50 Pax

AI Rates Tax Margin Food Cost Per Pax Profit in Rupees Profit %

Veg package @ 250 49 201 127 74 36.79

Veg package @ 300 59 241 150 91 37.81
Veg package @ 350 69 281 173 108 38.54
Veg package @ 400 79 321 219 102 31.86

Non-Veg package @ 300 59 241 168 73 30.13

Non-Veg package @ 350 69 281 173 108 38.56
Non-Veg package @ 400 79 321 210 111 34.50
Non-Veg package @ 450 88 362 226 136 37.64

100 Pax
AI Rates Tax Margin Food Cost Per Pax Profit in Rupees Profit %

Veg package @ 250 49 201 99 102 50.90

Veg package @ 300 59 241 120 122 50.41
Veg package @ 350 69 281 144 137 48.63
Veg package @ 400 79 321 191 131 40.69

Non-Veg package @ 300 59 241 140 101 41.90

Non-Veg package @ 350 69 281 144 137 48.65
Non-Veg package @ 400 79 321 182 139 43.33
Non-Veg package @ 450 88 362 197 164 45.48

150 Pax
AI Rates Tax Margin Food Cost Per Pax Profit in Rupees Profit %

Veg package @ 250 49 201 90 111 55.22

Veg package @ 300 59 241 111 130 54.00
Veg package @ 350 69 281 136 145 51.72
Veg package @ 400 79 321 182 139 43.38

Non-Veg package @ 300 59 241 131 110 45.50

Non-Veg package @ 350 69 281 136 145 51.74
Non-Veg package @ 400 79 321 173 148 46.03
Non-Veg package @ 450 88 362 188 173 47.88
veg starter paneer tikka 50 pax rate
4 kg paneer 640.00
1 lit oil 75.00
100 grm cashewnut 35.50
50 grm cheese 17.37
50 grm green chilly 1.25
100 grm musted oil 13.00
50 grm salad oil 4.50
200 grm cream 27.80
250 grm onion 7.50
200 grm capsicum 6.00
200 grm tomato 5.00
832.92

veg curry navarathan curry 50 pax rate

250 grm carrot 10.00
200 grm beans 5.60
50 grm green peas 5.00
50 grm mushroom 8.00
1 kg cashewnut 355.00
100 grm capsicum 3.00
50 grm dry fruits 8.75
1 apple 26.00
1 pine apple 13.50
500 grm onion 15.00
250 grm tomato 6.25
1/2 lit oil 37.50
200 grm cream 27.80
200 grm white butter 32.00
100 grm kowa 17.00
570.40

dal dal makhani 50 pax rate

1/2 kg rajma
1/2 kg black dal
1 tin tomato puri 80.00
250 grm onion 7.50
250 grm butter 40.00
100 grm gee 30.00
157.50

flavored rice veg biriyani 50 pax rate

4 kg bullet rice 248.00
1/2 kg carrot 20.00
1/2 kg beans 14.00
250 grm green peas 25.00
200 grm gobi 7.00
 250 ml oil 18.75
250 grm tomato 6.25
339.00

dessert Gulab Jamoon 50 pax rate

5 kg sugar 190.00
2 kg kowa 340.00
3 lit oil 225.00
250 grm maida 7.00
762.00

salad green salad 50 pax rate

1 & 1/2 kg cucumber 30.00
1 kg tomato 25.00
1 kg onion 30.00
1 kg carrot 40.00
200 grm green chilly 5.00
lime 5 pc 20.00
150.00

papad papad 50 pax rate

2 pkt 60.00
60.00

pickle pickle 50 pax rate

200 grm 9.60
9.60

rice plain rice 50 pax rate

1 & 1/2 kg bullet rice 93.00
93.00

ice cream ice cream 50 pax rate

1 & 1/2 bulk 210.00
210.00

paneer curry paneer shahajahani 50 pax rate

1 kg cashewnut 355.00
250 grm onion 7.50
250 ml oil 18.75
100 grm kowa 17.00
50 grm white butter 8.00
50 grm dry grapes 8.75
50 grm badam 32.50
150 grm fresh cream 20.85
468.35

indian breads roti & naan 50 pax rate

 1 & 1/2 kg maida 42.00
2 kg atta 50.00
200 grm oil 15.00
1/2 lit milk 15.50
50 grm baking powder 4.50
4 eggs 16.80
143.80

chicken curry chicken shajahani 50 pax rate

7 kg chicken 1015.00
1 kg cashewnut 355.00
500 grm onion 15.00
250 grm tomato 6.25
1/2 lit oil 37.50
200 grm cream 27.80
200 grm white butter 32.00
100 grm kowa 17.00
5 eggs 21.00
1526.55

chicken starter chicken tikka 50 pax rate

6 kg chicken 870.00
1 lit curd 35.00
250 grm cashewnut 88.75
150 grm cheese 52.12
200 grm mustad oil 26.00
200 grm cream 27.80
150 ml salad oil 13.50
1113.17

curd rice curd rice 50 pax rate

3 lit curd 105.00
1 lit milk 31.00
1 & 1/2 kg staff rice 75.00
211.00

dhai bhalla dhai bhalla 50 pax rate

1 kg urad dal 70.00
1 lit oil 75.00
3 lit curd 105.00
1/2 lit milk 15.50
1/2 kg sugar 19.00
284.50

soup cream soup 50 pax rate

200 grm celery leaves 12.00
50 grm leakes 3.00
200 grm onion 6.00
 100 grm carrot 4.00
100 grm potato 2.50
200 grm butter 32.00
50 grm oil 3.75
100 grm black pepper 46.00
5 grm fried gram 0.35
2 lit milk 62.00
250 grm maida 14.00
200 grm cream 27.80
213.40
 Veg package 250 + taxes
rate
Particular 50 pax 100 pax 150 pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

Green salad 150.00 300.00 450.00
1 Veg curry 570.40 1140.80 1711.20
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & Naan 143.80 287.60 431.40
1 Curd rice 211.00 422.00 633.00
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 17 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 6349.70 9863.56 13495.06
Total cost per person 126.99 98.64 89.97
 Veg package 300 + taxes
Rate
Particular 50 pax 100 pax 150 pax

welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

1 veg soup 213.40 426.80 640.20
Green salad 150.00 300.00 450.00
1 Veg starter 832.92 1665.84 2498.76
1 Veg curry 570.40 1140.80 1711.20
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & naan 143.80 287.60 431.40
1 Curd rice 211.00 422.00 633.00
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Hot dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 17 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total Exepences 7396.02 11956.20 16634.02
Total cost per person 147.92 119.56 110.89
 Veg package 350 + taxes
Rate
Particular 50 Pax 100 Pax 150 Pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

1 Veg soup 213.40 426.80 640.20
1 Salad 150.00 300.00 450.00
1 Veg starter 832.92 1665.84 2498.76
1 Veg curry 570.40 1140.80 1711.20
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & naan 143.80 287.60 431.40
Plain rice 93.00 186.00 279.00
Rasam 100.00 200.00 300.00
1 Curd rice 211.00 422.00 633.00
1 Dhal bhalla 284.50 569.00 853.50
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Cold dessert 762.00 1524.00 2286.00
1 Hot dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 17 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 8635.52 14435.20 20352.52
Total cost per person 172.71 144.35 135.68
 Veg package 400 + taxes
Rate
Particular 50 Pax 100 Pax 150 Pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

1 Veg soup 213.40 426.80 640.20
2 Salad 300.00 600.00 900.00
2 Veg starter 1665.84 3331.68 4997.52
2 Veg curry 1140.80 2281.60 3422.40
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & Naan 143.80 287.60 431.40
Plain rice 93.00 186.00 279.00
Rasam 100.00 200.00 300.00
1 Curd rice 211.00 422.00 633.00
1 Dhal bhalla 284.50 569.00 853.50
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
2 Cold dessert 1524.00 3048.00 4572.00
1 Hot dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 19.5 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 10950.84 19065.84 27298.48
Total cost per person 219.02 190.66 181.99
 Non-Veg package 300 + taxes
Rate
Particular 50 Pax 100 Pax 150 Pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

Green salad 150.00 300.00 450.00
1 Non-Veg starter 1113.17 2226.34 3339.51
1 Non-Veg curry 1526.55 3053.10 4579.65
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & Naan 143.80 287.60 431.40
1 Curd rice 211.00 422.00 633.00
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 19.5 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 8419.02 14002.20 19703.02
Total cost per person 168.38 140.02 131.35
 Non-Veg package 350 + taxes
Rate
Particular 50 Pax 100 Pax 150 Pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

1 Veg soup 213.40 426.80 640.20
Green salad 150.00 300.00 450.00
1 Non-Veg starter 1113.17 2226.34 3339.51
1 Non-Veg curry 1526.55 3053.10 4579.65
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & Naan 143.80 287.60 431.40
1 Curd rice 211.00 422.00 633.00
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Hot dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 19.5 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 8632.42 14429.00 20343.22
Total cost per person 172.65 144.29 135.62
 Non-Veg package 400 + taxes
Rate
Particular 50 Pax 100 Pax 150 Pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

1 Veg soup 213.40 426.80 640.20
1 Green salad 150.00 300.00 450.00
1 Veg starter 832.92 1665.84 2498.76
1 Non-Veg starter 1113.17 2226.34 3339.51
1 Veg curry 570.40 1140.80 1711.20
1 Non-Veg curry 1526.55 3053.10 4579.65
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & Naan 143.80 287.60 431.40
Plain rice 93.00 186.00 279.00
Rasam 100.00 200.00 300.00
1 Curd rice 211.00 422.00 633.00
Dhai bhalla 284.50 569.00 853.50
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Hot dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man powder cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 19.5 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 10513.24 18190.64 25985.68
Total cost per person 210.26 181.91 173.24
 Non-Veg package 450 + taxes
Rate
Particular 50 Pax 100 Pax 150 Pax

Welcome drinks 7 bottles 420.00 14 bottles 840.00 21 bottles 1260.00

1 Veg soup 213.40 426.80 640.20
1 Green salad 150.00 300.00 450.00
1 Veg starter 832.92 1665.84 2498.76
1 Non-Veg starter 1113.17 2226.34 3339.51
1 Veg curry 570.40 1140.80 1711.20
1 Non-Veg curry 1526.55 3053.10 4579.65
1 Dhal 157.50 315.00 472.50
1 Flavoured rice 339.00 678.00 1017.00
Roti & Naan 143.80 287.60 431.40
Plain rice 93.00 186.00 279.00
Rasam 100.00 200.00 300.00
1 Curd rice 211.00 422.00 633.00
Dhai bhalla 284.50 569.00 853.50
1 South Indian pappad 60.00 120.00 180.00
1 Pickle 9.60 19.20 28.80
1 Hot dessert 762.00 1524.00 2286.00
1 Cold dessert 762.00 1524.00 2286.00
A/C cost 100x6.9 690.00 100x6.9 690.00 100x6.9 690.00
Man power cost max 600.00 max 700.00 max 800.00
Masala cost max 500.00 max 600.00 max 700.00
Gas 2000 / 19.5 kg 10 1176.40 14 1646.96 19 2235.16
Water 20 lit 20.00 40 lit 40.00 60 lit 60.00
Charcoal 30 kg 540.00 30 kg 540.00 30 kg 540.00
Total expences 11275.24 19714.64 28271.68
Total cost per person 225.50 197.15 188.48