You are opening a Cc The anticipated data as follows

Cc Charges per visit 650

DR Share 350
Para Madical Staff Salaries 135,000
Rent Expenses Rs 50,000 per month
Staff Salaries 64,000 per month
Depreciation 20,000 per month
Selling, Admin and Marketing 500,000 per annum
Tax rate 5%
Turn Over Tax 1%
You have also obtained loan of Rs 1,000,000 @ 10% per annum

Anticipated customers
Year 2018 2019 2020
Customers 5,000 15,000 100,000

Required: Prepare Profit and loss statement for 2018, 2019,2020

You are opening a Cc for Gynae and Obs patients. The anticipated data as follows

Cc Charges per visit 950

DR Share 450
Para Madical Staff Salaries 165000
Rent Expenses Rs 80,000 per month
Staff Salaries 74,000 per month
Depreciation 30,000 per month
Selling, Admin and Marketing 600,000 per annum
Tax rate 8%
You have also obtained loan of Rs 2,000,000 @ 10% per annum

Anticipated customers
Year 2018 2019 2020
Customers 25,000 65,000 200,000

Required: Prepare Profit and loss statement for 2018, 2019,2020