FeasibilityELITE FOODSA Proposed Project of Elite Services

Business StatusPartnership (AoPs)

Working Capital - Rs.1,000,000Number of Paidup Shares20Amont per Share - Rs.50,000

Name of PartnersWORKINGNUMBER OFPAIDUPPOSITIONSTATUSSHARES HELDAMOUNT (Rs.)MR. MUNAWAR HUSSAINNon-Working10500,000Partner / ChairmanMR. NASIR IQBAL ANSARIWorking5250,000Managing PartnerSYED JAWAD HASSANWorking5250,000Partner / CFO

Profit SharingWORKINGPERCENTAGE OFSTATUSPROFIT SHARINGMR. MUNAWAR HUSSAINNon-Working20MR. NASIR IQBAL ANSARIWorking40SYED JAWAD HASSANWorking40

VARIABLESNumber of SOLD UNITS of each Item10Enter numbers as 10, 15, 20 only)Working Days in a Month26Working Days in a Year312Targeted Units to be prepared daily340Working Hours8Working Minutes480Number of Cooks working2Minutes available to Cook a Unit per cook2.82Number of Marketers working3Targeted Units to be sold per Marketer113

ELITE FOODSCOOKING *PACKINGDELEVERY *UNITSALENET% OFSOLDTOTALTOTALTOTALITEMS FOR SALEUNIT COSTUNIT COSTUNIT COSTCOSTPRICEPROFITPROFITUNITSCOSTRECEIPTSDAILY PROFIT1Sindhi Biryani2015101201503020.00101,2001,5003002Bun Sandwich2015101401804022.22101,4001,8004003Bun Tikka Sandwich2015101451803519.44101,4501,8003504Mutton Kabab Sandwich2015102002505020.00102,0002,5005005Tower Butter Bun2015102002505020.00102,0002,5005006Chappal Cheese Bun2015102102605019.23102,1002,6005007Praatha Sandwich2015101702205022.73101,7002,2005008Bread Egg Sandwich2015101151503523.33101,1501,5003509Omelet Roghni Naan2015101001202016.67101,0001,20020010Egg & Cheese Sandwich2015101652003517.50101,6502,00035011Chappal Cheese Naan2015101301603018.75101,3001,60030012Cheese Cutlets Sandwich201510851102522.73108501,10025013Bread Pakora - 5 Pieces201510851102522.73108501,10025014Butter Cheese Paraatha2015102002404016.67102,0002,40040015Shahi Tukray - 4 Pieces2015101251603521.88101,2501,60035016Chocolate Bun - 4 Pieces2015101201503020.00101,2001,50030017Cold Cake Cone - 3 Pieces2015101251603521.88101,2501,60035018Potato Cutlets - 8 Pieces2015101452005527.50101,4502,00055019Potato Cheese Cutlets2015101902405020.83101,9002,40050020Mutton Garlic Shami Kabab2015101802204018.18101,8002,20040021Cheese Chicken Nuggets2015103104009022.50103,1004,00090022Chicken Butter Cutlets2015101852405522.92101,8502,40055023Potato Butter Cutlets2015101602004020.00101,6002,00040024Chicken Cheese Kabab2015101952404518.75101,9502,40045025Fish Butter Cutlets2015103204008020.00103,2004,00080026Potato Pakora Cutlets2015101602004020.00101,6002,00040027Cornflakes Pakora Cutlets2015101702205022.73101,7002,20050028Chicken Shami - Family 20 Pieces20151043055012021.82104,3005,5001,20029Chicken Nuggets-Family 20 Pieces20151065080015018.75106,5008,0001,50030Nuggets Pakora-Family 20 Pieces20151057572014520.14105,7507,2001,45031Fish Nuggets - Family - 16 Pieces20151067084017020.24106,7008,4001,70032Imli Chicken Shami - 2 Pieces 2015101602004020.00101,6002,00040033Mutton Shami Kabab - Family20151060075015020.00106,0007,5001,50034Mutton Chappal Kabab20151062080018022.50106,2008,0001,800* Already included in SALARIES but cushion for waste / promotionTOTAL6,8005,1003,40015,30045.0020.6634081,550102,70021,150COOKING *PACKINGDELEVERY *UNITSALENET% OFSOLDTOTALTOTALTOTAL DAILYTOTAL COSTTOTAL COSTTOTAL COSTCOSTPRICEPROFITPROFITUNITSCOSTRECEIPTSPROFIT

EQUIPMENT REQUIREMENTUNITSCOSTTOTALREQUIREDPER UNITCOSTDeep Freezer145,00045,000Refrigerator140,00040,000Dispensor110,00010,000Cooking Range212,00024,000Cooker46002,400Microwave Oven210,00020,000Tandoor110,00010,000Large size Pan21,5003,000Large size Pateelay42,0008,000Deg110,00010,000Cutlery201002,000Crockery Set23,0006,000Vegetable Container43001,200Generator140,00040,000UPS125,00025,000Masala Container20501,000Furniture105,00050,000Miscellaneous102,00020,000

TOTAL317,600

WORKING STAGES & STAFFTITLE OFWORKFORCEDAILYGROSSRATE OFINTENCIVETOTAL WAGESINCENTIVETOTALWORKERREQUIREDWAGESWAGESINCENTIVEPER WORKERFOR WORKERSAMOUNTPAYMENTMarketing & Booking of ItemsMarketer35001,500203538531,0582,558Purchase of Raw MaterialPurchaser150050020353853353853Preparation of Material for CookingArranger25001,000203538537051,705Cooking of ItemsCook25001,000203538537051,705Packing of ItemsPacker25001,000203538537051,705Delivery of ItemsRider25001,000203538537051,705Baking of ItemsBaker00000000TandoorchiTandoorchi00000000

TOTAL DAILY PAYMENTS TO WORKERS126,0002,1154,23010,230

TOTAL MONTHLY PAYMENTS TO WORKERS265,980

CAPITAL EXPENSES

Equipment & Articles317,600Building Security (Refundable)240,000Miscellaneous50,000

TOTAL CAPITAL EXPENSES607,600

RECURRING EXPENSES - MONTH

Building Rent80,000Electricity20,000Telephone10,000Water1,000Gas20,000Workers Salaries265,980Miscellaneous25,000

MONTHLY RECURRING EXPENSES421,980YEARLY RECURRING EXPENSES5,063,760SOLD UNITS - DAILY340SOLD UNITS - MONTH8,840RECURRING EXPENSES PER UNIT47.74

TOTAL COST OF PROJECT (capital + one month's recurring)1,029,580

ELITE FOODSINCOME HEADS - MONTHNumber of SOLD UNITS of each Item10Monthly Net Surplus (Loss) 549,900Yearly Gross Income (Loss)6,598,800Yearly Net Income (Loss)1,535,040Annual Rate of Return149.09

PAYMENT TO PARTNERSWORKINGPERCENTAGE OFRECEIPSRECEIPSTOTALTOTAL RECEIPTSSTATUSPAYMENTPER YEARPER MONTHYEARLYRECEIPTSPER MONTHMR. MUNAWAR HUSSAINNON-WORKING20307,00825,584MR. NASIR IQBAL ANSARIWORKING40614,01651,168SYED JAWAD HASSANWORKING40614,01651,1681,535,040127,920

TARGET AUDIENCE & BUSINESS TARGETS WITHIN A MONTHTargetted UnitsAverage% of AverageTotal RevenuePer DayUnit PriceProfit MarginReceived1Sitting CustomerOffices1501502022,500Throgh MarketersShopsNet Profit Per Day4,500

2Families - Home DeliveryGarden Town / Model Town307002021,000Through MarketersFaisal Town / Johar TownNet Profit Per Day4,200

3Families - at Production House177 Garden Block, 101,0002010,000Serving at Production House / OutletNew Garden Town, LahoreNet Profit Per Day2,000

4Walking CustomersColleges0100200Through Mobile Vans / TricyclesCommercial Plaza / MarketsNet Profit Per Day0

5CateringEvent Venues010,000200Throgh MarketersNet Profit Per Day0

TOTAL NET PROFIT PER DAY10,700

ITEMS CATEGORIZATION

1SITTING CUSTOMERSOfficesThrogh RidersShops

Bun Tikka Sandwich - 180 Chappal Cheese Bun - 260Egg n Cheese Sandwich - 200Sindhi Biryani - 150

Mutton Kabab Sandwich-250 Bread Egg Sandwich-Cheese Cutlets Sandwich-110 Potato Cutlets - 200

Bread Pakora - 110 Shahi Tukray - 160 Chocolate Bun - 150

2WALKING CUSTOMERSSchools / CollegesThrough Mobile Vans / TricylesCommercial Plaza / Markets

Bread Pakora - 100 Cheese Cutlets Sandwith-110 Bread Pakora - 110

Shahi Tukray - 160 Chocolate Bun - 150 Honey Egg Bun - 80Cold Cake Cone - 160

3FAMILITES - HOME DELIVERYGarden Town / Model TownThrough MarketersFaisal Town / Johar Town

Chicken Shami Kabab-550 Chicken Nuggets - 800 Nuggets Pakora - 720

Fish Nuggets - 840 Mutton Shami - 750Mutton Chappal Kabab-800Cold Cake Cone - 160

4FAMILIES - GUEST AT PRODUCTION HOUSE at 177 Garden Block,Serving at Production House / OutletNew Garden Town, Lahore

Mutton Chappal Kabab Tower Butter Bun-250Chappal Cheese Bun-260

Paraatha Sandwich-220 Chines Noodles-120Butter Potato Cutlets-200Cold Cake Cone - 160

5ON DEMAND / CATERINGRegular Customers and Throgh Marketing ManagersEvent Venues

As per Order of the Party from Selected Menu

MARKETING STRATEGY

Aptitude & Demand Research - door-to-doorBooking by MarketersEnsurance of Timely DeliveryRedressal of ComplaintsRecording of Comments / Suggestions of CustomersThank You Letters / Messages to customersOrders through Eatoye.com

SALE PROMOTION

Complementary and free sampling to introduce the itemsInvitation of guests at Production House - Garden Sitting for diningUse of IT - Internet, Emails, Text Messages, Facebook, WebsiteUse of Electronic Media - Chanels, CablesUse of Print Media - Newspapers, Magezines, Leaflets, Brochures

QUALITY FEATURES

Only Mutton (certified by the City Govt) items will be offered Nurpur Butter / Butter Oil, Cheese and Milk will be usedPure and A Grade ingredients of spices and sauces will be usedBuns & Burgers will be used of - - - - - brandNeat & clean environment for kitchen and stores will be providedWell-dressed, courteous and trained staff will be appointed

THINGS TO DO

Selection of Business TeamAcqisition of Production House-177 Garden Block, Garden Town, LahoreTo ensure the fitness of electricity, gas, telephone & water connectionsProvision of Furniture, Articles & Equipment at the Production HousePreparation and Printing of Brochures, Menu Cards, Leaflets, StationerySelection of brands of raw material and to ensure its times acquisitionTest ProductionCirculation of brochures and leaflets within chosen areasPreparation of Website, Email address and sending of products' addQuran Khawani - Inaugration at the Production HouseDaily booking and delivery according to business plan

SINDHI BIRYANISINDHI BIRYANIcost to make and sellSr#ingrdientsQty-gramsRate per /KGCost charged 1Chicken15025037.52Rice - saila10001501503Yogurt25080204Food Color5Onions30050156Green Chillies for dressing7Oil/Ghee100160168LPG/Gas309Spicies4010Lemon1011Salt318.5OverheadRateUnitsTotalPacking15460Raita10440Delivey10440Cooking5420Overheads Total160Total Dish Cost478.5Cost Per Plate120Sale Price Per Plate150Per Unit profit30Percentage20.25

BUN SANDWICHBUNSANDWICHEBUN SANDWICHIngredientsWeight/PcsUnit CostCost chargedBun12525Boneless chicken5045022.5Mixed Vegetable100808Sauce6020012Butter5050025Cost of material92.5Preparation Expense20Packing Material15KG PackDelivery Charges10Shnagrilla kethup180LPG/GAS0Kinza Imli paste200cost to make and sell137.5Yung Maioneese240Sale Price180Chilli Garlic200Profit42.5Margin Percentage23.61

BUN TIKKA SANDWICHBUN TIKKA SANDWICHIngredientsWeight/PcsUnit CostCost charged

Bun12525Boneless chicken5045022.5Egg layering19010Mixed Vegetable0800Vegetable Dressing25Sauce6020012Butter5050025Cost of material99.5Preparation Expense20Packing Material15Delivery Charges10LPG/GAS0cost to make and sell144.5Sale Price180Profit35.5Margin Percentage19.72

Mutton KABAB SANDWICHMutton KABAB SANDWICHIngredientsWeight/PcsUnit CostCost charged

Bun12525Mutton Mince10065065Boneless chicken04500Egg layering09010Mixed Vegetable0800Vegetable Dressing25Sauce6020012french Fries10015015Butter2050010Cost of material142Preparation Expense20Packing Material15Delivery Charges10LPG/GAS10cost to make and sell197Sale Price250Profit53Margin Percentage21.20

Butter Bun TowerButter Bun TowerIngredientsWeight/PcsUnit CostCost charged

Bun12525Mutton Mince06500Boneless chicken10045045Egg layering19010Mixed Vegetable0800Potato60503Vegetable Dressing210Sauce6020012french Fries10015015Butter5050025Cost of material145Preparation Expense20Packing Material15Delivery Charges10LPG/GAS10cost to make and sell200Sale Price250Profit50Margin Percentage20.00

CHAPPAL CHEESE BUNChapal Cheese BumIngredientsWeight/PcsUnit CostCost charged

Bun12525Mutton Mince8065052Boneless chicken04500Egg layering09010Mixed Vegetable0800Potato0500Cheese20Vegetable Dressing210Sauce6020012french Fries10015015Butter2050010Cost of material154Preparation Expense20Packing Material15Delivery Charges10LPG/GAS10cost to make and sell209Sale Price260Profit51Margin Percentage19.62

Pratha SandwichPraatha SandwichIngredientsWeight/PcsUnit CostCost charged

Pratha12525Mutton Mince06500Boneless chicken10045045Egg layering09010Mixed Vegetable0800Potato0500CheeseVegetable Dressing215Sauce6020012french Fries01500Butter2050010Cost of material117Preparation Expense20Packing Material15Delivery Charges10LPG/GAS10cost to make and sell172Sale Price220Profit48Margin Percentage21.82

Bread egg sandwichBread egg sandwichIngredientsWeight/PcsUnit CostCost charged

Loaf41515Mutton Mince06500Boneless chicken04500Egg layering29020Mixed Vegetable0800Potato0500CheeseVegetable Dressing25Sauce6020012french Fries01500Butter2050010Cost of material62Preparation Expense20Packing Material15Delivery Charges10LPG/GAS10cost to make and sell117Sale Price150Profit33Margin Percentage22.00

Omelet roghni naanOmelet roghni naanIngredientsWeight/PcsUnit CostCost charged

naan11520Mutton Mince06500Boneless chicken04500Egg layering29020Mixed Vegetable0800Potato0500CheeseVegetable Dressing210Sauce6020012french Fries01500Butter2050010Cost of material72Preparation Expense10Packing Material10Delivery Charges5LPG/GAS5cost to make and sell102Sale Price120Profit18Margin Percentage15.00

Egg and cheese sandwichEgg and cheese sandwichIngredientsWeight/PcsUnit CostCost charged

Loaf62020Mutton Mince06500Boneless Chicken4045018Egg layering31030Mixed Vegetable0800Potato0500Cheese22040Vegetable Dressing05Sauce402008french Fries10015015Butter05000Cost of material136Preparation Expense5Packing Material10Delivery Charges10LPG/GAS5cost to make and sell166Sale Price200Profit34Margin Percentage17.00

Chappal cheese naanChappal Cheese NaanIngredientsWeight/PcsUnit CostCost charged

Roghni Naan12020Mutton Mince10065065Boneless Chicken04500Egg layering0100Mixed Vegetable0800Potato0500Cheese0200Vegetable Dressing155Sauce6020012french Fries01500Butter05000Cost of material102Preparation Expense5Packing Material10Delivery Charges10LPG/GAS5cost to make and sell132Sale Price160Profit28Margin Percentage17.50

Cheese cutlets sandwichcheese cutlets sandwichIngredientsWeight/PcsUnit CostCost charged

Loaf2510Mutton Mince06500Boneless Chicken5045022.5Egg layering0100Mixed Vegetable0800Potato50502.5Cheese12020Vegetable Dressing155Sauce302006french Fries01500Butter05000Cost of material66Preparation Expense5Packing Material5Delivery Charges5LPG/GAS5cost to make and sell86Sale Price110Profit24Margin Percentage21.82

Bread pakoraBread PakoraIngredientsWeight/PcsUnit CostCost charged

Loaf5525Mutton Mince06500Boneless Chicken04500Egg layering0100Mixed Vegetable0800Potato50502.5Basen10010010Cheese0200Vegetable Dressing155Sauce6020012french Fries01500Butter05000Cost of material54.5Preparation Expense10Packing Material5Delivery Charges5LPG/GAS10cost to make and sell84.5Sale Price110Profit25.5Margin Percentage23.18

Butter cheese prathaButter Cheese ParathaIngredientsWeight/PcsUnit CostCost charged

Paratha4520Mutton Mince06500Boneless Chicken04500Egg layering21020Mixed Vegetable0800Potato0500Basen01000Cheese32060Vegetable Dressing155Sauce6020012french Fries01500Butter8050040Cost of material157Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell197Sale Price240Profit43Margin Percentage17.92

Shahi tukrayShahi TukrayIngredientsWeight/PcsUnit CostCost charged

Loaf4520Mutton Mince06500Boneless Chicken04500Egg layering21020Mixed Vegetable0800Potato0500Nuts4060024Cheese0200Vegetable Dressing050Sauce02000french Fries01500Butter8050040Cost of material104Preparation Expense5Packing Material5Delivery Charges5LPG/GAS5cost to make and sell124Sale Price160Profit36Margin Percentage22.50

Chocolate bunChocolate BunIngredientsWeight/PcsUnit CostCost charged

Bun4520Mutton Mince06500Boneless Chicken04500Egg layering0100Mixed Vegetable0800Chocolate20100020Sugar50502.5Cheese0200Vegetable Dressing050Sauce02000french Fries01500Butter8050040Cost of material82.5Preparation Expense10Packing Material10Delivery Charges10LPG/GAS5cost to make and sell117.5Sale Price150Profit32.5Margin Percentage21.67

Cold cake coneCold Cake ConeIngredientsWeight/PcsUnit CostCost charged

Cone2510Mutton Mince06500Boneless Chicken04500Egg layering0100Mixed Vegetable0800Coco Powder20100020Sugar100505Biscuits12020Nuts5060030Sauce02000french Fries01500Butter05000Cost of material85Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell125Sale Price160Profit35Margin Percentage21.88

Potato CutletsPotato CutletsIngredientsWeight/PcsUnit CostCost charged8Loaf / Bun2510Mutton Mince06500Boneless Chicken04500Egg layering0100Mixed Vegetable0800Potato4005020Vegetable Dressing501005Sauce10020020french Fries01500Butter / Butter Oil10050050Cost of material105Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell145Sale Price200Profit55Margin Percentage27.50

Potato cheese cutletsPotato Cheese CutletsIngredientsWeight/PcsUnit CostCost charged8Loaf / Bun2510Mutton Mince06500Boneless Chicken04500Egg layering0100Mixed Vegetable0800Potato4005020Vegetable Dressing501005Sauce10020020french Fries01500Cheese22040Butter / Butter Oil10050050Cost of material145Preparation Expense10Packing Material15Delivery Charges10LPG/GAS10cost to make and sell190Sale Price240Profit50Margin Percentage20.83

Mutton garlic shami kababMutton Garlic Shami KababIngredientsWeight/PcsUnit CostCost charged2Loaf / Bun155Mutton Mince10065065Boneless Chicken04500Egg layering11010Vegetable / Daal501005Potato2005010Vegetable Dressing501005Sauce6020012french Fries01500Cheese0200Butter / Butter Oil5050025Cost of material137Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell177Sale Price220Profit43Margin Percentage19.55

Cheese chicken nuggetsCheese Chicken NuggetsIngredientsWeight/PcsUnit CostCost charged8Loaf / Bun2510Mutton Mince06500Boneless Chicken320450144Egg layering11010Vegetable / Daal501005Potato0500Vegetable Dressing501005Sauce6020012french Fries10015015Cheese22040Butter / Butter Oil5050025Cost of material266Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell306Sale Price400Profit94Margin Percentage23.50

Chicken butter cutletsChicken Butter CutletsIngredientsWeight/PcsUnit CostCost charged3Loaf / Bun155Mutton Mince06500Boneless Chicken18045081Egg layering11010Vegetable / Daal501005Potato0500Vegetable Dressing501005Sauce6020012french Fries01500Cheese0200Butter / Butter Oil5050025Cost of material143Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell183Sale Price240Profit57Margin Percentage23.75

Potato butter cutletsChicken Butter CutletsIngredientsWeight/PcsUnit CostCost charged2Loaf / Bun155Mutton Mince06500Boneless Chicken10045045Egg layering11010Vegetable / Daal501005Potato100505Vegetable Dressing10010010Sauce6020012french Fries01500Cheese0200Butter / Butter Oil5050025Cost of material117Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell157Sale Price200Profit43Margin Percentage21.50

Chicken Cheese kababChicken Cheese KababIngredientsWeight/PcsUnit CostCost charged3Loaf / Bun155Mutton Mince06500Boneless Chicken15045067.5Egg layering11010Vegetable / Daal15010015Potato0500Vegetable Dressing501005Sauce6020012french Fries01500Cheese12020Butter / Butter Oil5050025Cost of material159.5Preparation Expense10Packing Material10Delivery Charges10LPG/GAS5cost to make and sell194.5Sale Price240Profit45.5Margin Percentage18.96

Fish Butter CutletsFish Butter CutletsIngredientsWeight/PcsUnit CostCost charged4Loaf / Bun2510Fish Meat400500200Boneless Chicken04500Egg layering0100Vegetable / Daal01000Potato0500Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil10050050Cost of material280Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell320Sale Price400Profit80Margin Percentage20.00

Potato Pakora CutletsPotato Pakora CutletsIngredientsWeight/PcsUnit CostCost charged4Loaf / Bun2510Mutton Mince06500Boneless Chicken04500Egg layering11010Vegetable / Daal20010020Potato2005010Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil10050050Cost of material120Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell160Sale Price200Profit40Margin Percentage20.00

Cornflakes pakora cutletsCornflaks Pakora CutletsIngredientsWeight/PcsUnit CostCost charged3Cornflaks5060030Mutton Mince06500Boneless Chicken04500Egg layering11010Vegetable / Daal15010015Potato150507.5Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil10050050Cost of material132.5Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell172.5Sale Price220Profit47.5Margin Percentage21.59

Chicken shami kabab familyChicken Shami - Family PackIngredientsWeight/PcsUnit CostCost charged20Loaf4520Mutton Mince06500Boneless Chicken300450135Egg layering21020Vegetable / Daal60012072Potato0500Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil200500100Cost of material367Preparation Expense25Packing Material15Delivery Charges10LPG/GAS10cost to make and sell427Sale Price550Profit123Margin Percentage22.36

Chicken Nuggets familyChicken Nuggets - Family PackIngredientsWeight/PcsUnit CostCost chargedPieces20Loaf4520Mutton Mince06500Boneless Chicken800450360Egg layering21020Vegetable / Daal60012072Potato0500Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil200500100Cost of material592Preparation Expense25Packing Material15Delivery Charges10LPG/GAS10cost to make and sell652Sale Price800Profit148Margin Percentage18.50

Nuggets Pakora familyNuggets Pakora - Family PackIngredientsWeight/PcsUnit CostCost charged16Loaf4520Mutton Mince06500Boneless Chicken600450270Egg layering21020Vegetable / Daal50012060Potato5005025Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil200500100Cost of material515Preparation Expense25Packing Material15Delivery Charges10LPG/GAS10cost to make and sell575Sale Price720Profit145Margin Percentage20.14

Fish Nuggets FamilyFish Nuggets - Family PackIngredientsWeight/PcsUnit CostCost chargedPieces16Fish800600480Mutton Mince06500Boneless Chicken04500Egg layering0100Vegetable / Daal01200Potato0500Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil200500100Cost of material600Preparation Expense25Packing Material15Delivery Charges10LPG/GAS20cost to make and sell670Sale Price840Profit170Margin Percentage20.24

Imili Chicken ShamiImli Chicken ShamiIngredientsWeight/PcsUnit CostCost chargedPieces2Loaf / Bun155Mutton Mince06500Boneless Chicken6045027Egg layering11010Vegetable / Daal10012012Potato60503Vegetable Dressing501005Sauce10020020french Fries10015015Cheese0200Butter / Butter Oil5050025Cost of material122Preparation Expense10Packing Material10Delivery Charges10LPG/GAS10cost to make and sell162Sale Price200Profit38Margin Percentage19.00

Mutton ShamiMutton Shami - Family PackIngredientsWeight/PcsUnit CostCost charged20Loaf050Mutton Mince500650325Boneless Chicken04500Egg layering21020Vegetable / Daal60012072Potato0500Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil200500100Cost of material537Preparation Expense25Packing Material15Delivery Charges10LPG/GAS10cost to make and sell597Sale Price750Profit153Margin Percentage20.40

Mutton Chappal KababMutton Chappal Kabab - Family PackIngredientsWeight/PcsUnit CostCost charged20Loaf050Mutton Mince500650325Boneless Chicken04500Egg layering21020Vegetable / Daal60012072Potato0500Vegetable Dressing01000Sauce10020020french Fries01500Cheese0200Butter / Butter Oil200500100Cost of material537Preparation Expense25Packing Material25Delivery Charges10LPG/GAS20cost to make and sell617Sale Price800Profit183Margin Percentage22.88