Sales Forecast
Modal                                                RM 50 000
(-) Insurance                        RM 1500
     Furniture                       RM 4000
     Groceries                       RM 2000
     Employee/Payroll                RM 11 500
     Bills                           RM 1000
     Broadband plan                   RM 130
                                                     RM 20 130
                   Balance Total                     RM 29 870
Sales Forecast           Jan          Feb         March
Unit sales
Lunch                          115          130       160
Lunch Beverage                 120          130       155
Dinner                         320          350       385
Dinner Beverage                320          350       390
Total unit sales               875          960      1090
Unit price
Lunch                      RM 14        RM 14       RM 14
Lunch Beverage             RM 10        RM 10       RM 10
Dinner                     RM 20        RM 20       RM 20
Dinner Beverage            RM 10        RM 10       RM 10
Total unit price               54           54            54
Sales
Lunch                     1610          1820         2240
Lunch Beverage            1200          1300         1550
Dinner                    6400          7000         7700
Dinner Beverage           3200          3500         3900
Total sales          RM 12 410     RM 13 620   RM 15 390
We set up average price for the customer based on our target market. We decided that
an average lunch would be RM 14.00 of food and RM 10.00 of beverages. And that
an average dinner would be RM 20.00 of food and RM10.00 of beverages.