What are the calculations used for

Table 4: Pro Forma Profit and Loss Statement for 2018 (assuming constant volume)

	Average Daily Amount (2018$)
Net Revenue	$1,682.62*
Salaries and Wages	$564**
Physician Fees	$720**
Malpractice Insurance	$130**
Travel and Education	$35**
General Insurance	$45**
Utilities	$6**
Equipment Leases	$536**
Building Lease	$385**
Other Operating Expenses	$360**
Total Operating Expenses	$2,781**
Net Profit (Loss)	($1,098.38)**

Net Revenue is adjusted by 2% inflation per year, $1,682.62 = $1,524(1.02)^5

**All costs are adjusted by 2% inflation per year.