3. The IBN SINA trust organizations:
1. IBN SINA HOSPITAL
2. IBN SINA DIAGNOSTIC LAB
3. IBN SINA IMAGING CENTER
4. IBN SINA CONSULATION CENTER
5. IBN SINA MEDICAL CHECK-UP
6. IBN SINA MEDICAL COLLEGE
7. IBN SINA PHARMACETICAL INDUSTRY
21. Sales Forecast:
Month Number of units(Per unit = TK 390) Sales
January 40000 units 15600000 TK
February 40000 15600000
March 40000 15600000
April 40000 15600000
May 40000 15600000
June 40000 15600000
July 40000 15600000
August 40000 15600000
September 40000 15600000
October 40000 15600000
November 40000 15600000
December 40000 15600000
Total 480000 187200000 TK
22. .Expected Revenue:
Revenue (TK): 187200000
Less: COG 20% 37440000
Gross Margin (TK) 149760000
Less: Expenses
Production cost (61%)
Sales Promotion cost (4%)
PPM Cost (5%)
114192000
7488000
936000
Total expense 122616000
Net profit before tax(tk) 64584000
Net revenue (%) 34.5%
24. Expected Cost
Month Number of
units
PPM cost Sales
promotion
cost
Production
cost
January 40000 780000 624000 9516000
February 40000 780000 624000 9516000
March 40000 780000 624000 9516000
April 40000 780000 624000 9516000
May 40000 780000 624000 9516000
June 40000 780000 624000 9516000
July 40000 780000 624000 9516000
August 40000 780000 624000 9516000
September 40000 780000 624000 9516000
October 40000 780000 624000 9516000
November 40000 780000 624000 9516000
December 40000 780000 624000 9516000
Total 480000 9360000 7488000 114192000