← Back to LightWalker Education

Fotona · LightWalker II — Return-on-Investment Worksheet

What could the LightWalker add to your practice?

Amount of procedures

10

New revenue / month

$15,300

New revenue / year

$183,600 projected

Procedure revenue worksheet

Procedure
Amount
Fee — editable
Monthly revenue
GingivectomySoft tissue
$
$450
Ulcer treatmentSoft tissue
$
$75
Herpetic lesion treatmentSoft tissue
$
$0
Fibroma removalSoft tissue
$
$400
Excisional / incisional biopsySoft tissue
$
$0
NightLase (snoring)Aesthetic
$
$5,000
LipLaseAesthetic
$
$0
SmoothLase (intra-oral wrinkles)Aesthetic
$$2,300–$5,000
$6,000
OperculectomySoft tissue
$
$0
Exposure of unerupted teethSoft tissue
$
$0
Decontamination of implant sitePerio/implant
$
$375
Implant recoveryPerio/implant
$
$0
Laser soft-tissue curettagePerio/implant
$
$0
Cavity prepsHard tissue
$
$0
FrenectomySoft tissue
$
$0
Osseous crown lengtheningHard tissue
$
$0
Perio (WPT) surgery / quadPerio/implant
$
$3,000
Endo (PIPS/SWEEPS) treatmentHard tissue
$
$0
Total added procedures & revenue
10
$15,300per month

Fotona financing — Low Rate

Price and term only — rate is fixed at 6.75%, per Fotona's current offer.

$
Rate6.75%
Term84 months
Monthly payment

Net monthly position

New revenue minus your Fotona financing payment.

net gain per month
Financing payment:
Payment
Net gain
PaymentNet gain

Section 179 tax savings

Equipment purchased and placed in service this year can generally be deducted immediately — not depreciated over several years.

%
Equipment cost
Section 179 deduction
Bonus depreciation (100%, remainder)
Total first-year deduction
Estimated first-year tax savings
Net cost after tax savings

Under IRC Section 179, qualifying equipment placed in service this year can generally be deducted up to $1,000,000, with 100% bonus depreciation currently available on any remaining cost. Section 179 begins to phase out dollar-for-dollar on purchases over $2,500,000. This is an illustrative estimate only, using the equipment price entered above and the tax rate you provide.

Please confirm with your tax professional.