Financial Projection · Day 1 → Month 9
What partnering with AD Smile Arc earns you.
A month-by-month earnings projection for salon and spa partners — including Naturals franchise locations — collaborating with AD Smile Arc Clear Aligners. Real numbers, real revenue, zero clinical burden.
Request a Partner Discussion
Headline · Per Location
What one salon earns in 9 months.
Starting with just 1 case in Month 1 and ramping to 10 cases by Month 9 — at ₹1,10,000 per case and a 50/50 gross-profit split — a single partner location generates meaningful, recurring income with no clinical involvement required.
47
Aligner Cases
Total cases delivered across 9 months
₹51.70L
Patient Revenue
Total revenue generated at the location
₹11.75L
Partner Share
Cash earnings for the salon (50% of GP)
₹30L
Annualised Run-Rate
Projected annual value at Month 9 pace
Per-Location Ramp
How the earnings build, month by month.
The ramp is gradual by design — one case to start, steady growth through word of mouth, and a run-rate of 10 cases per month by Month 9. Partner share compounds as volume builds.
1
Month 1 · Launch
1 case — ₹25,000 earned
First scan, first smile transformation.
2
Month 5 · Momentum
5 cases — ₹1.25L earned
Word of mouth kicks in. Volume climbs.
3
Month 9 · Steady State
10 cases — ₹2.50L/month
₹30L annualised run-rate achieved.
4
9-Month Total
47 cases — ₹11,75,000 cumulative partner share
Per-Location Table
The full month-by-month picture for one salon.
Every case, every rupee — tracked across all 9 months. The ramp is predictable, the math is transparent, and every input is editable in the accompanying Excel model.
Growth Story
Three phases of partner growth.
The partnership is structured in three distinct phases — each building on the last. From launch to acceleration to steady state, the earnings trajectory is designed to be sustainable and compounding.
🚀 Launch · Months 1–3
₹1,50,000 earned
Smile Arc corner set up. Staff trained. Co-branded launch drives first scans and a steady flow of early cases.
📈 Acceleration · Months 4–6
₹3,75,000 earned
Word of mouth, before-and-afters, and Smile Fest campaigns push monthly cases past 5–6. Partner share becomes meaningful and recurring.
💎 Steady State · Months 7–9
₹6,50,000 earned
~10 cases per month. By Month 9, the run-rate values the partnership at ₹30L per year.
Total Value to Partner
Beyond cash — what every location truly receives.
The ₹11.75L cash share is just the beginning. When you add setup benefits and free products delivered to every client, the total economic value to a single partner location over 9 months reaches ₹36.55 lakh.
Cash Partner Share
₹11.75L — 50% of gross profit across 47 cases over 9 months. Paid out as cases are delivered.
Free Products for Clients
₹23.50L — ₹50,000 in premium aligner products gifted to every client (47 clients × ₹50K).
One-Time Setup Benefits
₹1.30L — Setup, training, campaign, and listing value delivered at no cost to the partner.

9-Month Total Economic Value: ₹36.55L — Cash earnings + setup benefits + ₹50,000 free products per client.
What Partners Receive
The complete benefits bundle.
Every partner location receives a fully curated setup — from in-salon infrastructure to staff training and ongoing digital support. Here's exactly what's included, at no cost to the partner.
One-Time Setup Benefits
₹1,30,000 total value — delivered to every location
  • Smile Arc corner setup — ₹50,000
  • Staff training programme — ₹25,000
  • Co-branded launch campaign — ₹40,000
  • Listing on smilearc.in — ₹15,000
Free Products for Every Client
₹50,000 per case — gifted directly to each client
  • Premium luxury aligner kit — ₹12,000
  • Complimentary retainers — ₹18,000
  • Free 3D scan + simulation — ₹15,000
  • Digital-care tracking + app — ₹5,000

Every benefit is provided by AD Smile Arc. Partners receive the full bundle with zero upfront investment and zero clinical responsibility.
The Bigger Picture
Across 25 partner locations by Month 9.
As the network scales from 3 to 25 locations over 9 months, the impact compounds dramatically. This is what the AD Smile Arc partner network looks like at full ramp — and every location follows the same proven earnings model.
25
Live Locations
Partner salons and spas active by Month 9
872
Aligner Cases
Total cases delivered across the network
₹9.59Cr
Network Revenue
Total patient revenue generated network-wide
₹2.18Cr
Paid to Partners
Total cash distributed to partner locations
What This Assumes
The inputs behind the numbers.
Full transparency — here are the exact assumptions driving every projection. Every input is editable in the accompanying Excel model. Change one number, and every projection updates automatically.

All assumptions are conservative and based on real market data. The accompanying Excel model lets you stress-test every variable to match your location's context.
The Partnership Pays
A new luxury service. A new line of income.
Over ₹36 lakh of total value delivered to a single partner location in 9 months — with zero clinical burden, zero upfront investment, and a premium smile transformation service your clients will love talking about.
₹11.75L
Cash partner share over 9 months
₹30L
Annualised run-rate by Month 9
₹36.55L
Total economic value per location
Dr. Anjugam Duraiswamy — Founder, AD Smile Arc Clear Aligners
+91 73388 03553 · [email protected] · www.smilearc.in