Can't really help you with those numbers, but I do know if you do a search for "catering spreadsheet" here, you'll come up with a couple of xls files that will calculate everything for you. They're real handy.
Lang 84 Deluxe
Yes, Dear BBQ on Facebook
Proudly sponsored by Dixie Meat Rub