Upload
maurice-davis
View
225
Download
0
Tags:
Embed Size (px)
Citation preview
Cost Analysis of Hanson’s
Grill and Tavern Menu
By Autumn Porter, Cathy Stamp, Donna Fell and Katie Satterlee
Hanson’s Grill and Tavern Menu
• Hanson's Menu
Four Appetizers
• Hanson’s Hummus ($1.76/$8.50 = 20.71%)
• Blackened Tiger Shrimp ($4.12/$10.00 = 41.20%)
• Mile Hi Nachos ($2.24/$13.50 = 16.59%)
• Quesadilla ($1.28/$8.50 = 15.06%)
Hanson’s Hummus - 20.71%
Ingredients Unit Price Quantity Cost
Hummus $3.38/lb 6oz $1.27
Carrots $0.66/lb 5.5oz $0.23
Celery $1.12/head (18oz) 4.2oz $0.26
Sell Price: $8.50 Total Cost: $1.76
Blackened Tiger Shrimp - 41.20%
Ingredient Unit Price Quantity Price
Tiger Shrimp $9.99 lb/31-35 12 shrimp $3.43
Olive Oil-pomace $8.48 gallon 1 T $0.03
Spicy Aioli:
Mayonnaise $7.25 gallon ¼ cup $0.23
Lemon $0.65 each ½ lemon $0.33
Spices $0.10
Sell Price: $10.00 Total Cost: $4.12
Mile Hi Nachos - 16.59%
Ingredient Unit Price Quantity Price
Tortilla Chips $1.75/pkg 1/3 pkg $0.58
Refried Beans $4.29/#10 can (24 servings)
1 serving $0.18
Cheddar Cheese $2.67/lb 1 oz $0.17
Jalapeno $0.82/lb 1 oz $0.05
Pico de Gallo $4.17/#10 can (24 servings)
1 serving $0.17
Chicken $3.31/lb 4 oz $0.83
Guacamole $6.77/2 lbs 1 oz $0.21
Misc seasonings $0.05
Sell Price: $13.50 Total Cost: $2.24
Quesadilla - 15.06%
Ingredient Unit Price Quantity Price
Ground Beef $2.21/lb 2 oz $0.28
Flour Tortilla 1.61/pkg of 16 1 $0.10
Shredded Cheese $2.67/lb 2 oz $0.33
Pico de Gallo $4.17/#10 can(24 servings)
1 serving $0.17
Sour Cream $1.85/lb 2 T $0.11
Guacomole $6.77/2 lbs 1 oz $0.21
Salsa $1.98/1 lb 1/4 cup $0.03
Misc Seasoning $0.05
Sell Price: $8.50 Total Cost: $1.28
Four Salads
• Caesar Salad ($1.59/$9.00 = 17.67%)
• Summer Dreamin Salad ($4.40/$10.00 = 44.00%)
• Grilled Apple & Greens ($2.45/$8.00 = 30.63%)
• Oriental Chicken Salad ($2.48/$10.50 = 23.61%)
Caesar Salad - 17.67%
Ingredient Unit Price Quantity Price
Romaine Lettuce $1.99 head ¼ head $0.50
Croutons $1.99 lb 2 oz $0.25
Capers $6.30 quart ½ oz $0.10
Parmesan $5.95 lb 1 oz $0.37
Caesar Dressing $4.98 quart 2 oz $0.37
P’s & Q’s $0.10
Sell Price: $9.00 Total Cost: $1.59
Summer Dreamin Salad-44.00%
Ingredient Unit Price Quantity Price
Mixed Greens $7.99/24 heads ¼ head $0.08
Grilled Chicken $3.31/lb 5 oz $1.03
Lemon Stilton Cheese
$15.99 1 oz $1.00
Dried Cranberries $4.17/lb 1 oz $0.26
Almonds $5.22/lb 1 oz $0.33
Avocado $1.98/ea ½ avocado $0.99
Grilled Apples $0.97/lb 4 oz $0.24
Balsamic Vinaigrette
$3.38/8 oz 1 oz $0.42
Misc seasonings $0.05
Sell Price: $10.00 Total Cost: $4.40
Grilled Apple & Greens – 30.63%
Ingredients Unit Price Quantity Cost
Granny Smith Apples $0.97/lb 6oz $0.36
Pistachio Goat Cheese $7.45/lb 2oz $0.93
Candied Walnuts $4.80/lb 2oz $0.60
Vermont Maple Dressing $21.68/Gallon 3oz $.51
Miscellaneous Spices $0.05
Sell Price: $8.00
Total Cost: $2.45
Ingredient Unit Price Quantity Price
Teriyaki Chicken $2.47/lb 6 oz $0.93
Mixed Greens $7.99/24 heads 1/4 head $0.08
Roma Tomatoes $0.17/2 oz 2 oz $0.17
Peanuts $3.61/1# 1 oz $0.22
Rice Noodles $2.89/14 oz 4 oz $0.82
Wasabi Ranch $3.88/24 oz 1 oz $0.16
Misc Seasoning $0.10
Sell Price: $10.50 Total Cost $2.48
Oriental Chicken Salad - 23.61%
Ten Entrées
• King Reuben ($2.98/$9.50 = 31.37%)
• B.L.A.S.T. ($2.12/$8.85 = 23.95%)
• Patty Melt ($2.08/$10.00 = 20.80%)
• Portabella Burger ($2.19/$8.50 = 25.76%)
• Border Burrito ($2.14/$9.50 = 22.53%)
• Garlic Marinated Kabobs ($2.46/$13.50 = 18.22%)
• Cucumber Salmon ($3.34/$16.00 = 20.88%)
• Chef’s Choice Pork Chop ($3.17/$15.00 = 21.13%)
• Seafood Fettuccine ($4.15/$14.00 = 29.64%)
• Chicken Parmesan ($3.40/$14.00 = 24.29%)
King Reuben - 31.37%
Ingredient Unit Price Quantity Price
Corned Beef $3.99 lb 6 oz $1.50
Sauerkraut $1.99 lb 2 oz $0.25
Swiss Cheese $2.98 lb 1 oz $0.19
Rye Bread $3.84 loaf 2 slices $0.32
Thousand Island Dressing
$1.99 pint 1 oz $0.12
French Fries $1.99 lb 4 oz $0.50
P’s & Q’s $0.10
Sell Price: $9.50 Total Cost: $2.98
B.L.A.S.T. - 23.95%
Ingredient Unit Price Quantity Cost
Bacon $2.89/lb 1.5oz $0.22
Romaine Lettuce $1.99/1.38lb 1 leaf (0.01oz) $0.01
Avocado $1.98 each (5oz) 1oz $0.40
Swiss $2.99/lb 1oz $0.19
Tomato (Beafsteak) $2.98/lb 1oz $0.19
Mayonnaise $27.06 .5oz $0.11
Croissant (Large, Sliced)
$39.95/40 1 $1.00
Sell Price: $8.85 Total Cost: $2.12
Patty Melt – 20.80%
Ingredients Unit Price Quantity Price
Kobe Beef Patty $4.00/lb 4 oz $1.00
Rye Bread $3.79/24 slices 2 slices $0.32
Sauteed Onion $0.23/lb 1 oz $0.02
Cheddar Cheese $2.67/lb 1 oz $0.17
Swiss Cheese $2.99/lb 1 oz $0.19
French Fries $4.99/5 lb 4 oz $0.33
Misc seasonings $0.05
Sell Price: $10.00 Total Cost: $2.08
Portabella Burger – 25.76%
Ingredient Unit Price Quantity Price
Portabello $3.99/1lb 3 oz $0.75
Bun $1.50/dozen 1 $0.13
Swiss cheese $2.99/lb 1 oz $0.18
Alfalfa Sprouts $5.99/each 2 oz $0.75
Fries $4.99/5 lb 4 oz $0.33
Misc Seasoning $0.05
Sell Price: $8.50 Total Cost: $2.19
Border Burrito - 22.53%
Ingredient Unit Price Quantity Price
Ground Beef $2.21/lb 4 oz $0.55
Flour Tortilla 1.61/pkg of 16 1 $0.10
Shredded Cheese $2.67/lb 2 oz $0.33
Pico de Gallo $4.17/#10 can(24 servings)
1 serving $0.17
Sour Cream $1.85/lb 2 Tbl $0.11
Green Chile $3.32/16 oz 4 oz $0.83
Misc Seasoning $0.05
Sell Price: $9.50 Total Cost: $2.14
Garlic Marinated Kabobs - 18.22%
Ingredient Unit Price Quantity Price
Beef Sirloin $4.98 lb 6 oz $1.24
Red Wine Vinegar $8.07 gallon 1 oz $0.06
Olive Oil Pomace $8.48 gallon 1 ½ oz $0.11
Garlic (peeled) $3.75 lb 1/4 oz $0.06
Spinach $1.25 lb 5 oz $0.39
Lemon $0.65 ea ¼ lemon $0.16
Cilantro $0.98 bunch 1/8 bunch $0.12
Chicken Broth $6.50 gallon 2 ½ oz $0.13
Rice $0.20 lb 2 oz $0.03
Onion $0.23 lb 1 oz $0.01
Spices $0.15
Sell Price: $13.50 Total Cost: $2.46
Cucumber Salmon – 20.88%
Ingredient Unit Price Quantity Cost
Grilled Salmon Fillet $4.99/lb 6oz $1.87
Cucumber Dill Sauce $2.49/lb 2oz $0.41
Roasted Potatoes $0.35/lb 8oz $0.18
Grilled Asparagus $3.11/lb 4oz $0.78
Miscellaneous Spices $0.10
Sell Price: $16.00 Total Cost $3.34
Chef’s Choice Pork Chop - 21.13%
Ingredient Unit Price Quantity Price
Pork Chop $3.49 lb 8 oz $1.75
Balsamic Vinegar $2.59 liter 8 oz $0.64
Carrots $0.66 lb 2 oz $0.08
Zucchini $1.65 lb 2 oz $0.21
Red Pepper $1.23 lb 1 oz $0.08
Olive Oil Pomace $8.48 gallon 2 tsp $0.02
Potato $0.32 lb 4 oz $0.08
Milk $3.99 gallon 4 oz $0.12
Butter $2.99 lb 1 TBSP $0.09
P’s & Q’s $0.10
Sell Price: $15.00 Total Cost: $3.17
Seafood Fettuccine - 29.64%
Ingredient Unit Price Quantity Price
Jumbo Shrimp $10.12/lb 2 oz $1.26
Bay Scallops $3.65/lb 2 oz $0.45
Chopped Tomato $0.31/lb 1 oz $0.02
Basil $0.31/oz 1/2 oz $0.15
Pasta $1.25/lb 4 oz $0.31
Alfredo Sauce $2.29/15 oz 4 oz $0.61
Lobster $20.77/lb 1 oz $1.30
Misc Seasoning $0.05
Sell Price: $14.00 Total Cost:
$4.15
Chicken Parmesan – 24.29%
Ingredients Unit Price Quantity Price
Chicken Breast, Breaded
$58.15/10 lbs 6 oz $2.18
Marinara Sauce $40.55/16 lbs 2 oz $0.32
Linguini Pasta $1.25/lb 3 oz $0.23
Mozzarella $12.21/3 lb 1 oz $0.25
Parmesan Cheese $5.95/lb 1 oz $0.37
Misc seasonings $0.05
Sell Price: $14.00 Total Cost: $3.40
Two Desserts
• Peach Cobbler A La Mode ($0.94/$6.00 = 15.66%)
• Deep Dish Brownie Sundae ($0.62/$6.00 = 10.33%)
Peach Cobbler A La Mode – 15.66%
Ingredient Unit Price Quantity Cost
Flour $0.19/lb .55oz $0.05
Baking Powder $1.59/lb .04oz $0.01
Granulated Sugar $0.39/lb .66oz $0.2
Milk $3.99/lb .72oz $0.18
Butter $2.99/lb .24oz $0.4
Sliced Peaches $1.59/lb 2oz $0.20
Sell Price: $6.00 Total Cost: $0.94
Deep Dish Brownie Sundae-10.33%
Ingredients Unit Price Quantity Price
Brownie $3.84/recipe 1/20th of recipe $0.19
Mix $2.78/pkg
Eggs $0.25/2 eggs
Oil $0.81/ ¾ cup
Vanilla Ice Cream $20.45/3 gal ½ cup serving $0.21
Hot Fudge Sauce $5.65/750 ml 2T (1 oz) $0.22
Sell Price: $6.00 Total Cost: $0.62
Cost Percentage Comparison
Humm
us
Nacho
s
Caesa
r Sala
d
Grilled
App
le Sala
d
Reube
n
Patty M
elt
Burrit
o
Cucum
ber S
almon
Seafo
od F
ettuc
cine
Peach
Cob
bler
05
101520253035404550
Per
cent
age
(%)
Appetizer Cost Comparison
Hummus Tiger Shrimp Nachos Quesadilla05
1015202530354045
20.71
41.20
16.59 15.06
Average Food Cost = 23.39%P
erce
ntag
e (%
)
Salad Cost Comparison
Caesar Salad Summer Salad Grilled Apple Salad
Oriental Salad0
10
20
30
40
17.67
44.00
30.63
23.61
Average Food Cost = 28.98%
Entrée Cost Comparison
Reube
n
B.L.A
.S.T
.
Patty M
elt
Portab
ella B
urge
r
Burrit
o
Kabob
s
Cucum
ber S
almon
Pork C
hop
Seafo
od F
ettuc
cine
Chick
en P
arm
esan
0
10
20
30
31.3723.95
20.825.76
22.5318.22 20.88 21.13
29.6424.29
Average Food Cost = 23.86%
Dessert Cost Comparison
Peach Cobbler Brownie Sundae02468
10121416
15.66
10.33
Average Food Cost = 12.99%
Average Contribution Margin per Menu Category
Desserts
Entrees
Salads
Appetizers
60.00 80.00 100.00
87.01
76.14
71.02
76.61
Percentage (%)