construct a cash pro forma, two recomnedation and two graphs.

chart one - Monthly product revenue

chart two- Net income

initial values for the assumptions

starts up cost

Recommendation Two- Becr: The owner is also unsure if he should sell boer ar the grill He thinks he ean sell a beer fo nany customers (except on Sundays when no beer can be sold) and it secms to be lucrative because beer is a high ticket item. Unfortunately your friend is afraid that he would cannibulize his folt drink sales with the beer customers (one soft drink less for every beer sold). He will also have to purchase a beer license from the county hind his monthly incurance costs would go up. Should your friend offer beer to his customers? See figures page for key changes