6.720 |
6,720 6.720 6,720 |
6,720 |
6.7X) 80. |
640 |
|
|
50,152 |
50.152 50 |
.152 50.152 |
50.152 |
50.152 601 |
.824 |
|
45.137 |
45.137 45 |
.137 45.137 |
45.137 |
45.137 541 |
.612 |
|
5.015 |
5.015 5. |
015 5,015 |
5.015 |
5X)15 60. |
182 |
|
<4314) |
(4314) <4. |
514) (4314) |
(4314) |
(4314) (54. |
164) |
|
(3.009) |
(3.009) (3. |
009) (3.009) |
(3.009) |
(3X09) (36. |
Ittl) |
|
42.629 |
42.62'* 42 |
.fi2'» 42-<>2i |
42-(>29 |
42-629 511 |
.55<‘ |
|
1.5D5 |
1305 1. |
505 1.505 |
1305 |
1305 18. |
055 |
|
1.505 |
1305 1. |
505 1305 |
1305 |
1305 18. |
055 |
|
3.750 |
3.750 3. |
750 3,750 |
3,750 |
3.750 45. |
000 |
|
833 |
833 833 833 |
833 |
833 10. |
000 |
|
|
3.009 |
3.CXB 3, |
009 3.009 |
3.009 |
3X09 36. |
10» |
|
2.500 |
2300 2. |
500 2 300 |
2300 |
23(0 30. |
ooo |
|
500 |
500 500 500 |
500 |
500 6.000 |
|
||
ijoas |
1.003 1. |
003 1.003 |
1.003 |
1X03 12. |
036 |
|
5.030 |
5.000 5. |
000 5.000 |
5.000 |
5X00 60. |
000 |
|
1.882 |
1.882 1. |
882 1.882 |
1.882 |
1,882 22. |
579 |
|
1.680 |
1.680 1. |
680 1.680 |
1.680 |
1.680 30. |
160 |
|
7.710 |
7.710 7. |
710 7.710 |
7,710 |
7.710 92, |
514 |
|
417 |
417 417 417 |
417 |
417 5X00 |
|
||
312*2 |
31292 31 |
292 31292 |
31292 |
31292 375 |
•5t**> |
|
11337 |
11337 11 |
.33? 1I.3J7 |
11*337 |
I1J37 136 |
.1 >42 |
|
Dec |
Jan |
Feb |
Mar |
Apr |
May |
Total |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
36,712 |
440,544 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
80,640 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
6,720 |
80,640 |
50,152 |
50,152 |
50,152 |
50,152 |
50,152 |
50,152 |
601,824 |
45,137 |
45,137 |
45,137 |
45,137 |
45,137 |
45,137 |
541,642 |
5,015 |
5,015 |
5,015 |
5,015 |
5,015 |
5,015 |
60,182 |
(4,514) |
(4,514) |
(4,514) |
(4,514) |
(4,514) |
(4,514) |
(54,164) |
(3,009) |
(3,009) |
(3,009) |
(3,009) |
(3,009) |
(3,009) |
(36,109) |
42,629 |
42,629 |
42,629 |
42,629 |
42,629 |
42,629 |
511,550 |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
18,055 |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
1,505 |
18,055 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
45,000 |
833 |
833 |
833 |
833 |
833 |
833 |
10,000 |
3,009 |
3,009 |
3,009 |
3,009 |
3,009 |
3,009 |
36,109 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
30,000 |
500 |
500 |
500 |
500 |
500 |
500 |
6,000 |
1,003 |
1,003 |
1,003 |
1,003 |
1,003 |
1,003 |
12,036 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
5,000 |
60,000 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
22,579 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
20,160 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
92,514 |
417 |
417 |
417 |
417 |
417 |
417 |
5,000 |
31,292 |
31,292 |
31,292 |
31,292 |
31,292 |
31,292 |
375,509 |
11,337 |
11,337 |
11,337 |
11,337 |
11,337 |
11,337 |
136,042 |
Statement of Cash Flows-Year 5, June 2006-May 2007
Jun fash InlVrns Beg inning Cash Balance 39,471 Cash Receipts 68,926 Total Cash Inflow s 108.397 |
Jul 40,815 68,926 1**9,741 |
Vus 42.159 68,926 l III .<185 1 |
Sep Oct 13.503 44.847 58,926 68,926 12 J2*> 113.773 |
N..v 46.191 68.926 I15.1P |
|
|
|
Cash Disbursements Lab Fees i9<3) 6.893 Dental Supplies (6%) 4595 Advertising (35E-) 2.298 Insurance <3%) 2.298 Interert Expense (R 3.750 Legal & Professional Services (R 833 Office Supplies (6*S) 4.595 Mortgage (F> 2500 Taxes i Licenses i. U/i of salary) 1.083 l,tilities(2‘S) IJS32 |
6.893 4.595 2.298 2.298 3.750 833 4.595 2.500 1.1383 1.532 |
6.893 4.595 2.298 2.298 3.750 833 4.595 2_500 1.083 1.532 |
6.893 6.893 4.595 4.595 2^98 2.298 2J98 2.298 3.750 3.750 833 833 4.595 4.595 2.500 2.500 1.083 1.083 1.532 1.532 |
6.893 4.595 2.298 2.298 3.750 833 4.595 2.500 1.083 1.532 |
|
|
|
W ages Dr. Stanley Kramer (F) 10,833 Dr. Jeremiah Kramer 14,685 Hygienist #1 1.882 Hygienist #2 1.680 Salaried & Benefits 7.710 Other Kxjvnses (F) 417 |
10,833 14,685 1.882 1.680 7.710 417 |
10.833 14.685 1.882 1.680 7.710 417 |
10.833 10.833 14.685 14.685 1.882 1.882 1.680 1.680 7.710 7.710 417 417 |
10.833 14.685 1.882 1.680 7.710 417 |
|
|
|
Total Disbursements 67.582 |
*7-582 |
67.582 ( |
1*7.582 67.582 |
67.5 82 |
|
|
|
Kemaintnu Cash at Month Knd 4*1.815 |
42.15*> |
43.503 |
44.847 4*.I9I |
47.535 |
|
|
|
|
|
Jun |
Jul |
Aug |
Sep |
Oct |
Nov |
Cash Inflows |
|
|
|
|
|
|
|
Beginning Cash Balance |
|
39,471 |
40,815 |
42,159 |
43,503 |
44,847 |
46,191 |
Cash Receipts |
|
68,926 |
68,926 |
68,926 |
68,926 |
68,926 |
68,926 |
Total Cash Inflows |
|
108,397 109,741 |
111,085 |
112,429 |
113,773 |
115,11' |
|
Cash Disbursements |
|
|
|
|
|
|
|
Lab Fees (9%) |
|
6,893 |
6,893 |
6,893 |
6,893 |
6,893 |
6,893 |
Dental Supplies (6%) |
|
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
Advertising (3%) |
|
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
Insurance (3%) |
|
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
Interest Expense (F) |
|
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
3,750 |
Legal & Professional Services (F) |
833 |
833 |
833 |
833 |
833 |
833 |
|
Office Supplies (6%) |
|
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
4,595 |
Mortgage (F) |
|
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
2,500 |
Taxes & Licenses (10% of salary) |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
1,083 |
|
Utilities (2%) |
|
1,532 |
1,532 |
1,532 |
1,532 |
1,532 |
1,532 |
Wages |
|
|
|
|
|
|
|
Dr. Stanley Kramer (F) |
|
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
Dr. Jeremiah Kramer |
|
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
Hygienist #1 |
|
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
1,882 |
Hygienist #2 |
|
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
1,680 |
Salaried & Benefits |
|
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
7,710 |
Other Expenses (F) |
|
417 |
417 |
417 |
417 |
417 |
417 |
Total Disbursements |
|
67,582 |
67,582 |
67,582 |
67,582 |
67,582 |
67,582 |
Remaining Cash at Month End |
40,815 |
42,159 |
43,503 |
44,847 |
46,191 |
47,535 |
tk-c |
Jan Feb |
Mur |
\pr |
Ma* |
|
|
47.535 |
48.879 50.223 |
51566 |
52.910 |
54.251 |
I |
|
68.926 |
68.926 68.926 |
68,926 |
68,926 |
68.926 |
|
|
116,461 |
1I7JMI5 11<<.I4" |
12M93 |
121 >37 |
123.181 |
|
|
6,893 |
6.893 6.893 |
6893 |
6.893 |
6.893 |
|
|
4.595 |
4595 4595 |
4595 |
4595 |
4595 |
|
|
2.298 |
2.2J8 2J» |
2-298 |
2.298 |
2.298 |
|
|
2.298 |
2.298 2.298 |
2.298 |
2.298 |
2298 |
|
|
3.750 |
3.750 3.750 |
3.750 |
3.750 |
3.750 |
|
|
833 |
833 833 |
833 |
833 |
833 |
|
|
4595 |
4.595 4595 |
4595 |
4595 |
4595 |
|
|
2500 |
2500 2500 |
2500 |
2500 |
2500 |
|
|
1,083 |
1JD83 1.083 |
1.083 |
1.083 |
1.083 |
|
|
1532 |
1532 1532 |
1532 |
1532 |
1532 |
|
|
10.833 |
10.833 10.833 |
10.833 |
10.833 |
10.833 |
|
|
14.685 |
14.685 14.685 |
14.685 |
14.685 |
14.685 |
|
|
1.882 |
1.882 1.882 |
1.882 |
1.882 |
1.882 |
|
|
1.68' |
1.680 1.680 |
1.680 |
1.680 |
1.680 |
|
|
7.710 |
7.710 7.710 |
7.710 |
7.710 |
7.710 |
|
|
417 |
417 417 |
417 |
417 |
417 |
|
|
67582 |
67582 67.5x2 |
1.7.582 |
67.582 |
67.5X2 |
|
|
48.879 |
50.223 51.564 |
52.* 1* |
54.254 |
55.5W |
f |
|
Dec |
Jan |
Feb |
Mar |
|
Apr |
May |
47,535 |
48,879 |
50,223 |
51,566 |
52,910 |
54,254 |
|
68,926 |
68,926 |
68,926 |
68,926 |
68,926 |
68,926 |
|
116,461 |
117,805 |
119,149 |
120,493 |
121,837 |
123,18] |
|
6,893 |
6,893 |
6,893 |
6,893 |
|
6,893 |
6,893 |
4,595 |
4,595 |
4,595 |
4,595 |
|
4,595 |
4,595 |
2,298 |
2,298 |
2,298 |
2,298 |
|
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
2,298 |
|
2,298 |
2,298 |
3,750 |
3,750 |
3,750 |
3,750 |
|
3,750 |
3,750 |
833 |
833 |
833 |
833 |
|
833 |
833 |
4,595 |
4,595 |
4,595 |
4,595 |
|
4,595 |
4,595 |
2,500 |
2,500 |
2,500 |
2,500 |
|
2,500 |
2,500 |
1,083 |
1,083 |
1,083 |
1,083 |
|
1,083 |
1,083 |
1,532 |
1,532 |
1,532 |
1,532 |
|
1,532 |
1,532 |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
10,833 |
|
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
14,685 |
|
1,882 |
1,882 |
1,882 |
1,882 |
|
1,882 |
1,882 |
1,680 |
1,680 |
1,680 |
1,680 |
|
1,680 |
1,680 |
7,710 |
7,710 |
7,710 |
7,710 |
|
7,710 |
7,710 |
417 |
417 |
417 |
417 |
|
417 |
417 |
67,582 |
67,582 |
67,582 |
67,582 |
67,582 |
67,582 |
|
48,879 |
50,223 |
51,566 |
52,910 |
54,254 |
55,598 |
Locating a suitable practice -There is the possibility that the perfect practice does not exist in our desired location. Further, the practice that I do the associateship with may not be optimal for purchase. In that case I will survey the area for a practice to buy or a location to build. Living in the area will give me latitude to do this.
Not being asked to buy the practice from the present owner -If the owner does not like my work or decides not to retire, I will weigh my options. I could buy another practice, build a practice or possibly do a partial buyout of the current practice. Fortunately, this decision will be made after I have had a year's experience with the owner to assess his practice, the area, and my goals for the future without any capital outlay.
Not having a "quality” client base -I feel that it is optimal to buy a practice with a good client base. Sometimes the goodwill of the client base is overstated. By working in a practice, I will have the opportunity to assess the quality of the clients. If I decide not to buy the practice that I am doing an associateship in, I will have built up a client pool of my own that will hopefully follow me to my new practice.
Not having large enough initial client base -We will select a practice only after intense study of its active patient base, collection percentage, etc.
Possibility of clashing management styles between previous owners and new owners - We feel that patients will adapt to our style provided we make it a policy to show sincere concern for our patients' well being. Also, we realize that it is likely that the practice will lose a percentage of its original patients in the beginning.
Possibility of clashing management styles of new owners -An office manual will be constructed prior to purchase of the practice to determine whether management philosophies are compatible. Any discrepancies will be discussed and documented with employees having say in outcome.
• Market conditions are right for location selected
• Pre-existing client base
• A business agreement that meets both my father's and my personal and professional goals
• Industry trends are favorable (see Appendix)
As in the medical profession, over the past couple of years, the dental industry has been bombarded with Preferred Provider Organizations (PPO) and Dental Health Maintenance Organizations (DHMO). Not surprising, after a couple years' trial of these services, many dentists are going back to traditional, independent practices. In 1995, 44 percent of dentists surveyed participated in at least one PPO and 19 percent participated in a DHMO as compared to 37.1 percent and 15.5 percent respectively in 1996 (Kehoe, pp. 28-29). Dr. Gordon Christensen, a leading researcher, clinician, and lecturer in dentistry, feels that the move to managed care has "degenerated the quality of dentistry, particularly the dentistry delivered by less-mature dentists" and that it has only proven beneficial for those patients that might not have had access to dentistry previously (Bonner, p.74). He predicts a movement away from managed care in the next 15 years as the American public becomes disgruntled with the poor quality and reduced alternatives offered by managed care much like it has in the medical profession. "We will see free-enterprise dentistry finally win, and therefore, the American public wins because quality will remain. This will happen because of the elective nature of many dental services, and the lack of most managed care programs to provide care in the elective area" (Bonner, p. 78).
One current trend in the dental industry is the linking together or networking of separate dental practices. This is called consolidation and is normally instigated by nondentist entrepreneurs who have recognized a potential income source in uniting dentists with managed care organizations (MCO). The dentists either act as salaried employees to the MCO or get paid a percentage of the collections or production. Obviously this is not the scenario that the dentist hoped for when attending eight years of school. This is only an alternative that the dentist will consider when faced with the choice of staying in private practice and losing a large percentage of the patient base to managed care or joining managed care and losing money. Consolidators act as brokers that see to it that the MCO gets the much needed managed care dental providers and that the dentists get a fair contract. This is done by networking dental practices. The consolidator is called a network administrator and he/she "evaluates the proposed contract, negotiates the terms and sets up the agreement." These consolidations are very similar to the activity taking place in the physician managed-care networks.
There are various benefits derived from the use of consolidation networks. Dentists in the managed care network receive an increase in patients. Although most consolidations that have been made include already practicing dentists, many recent graduates see it as an appealing alternative. The main benefit that they see is the elimination of the expenses associated with setting up a practice. Also it greatly reduces the necessity of making business decisions. As many dental students have had little or no business experience or instruction, and have had an education based almost entirely in science, the prospect of running a business is frightening. Speculators expect a trend toward recent graduates j oining MCO networks right out of school. One other benefit of the networks is that consolidators focus on using "economies of scale" to save money. Network dental offices within a given location will see reduced lab expenses, supplies and equipment costs by volume purchasing.
Consolidation also has many obstacles. Neither dentists nor patients of managed care have as much freedom of choice in the dental care given or received. As dentistry is becoming more elective and is offering more alternatives for each diagnosis, both the patient and dentist want more freedom of choice. There is also the question of legal liability for treatment. If the dentist is merely acting as an employee of a MCO, who is liable in a case of malpractice? "Managed care companies usually cannot be directly sued for malpractice because they do not practice dentistry, but rather 'arrange' for treatment or pay for sendees. Consolidation companies may work with network dentists as independent contractors or employees. If a dentist is an employee or 'agent1 of a company, that company may be held liable." Finally, some states have laws stating that only a dentist can own a dental practice. "Challenges to the law are expected to be made by consolidators in 'dentist-ownership only' states."
As the baby boomers are starting to turn 50, there is much interest in the effect that this will have on dentistry. Many dentists retire between the ages of 55 and 65 and as the baby boomers near these ages, there are many questions that need to be answered about the competitive factors involved. For instance, will there be a surplus of dental practices for sale in the next 10 years, making a shift to a buyer's market? Imtiaz Manji, president of ExperDent Consultants, Inc. says that eventually the dental practice market will be a buyer's market. He speculates that the only practices that will sell at close to what their value is today are those that have "exceptionally well-managed patient bases and goodwill assets" (Manji, p. 12).
Another question concerning the retirement of baby boomer dentists is whether there will be a shortage of dentists in 10 years. This question can be looked at by discussing the number of active dentists that will be over 50 in 10 years and the number of dental students graduating in the next few years. In 1996, there were 152,575 professionally active dentists in the United States. Of the active dentists, only 45,580 or 30 percent were under age 40. That means that within 10 years, 70 percent of the current active dentists will either be retired or preparing for retirement. Will this number be offset by an abnormally high market influx of recent graduates? Currently there are 55 dental schools in the United States and the current trend is that it is more likely for a school to close down that for a new school to be instituted. In 1996, there were 16,570 undergraduate dental students of which 3,810 graduated. Applications to dental schools have increased from 5,123 to 8,872 between 1990 and 1996; however, class sizes have remained relatively the same size ("Key Dental Facts, pp. 14-16).
The current trend in dentistry is increased wealth. Between 1995 and 1996, 73.2 percent of dentists noted increased take home pay, 76.8 percent reported their gross personal income increased by a median of 10 percent, and more than 50 percent of respondents claimed unchanged or decreased overhead costs. When the dentists surveyed were asked the reason for this increase in wealth, they typically diagnosed it as a "combination of working harder, working smarter, and increasing fees" (Kehoe, p. 28).
As we enter a new millennium, we are forced to expand our viewpoint to include the international perspective. "Globalization can be defined as a process of change stemming from a combination of increasing cross-border activity and information technology enabling virtually instantaneous communication worldwide." There is a greater global immigration among dentists, and countries are becoming more lenient with their accreditation of immigrant dentists. Furthermore, many students are receiving their education internationally. The Internet has become an integral part of international communication among dentists. The more developed nations claim to be becoming more "Americanized" in dentistry. This is important since American dentistry has led the way in most dental advancements in the last several decades. There is also a push for the developed nations to make dental practices and education available to underdeveloped countries due to a great feeling of international social responsibility among the dental profession. This push toward globalization is opening vistas worldwide in such avenues as business opportunities, education and training, and social conscious.
More and more dentists are embracing the new innovations that have reached the industry. Nearly 93 percent of respondents to a survey done by Dental Practice and Finance magazine use computers in the daily operations of their practice. As the doctor’s income level increased, so did the spending on new technologies. A listing of percentages of high-tech instrumentation used by respondents is as follows ("Examining Incomes," p. 32):
Intraoral video camera 37.1 %
Air abrasion cavity preparation systems 5.0%
Digital radiography 2.8%
Cosmetic imaging software 5.5%
In an interview conducted with Dr. Gordon Christensen, he addressed the most important changes in dentistry in the last 15 years and how they will affect the next 15 years. In his discussion, he talks of an abundance of new product innovation and dental procedure improvements that are shaping dentistry of the future. For instance, the vast use of fluoride in community water and by direct application to teeth by means of toothpaste and rinses has greatly controlled the cases of gross caries that have been seen in past generations. This has promoted dentistry to a point of being largely preventative rather than restorative. With the new preventative stance taken, doctors can spend more time doing some form of aesthetic or cosmetic dentistry, which is where the true profit comes into play. For example, due to preventative measures, the average person retains his or her teeth longer. Since people age 50 and older have more discretionary money, they are more prone to take advantage of new products and processes, such as tooth whitening and implants. As the baby boomers hit this age, dentists will see an even bigger trend toward aesthetic and cosmetic services. Dr. Christensen gives a listing of the areas that have seen the most change in dentistry over the last 15 years. This list includes (Bonner, p. 74):
20 Areas That Have Changed Dentistry Over the Last 15 Years
1. Infection control
2. Orthognathic surgery
3. Adult orthodontics
4. Lighted handpieces
5. Magnifying Loupes
6. Aesthetic Dentistry
7. Bleaching teeth
8. Composite resin restoration
9. Controlling caries among children
10. The maturation of dental implants
11 .Intraoral cameras
12. Digital radiography
13. Ceramic restorations in fixed prosthodontics
14. Polymer-based fixed prosthodontic restorations
15. The maturation of class II resins
16. Microscopic endodontics
17. Air abrasion
18. Resin-reinforced glass ionomers
19. The refinement of impression materials
20. Managed Care
Bonner, Phillip. "ALook at the Past and Future: Interview with Gordon Christensen, DDS, Ph.D." Dentistry Today, December 1997.
Dental County Reports. American Dental Association.
"Examining the Incomes of High-tech Dentists." Dental Practice and Finance, Nov./Dec. 1997, pp. 32-33.
Kehoe, Bob. "Building a Bigger Bottom Line." Dental Practice and Finance, Nov./Dec. 1997, pp. 28-36.
"Key Dental Facts." American Dental Association, Survey Center, September 1997.
Manji, Imtiaz. "Practically Speaking: Solving Management Challenges." Dental Practice and Finance , Nov./Dec. 1997, p. 12.
"Starting Your Dental Practice: A Complete Guide." American Dental Association , Practice Management, Series, 1996.