S No Per month Quantity Price
1 Rent 10000
2 Table Chair 2 3000
3 Chula 4 3000
4 Bartan 2000
Exhaust
5 2+10 5000
Fan+Lights
6 Marketing 5000
7 Licence 20000
8 Refrigerator 1 5000
9 Mixer 1 1000
10 Security 20000
money shop
11 Counter 1 5000
12 Tables 3 6000
13 Gas 1 5000
connection
14 Others 10000
Total 100000
S No Per month Quantity Price
1 Rent 10000
2 Electricity 2500
3 Main Chef 1 15000
4 Chef helper 1 7500
5 Waiter/helper 1 0
Total 35000
Approx 35000
S No Per Day Quantity Price
1 Burger 8 48
2 Refined Oil 0.1 14
Masale Sabut जीरा
कालीमिर्च
इलायची(छोटी)
इलायची (बड़ी)
बड़ी सौंफ
लौंग
दालचीनी
जायफल
3 जावित्री(मेस)
पोस्तादाना (खसखस)
स्टार एनीज़
कबाबचीनी
रतन जोत
तेजपात
साबुत लाल मिर्च
हींग
सूखा नारियल
जीरा 2
कालीमिर्च
धनिया 2
Powdered हल्दी
4 Masale लाल मिर्च
मीट मसाला
गरम मसाला
कश्मीरी लाल मिर् 3
Salt स्वादानुसार 2
Potato 500 gm 15
Onion 100 gm 4
Ginger 1 piece 5
Green Peas 25 gm 5
Kheera 1 5
Tomato 1 3
Bread 4 Pc 8
Poha 25 gm 5
Maida 10 gm 3
Gas 20
Plates 40
8
Paper Glass 0
Rice
Aata
Miyonees 16
Water 6
206
S No Per Day Quantity Price 1 KG as per 2 KG
1 KG 5 person 200 rs
1 Mutton Kaleji half plate (200 gms) 1000
10 rs per roti (4 Roti
2 Roti 200
Per Person (20)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 0
Rice)
Total 1200 2400
As per 25 days sale 30000 60000
As Per 25 Day
Purchase (Variable) 25800 51600
S No Per Day Quantity Price 1 KG as per 2 KG
1 KG 5 person 400 rs
1 Mutton 2000
half plate (4 Pc)
2 Roti 10 rs per roti (4 Roti 200
Per Person (20)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 240
Rice)
Total 2440 4880
As per 25 days sale 61000 122000
As Per 25 Day
Purchase (Variable) 31850 63700
S No Per Day Quantity Price 1 KG as per 2 KG
Chicken Pathri 1 KG 5 person 150 rs
1 kaleji half plate (200 gms) 750
10 rs per roti (4 Roti
2 Roti Per Person (20) 200
80 Rs per Half plate
3 Rice (Approx 3 Person Take 0
Rice)
Total 950 1900
As per 25 days sale 23750 47500
As Per 25 Day
Purchase (Variable) 13300 26600
S No Per Day Quantity Price 1 KG as per 2 KG
1 KG 4 person 300 rs
1 Fish Curry 1200
half plate (3 Pc)
10 rs per roti (4 Roti
2 Roti 160
Per Person (16)
80 Rs per Half plate
3 Rice (Approx 2 Person Take 160
Rice)
Total 1520 3040
As per 25 days sale 38000 76000
As Per 25 Day
Purchase (Variable) 20000 40000
S No Per Day Quantity Price 1 KG as per 2 KG
1 Fish Fry 1 KG 4 person 250 rs 1000
half plate (3 Pc)
2 Roti 10 rs per roti (4 Roti 80
Per Person (8)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 0
Rice)
Total 1080 2160
As per 25 days sale 27000 54000
As Per 25 Day
Purchase (Variable) 19075 38150
S No Per Day Quantity Price 1 KG as per 2 KG
1 Chicken 1 KG 5 person 350 rs 1750
half plate (4 Pc)
2 Roti 10 rs per roti (4 Roti 200
Per Person (20)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 240
Rice)
Total 2190 4380
As per 25 days sale
Chicken 54750 109500
As Per 25 Day
Purchase (Variable)
Chicken 21600 43200
As per 25 days sale
Mutton 61000 122000
As Per 25 Day
Purchase (Variable)
Mutton 31850 63700
As per 25 days sale
Mutton kaleji 30000 60000
As Per 25 Day
Purchase (Variable)
Mutton kaleji 25800 51600
As per 25 days sale
Chicken Pathri kaleji 23750 47500
As Per 25 Day
Purchase (Variable)
Chicken Pathri kaleji 13300 26600
As per 25 days sale
Fish Curry 38000 76000
As Per 25 Day
Purchase (Variable)
Fish Curry 20000 40000
As per 25 days sale
Fish Fry 27000 54000
As Per 25 Day
Purchase (Variable)
Fish Fry 19075 38150
Per Month Fixed Cost 70000 70000
Profit/Loss 32875 135750
Per Day Calculation (Motton+Chicken)
1 per day fixed cost 35000/30 1166
Per Day variable cost
2 according to 8 250
Burgers 1550
Per Day variable cost
3 according to 1 KG 0
Chicken 0
2716
Per Day Sale
according to 50 50*50 2500
Burgers
Per Day Sale
according to 1 KG 0 0
Chicken
2500 BEP
as per 3 KG as per 4 KG as per 5 KG
3600 4800 6000
90000 120000 150000
77400 103200 129000
as per 3 KG as per 4 KG as per 5 KG
7320 9760 12200
183000 244000 305000
95550 127400 159250
as per 3 KG as per 4 KG as per 5 KG
2850 3800 4750
71250 95000 118750
39900 53200 66500
as per 3 KG as per 4 KG as per 5 KG
4560 6080 7600
114000 152000 190000
60000 80000 100000
as per 3 KG as per 4 KG as per 5 KG
3240 4320 5400
81000 108000 135000
57225 76300 95375
as per 3 KG as per 4 KG as per 5 KG
6570 8760 10950
164250 219000 273750
64800 86400 108000
183000 244000 305000
95550 127400 159250
0 0 0
0 0 0
71250 0 0
39900 0 0
114000 0 0
60000 0 0
81000 108000 135000
57225 76300 95375
70000 70000 70000
226025 210900 281125
S No Per Day Quantity Price 1 KG as per 2 KG
1 KG 5 person 200 rs
1 Mutton Kaleji half plate (200 gms) 1000
10 rs per roti (4 Roti
2 Roti 200
Per Person (20)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 0
Rice)
Total 1200 2400
As per 25 days sale 30000 60000
As Per 25 Day
Purchase (Variable) 25800 51600
S No Per Day Quantity Price 1 KG as per 2 KG
1 KG 5 person 400 rs
1 Mutton 2000
half plate (4 Pc)
2 Roti 10 rs per roti (4 Roti 200
Per Person (20)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 240
Rice)
Total 2440 4880
As per 25 days sale 61000 122000
As Per 25 Day
Purchase (Variable) 31850 63700
S No Per Day Quantity Price 1 KG as per 2 KG
Chicken Pathri 1 KG 5 person 150 rs
1 kaleji half plate (200 gms) 750
10 rs per roti (4 Roti
2 Roti Per Person (20) 200
80 Rs per Half plate
3 Rice (Approx 3 Person Take 0
Rice)
Total 950 1900
As per 25 days sale 23750 47500
As Per 25 Day
Purchase (Variable) 13300 26600
S No Per Day Quantity Price 1 KG as per 2 KG
1 KG 4 person 300 rs
1 Fish Curry 1200
half plate (3 Pc)
10 rs per roti (4 Roti
2 Roti 160
Per Person (16)
80 Rs per Half plate
3 Rice (Approx 2 Person Take 160
Rice)
Total 1520 3040
As per 25 days sale 38000 76000
As Per 25 Day
Purchase (Variable) 20000 40000
S No Per Day Quantity Price 1 KG as per 2 KG
1 Fish Fry 1 KG 4 person 250 rs 1000
half plate (3 Pc)
2 Roti 10 rs per roti (4 Roti 80
Per Person (8)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 0
Rice)
Total 1080 2160
As per 25 days sale 27000 54000
As Per 25 Day
Purchase (Variable) 19075 38150
S No Per Day Quantity Price 1 KG as per 2 KG
1 Chicken 1 KG 5 person 350 rs 1750
half plate (4 Pc)
2 Roti 10 rs per roti (4 Roti 200
Per Person (20)
80 Rs per Half plate
3 Rice (Approx 3 Person Take 240
Rice)
Total 2190 4380
As per 25 days sale
Chicken 54750 109500
As Per 25 Day
Purchase (Variable)
Chicken 21600 43200
As per 25 days sale
Mutton 61000 122000
As Per 25 Day
Purchase (Variable)
Mutton 31850 63700
As per 25 days sale
Mutton kaleji 30000 0
As Per 25 Day
Purchase (Variable)
Mutton kaleji 25800 0
As per 25 days sale
Chicken Pathri kaleji 23750 0
As Per 25 Day
Purchase (Variable)
Chicken Pathri kaleji 13300 0
As per 25 days sale
Fish Curry 38000 0
As Per 25 Day
Purchase (Variable)
Fish Curry 20000 0
As per 25 days sale
Fish Fry 27000 54000
As Per 25 Day
Purchase (Variable)
Fish Fry 19075 38150
Per Month Fixed Cost 70000 70000
Profit/Loss 32875 70450
Per Day Calculation (Motton+Chicken)
1 per day fixed cost 70000/25 2800
Per Day variable cost
2 according to 2 KG 1274*2
Mutton 2548
Per Day variable cost
3 according to 1 KG 864*1
Chicken 864
6212
Per Day Sale
according to 2 KG 2440*1.5 3660
Mutton
Per Day Sale
according to 1 KG 2190*1.5 3285
Chicken
6945 BEP
as per 3 KG as per 4 KG as per 5 KG
3600 4800 6000
90000 120000 150000
77400 103200 129000
as per 3 KG as per 4 KG as per 5 KG
7320 9760 12200
183000 244000 305000
95550 127400 159250
as per 3 KG as per 4 KG as per 5 KG
2850 3800 4750
71250 95000 118750
39900 53200 66500
as per 3 KG as per 4 KG as per 5 KG
4560 6080 7600
114000 152000 190000
60000 80000 100000
as per 3 KG as per 4 KG as per 5 KG
3240 4320 5400
81000 108000 135000
57225 76300 95375
as per 3 KG as per 4 KG as per 5 KG
6570 8760 10950
164250 219000 273750
64800 86400 108000
183000 244000 305000
95550 127400 159250
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
0 0 0
81000 108000 135000
57225 76300 95375
70000 70000 70000
140675 210900 281125
Approx 1.5 kg mutton and 1.5 KG chicken