DenQAI decision lab

Pre-sale performance and buyer-repeatable cash

Bridge reported collections through five dollar adjustments, first-year timing, recurring operating cash, debt service, and a downside affordability ceiling.

Read the method
Illustrative example values. Changes stay in this browser tab; DenQAI does not upload or save them.

Calculator 03

Pre-sale performance and affordability bridge

Separate steady-state transferability from first-year cash timing and closing obligations. A strong cash month does not prove that its revenue source will repeat after closing.

Reconcile five dollar adjustments

Separate first-year timing and closing obligations

Convert cash flow to a ceiling

Net steady-state adjustments$355,000
Buyer-repeatable collections$1,125,000Five non-overlapping dollar adjustments
Illustrative first-year receipts$1,138,000Prior-service receipts and current-service deferral shown separately
Buyer-repeatable operating cash$170,000After operating cost, clinical compensation, replacement management, and recurring capital reserve
Cash available for debt$115,000
Maximum annual debt service$85,1851.4× DSCR
Supported loan principal$585,091Monthly amortization convention
Illustrative price ceiling$325,091After transaction cost, immediate capital, working capital, and prepaid-care obligation
Value and affordable price are different questions.

This ceiling is not a valuation. It is the maximum price the modeled downside cash flow can support under the entered financing terms. A dental CPA and lender must rebuild it from source records.

Method, not magic

Every output should create a diligence request.

01Reconcile

Use adjusted production, collections, units, provider days, patients, and source reports. One percentage cannot carry the conclusion.

02Segment

Separate provider, procedure family, payer, patient cohort, and month. A blended average can hide the exact thing the buyer will lose.

03Stress

Run buyer-fit, staff-loss, no-show, denial, wage-reset, and entrant cases. Record the case that breaks the deal.