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 % IngredientsUnit PriceQuantityCost Hummus$3.38/lb6oz$1.27 Carrots$0.66/lb5.5oz$0.23 Celery$1.12/head (18oz)4.2oz$0.26 Sell Price: $8.50Total Cost:$1.76

Blackened Tiger Shrimp % IngredientUnit PriceQuantityPrice Tiger Shrimp$9.99 lb/ shrimp$3.43 Olive Oil-pomace$8.48 gallon1 T$0.03 Spicy Aioli: Mayonnaise$7.25 gallon¼ cup$0.23 Lemon$0.65 each½ lemon$0.33 Spices$0.10 Sell Price: $10.00Total Cost:$4.12

Mile Hi Nachos % IngredientUnit PriceQuantityPrice Tortilla Chips$1.75/pkg1/3 pkg$0.58 Refried Beans$4.29/#10 can (24 servings) 1 serving$0.18 Cheddar Cheese$2.67/lb1 oz$0.17 Jalapeno$0.82/lb1 oz$0.05 Pico de Gallo$4.17/#10 can (24 servings) 1 serving$0.17 Chicken$3.31/lb4 oz$0.83 Guacamole$6.77/2 lbs1 oz$0.21 Misc seasonings$0.05 Sell Price: $13.50Total Cost:$2.24

Quesadilla % IngredientUnit PriceQuantityPrice Ground Beef$2.21/lb2 oz$0.28 Flour Tortilla1.61/pkg of 161$0.10 Shredded Cheese$2.67/lb2 oz$0.33 Pico de Gallo$4.17/#10 can(24 servings) 1 serving$0.17 Sour Cream$1.85/lb2 T$0.11 Guacomole$6.77/2 lbs1 oz$0.21 Salsa$1.98/1 lb1/4 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 % IngredientUnit PriceQuantityPrice Romaine Lettuce$1.99 head¼ head$0.50 Croutons$1.99 lb2 oz$0.25 Capers$6.30 quart½ oz$0.10 Parmesan$5.95 lb1 oz$0.37 Caesar Dressing$4.98 quart2 oz$0.37 P’s & Q’s$0.10 Sell Price: $9.00Total Cost: $1.59

Summer Dreamin Salad-44.00% IngredientUnit PriceQuantityPrice Mixed Greens$7.99/24 heads¼ head$0.08 Grilled Chicken$3.31/lb5 oz$1.03 Lemon Stilton Cheese $ oz$1.00 Dried Cranberries$4.17/lb1 oz$0.26 Almonds$5.22/lb1 oz$0.33 Avocado$1.98/ea½ avocado$0.99 Grilled Apples$0.97/lb4 oz$0.24 Balsamic Vinaigrette $3.38/8 oz1 oz$0.42 Misc seasonings$0.05 Sell Price: $10.00Total Cost:$4.40

Grilled Apple & Greens – 30.63% IngredientsUnit PriceQuantityCost Granny Smith Apples$0.97/lb6oz$0.36 Pistachio Goat Cheese$7.45/lb2oz$0.93 Candied Walnuts$4.80/lb2oz$0.60 Vermont Maple Dressing$21.68/Gallon3oz$.51 Miscellaneous Spices$0.05 Sell Price: $8.00Total Cost:$2.45

IngredientUnit PriceQuantityPrice Teriyaki Chicken$2.47/lb6 oz$0.93 Mixed Greens$7.99/24 heads1/4 head$0.08 Roma Tomatoes$0.17/2 oz2 oz$0.17 Peanuts$3.61/1#1 oz$0.22 Rice Noodles$2.89/14 oz4 oz$0.82 Wasabi Ranch$3.88/24 oz1 oz$0.16 Misc Seasoning$0.10 Sell Price: $10.50 Total Cost$2.48 Oriental Chicken Salad %

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 % IngredientUnit PriceQuantityPrice Corned Beef$3.99 lb6 oz$1.50 Sauerkraut$1.99 lb2 oz$0.25 Swiss Cheese$2.98 lb1 oz$0.19 Rye Bread$3.84 loaf2 slices$0.32 Thousand Island Dressing $1.99 pint1 oz$0.12 French Fries$1.99 lb4 oz$0.50 P’s & Q’s$0.10 Sell Price: $9.50Total Cost:$2.98

B.L.A.S.T % IngredientUnit PriceQuantityCost Bacon$2.89/lb1.5oz$0.22 Romaine Lettuce$1.99/1.38lb1 leaf (0.01oz)$0.01 Avocado$1.98 each (5oz)1oz$0.40 Swiss$2.99/lb1oz$0.19 Tomato (Beafsteak)$2.98/lb1oz$0.19 Mayonnaise$ oz$0.11 Croissant (Large, Sliced) $39.95/401$1.00 Sell Price: $8.85Total Cost:$2.12

Patty Melt – 20.80% IngredientsUnit PriceQuantityPrice Kobe Beef Patty$4.00/lb4 oz$1.00 Rye Bread$3.79/24 slices2 slices$0.32 Sauteed Onion$0.23/lb1 oz$0.02 Cheddar Cheese$2.67/lb1 oz$0.17 Swiss Cheese$2.99/lb1 oz$0.19 French Fries$4.99/5 lb4 oz$0.33 Misc seasonings$0.05 Sell Price: $10.00Total Cost:$2.08

Portabella Burger – 25.76% IngredientUnit PriceQuantityPrice Portabello$3.99/1lb3 oz$0.75 Bun$1.50/dozen1$0.13 Swiss cheese$2.99/lb1 oz$0.18 Alfalfa Sprouts$5.99/each2 oz$0.75 Fries$4.99/5 lb4 oz$0.33 Misc Seasoning$0.05 Sell Price: $8.50 Total Cost:$2.19

Border Burrito % IngredientUnit PriceQuantityPrice Ground Beef$2.21/lb4 oz$0.55 Flour Tortilla1.61/pkg of 161$0.10 Shredded Cheese$2.67/lb2 oz$0.33 Pico de Gallo$4.17/#10 can(24 servings) 1 serving$0.17 Sour Cream$1.85/lb2 Tbl$0.11 Green Chile$3.32/16 oz4 oz$0.83 Misc Seasoning$0.05 Sell Price: $9.50 Total Cost:$2.14

Garlic Marinated Kabobs % IngredientUnit PriceQuantityPrice Beef Sirloin$4.98 lb6 oz$1.24 Red Wine Vinegar$8.07 gallon1 oz$0.06 Olive Oil Pomace$8.48 gallon1 ½ oz$0.11 Garlic (peeled)$3.75 lb1/4 oz$0.06 Spinach$1.25 lb5 oz$0.39 Lemon$0.65 ea¼ lemon$0.16 Cilantro$0.98 bunch1/8 bunch$0.12 Chicken Broth$6.50 gallon2 ½ oz$0.13 Rice$0.20 lb2 oz$0.03 Onion$0.23 lb1 oz$0.01 Spices$0.15 Sell Price: $13.50Total Cost:$2.46

Cucumber Salmon – 20.88% IngredientUnit PriceQuantityCost Grilled Salmon Fillet$4.99/lb6oz$1.87 Cucumber Dill Sauce$2.49/lb2oz$0.41 Roasted Potatoes$0.35/lb8oz$0.18 Grilled Asparagus$3.11/lb4oz$0.78 Miscellaneous Spices$0.10 Sell Price: $16.00Total Cost$3.34

Chef’s Choice Pork Chop % IngredientUnit PriceQuantityPrice Pork Chop$3.49 lb8 oz$1.75 Balsamic Vinegar$2.59 liter8 oz$0.64 Carrots$0.66 lb2 oz$0.08 Zucchini$1.65 lb2 oz$0.21 Red Pepper$1.23 lb1 oz$0.08 Olive Oil Pomace$8.48 gallon2 tsp$0.02 Potato$0.32 lb4 oz$0.08 Milk$3.99 gallon4 oz$0.12 Butter$2.99 lb1 TBSP$0.09 P’s & Q’s$0.10 Sell Price: $15.00Total Cost:$3.17

Seafood Fettuccine % IngredientUnit PriceQuantityPrice Jumbo Shrimp$10.12/lb2 oz$1.26 Bay Scallops$3.65/lb2 oz$0.45 Chopped Tomato$0.31/lb1 oz$0.02 Basil$0.31/oz1/2 oz$0.15 Pasta$1.25/lb4 oz$0.31 Alfredo Sauce$2.29/15 oz4 oz$0.61 Lobster$20.77/lb1 oz$1.30 Misc Seasoning$0.05 Sell Price: $14.00 Total Cost: $4.15

Chicken Parmesan – 24.29% IngredientsUnit PriceQuantityPrice Chicken Breast, Breaded $58.15/10 lbs6 oz$2.18 Marinara Sauce$40.55/16 lbs2 oz$0.32 Linguini Pasta$1.25/lb3 oz$0.23 Mozzarella$12.21/3 lb1 oz$0.25 Parmesan Cheese$5.95/lb1 oz$0.37 Misc seasonings$0.05 Sell Price: $14.00Total 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% IngredientUnit PriceQuantityCost 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/lb2oz$0.20 Sell Price: $6.00Total Cost:$0.94

Deep Dish Brownie Sundae-10.33% IngredientsUnit PriceQuantityPrice Brownie$3.84/recipe1/20 th of recipe$0.19 Mix$2.78/pkg Eggs$0.25/2 eggs Oil$0.81/ ¾ cup Vanilla Ice Cream$20.45/3 gal½ cup serving$0.21 Hot Fudge Sauce$5.65/750 ml2T (1 oz)$0.22 Sell Price: $6.00Total Cost:$0.62

Cost Percentage Comparison

Appetizer Cost Comparison

Salad Cost Comparison

Entrée Cost Comparison

Dessert Cost Comparison

Average Contribution Margin per Menu Category