Startup funding gap
$500.00
Monthly operating cost
$870.83
Break-even sessions
11 / month
2.5 each week
Projected yearly gross
$61,200
Startup costs
$1,500
Initial capital
$1,000
Monthly expenses
$850.00
Annual expenses
$250.00
Projected monthly gross
$5,100
Projected yearly gross
$61,200
Tax set-aside
$18,360
30% of projected gross
After expenses and tax
$32,390
Based on a $85.00 service price and 15 sessions per week for 48 weeks, this plan projects $61,200 in yearly gross income. Estimated operating costs are $10,450 per year, with $18,360 set aside for taxes. The practice needs about 11 sessions per month to cover monthly operating costs before owner income.