#4

Total cost of chili serving "8" ounc

quantity Description cost

Material
1 crushed tomatoes 2.75
5 tomato juice 1.25
1 wendy's seasoning packets 1
2 red beans 2.25
12 ground beef 3.5
total material cost of batch
per serving cost

other costs
Serving bowls 0.035
lids for chili 0.025
total servings in batch 57 Spoons 0.01

pot time 10-15 mnts 12.5 labor

48 patties time 10 mnts 22.5 assistant manager 10.5
full cost basis time 22.5 10% 10% tax

taking patties frm freezer 1 per serving labor cost

out of pocket basis time 13.5
Total per serving cost
t of chili serving "8" ounce seving
I
Full cost basis out of pocket basis

2.75 2.75
6.25 6.25
1 1 #5
4.5 4.5 full cost basis
42 0 avg Cost of wendy's chili out of pocket basis
56.5 14.5 average cost of chili
0.99 0.25

price
0.035 Gross Margin cogs
0.025 gross margin
0.01
0.07 0.07

3.94 0.89
0.39 0.09
4.33 0.97
0.08 0.02

1.137 0.341
1.137 -0.147
0.341 0.649
0.74 0.501

0.99
0.74
0.25 25%