A chili oil business plan has one question in it that most food plans don't: is the recipe safe on a shelf? Chili crisp is garlic, shallots and chilis in oil, and garlic in oil, sealed away from air, is a known botulism risk unless the product is dry enough or acid enough to stop it. So the plan starts with a lab test and a process review, then gets to the part everyone enjoys: a jar that costs under $5 to make and sell, and sells for $14. In the example below, a chili crisp maker in Houston sells jars online and at markets, jars to shops, gift sets and tubs for restaurants, and ends its first year about $31,000 ahead on $95,000 of sales, with the cooking and filling paid. Below is a description example, each part of the plan, the rules, the first year month by month, the startup budget, and a free template.
The short version
- Describe the business in a paragraph: the oil, who buys it, where, the goals.
- Have the recipe and process reviewed, and its water activity and pH tested, before selling.
- Cost a jar from the chilis up: ingredients, jar and label, cooking and filling, fees.
- Shops buy at about half the retail price; direct sales carry the margin.
- Gift sets and restaurant tubs lift the year.
- Give every batch a lot, so a jar leads back to its test and its ingredients.
- TaroStack keeps the recipe, each batch's lot and test results, and every shop's order in one place. More below.
Part 1: the business description
Peony Hill Chili Crisp, a made-up chili crisp maker in Houston, Texas, I use in these examples, writes:
Peony Hill Chili Crisp makes a Sichuan-style chili crisp in small batches in a shared commercial kitchen, and sells it in 6 oz jars online and at Houston markets, wholesale to about 20 shops and grocers, in gift sets, and in 64 oz tubs to restaurants. In its first year it aims to reach 1,100 jars a month and earn back its startup costs.
Part 2: the rules, water activity and pH
Garlic in oil without enough drying or acid can let Clostridium botulinum grow, and the federal rules for shelf-stable food in jars turn on two numbers. A food with a finished pH above 4.6 and a water activity above 0.85 is a low-acid food, and in a hermetically sealed container it falls under the low-acid canned food rules (21 CFR 113.3). A low-acid food with acid added to bring it to pH 4.6 or below, at a water activity above 0.85, is an acidified food (21 CFR 114.3), and an acidified food maker registers with FDA and files its process (21 CFR 108.25). A chili crisp fried until the garlic and shallots are dry can come in at a water activity of 0.85 or below, outside both definitions, which is why chili crisp makers test water activity and have a process authority review the recipe before the first sale. The reviewer's letter says which rules apply and what has to be controlled. Whether it can be made in a home kitchen is a state question, so check your state's cottage food rules before assuming it can. This is general information, not legal advice.
How water activity is measured is in water activity for food makers, what the reviewer's letter says in process authority letter, and pH in pH testing for acidified foods.
Part 3: what a jar costs
| Per unit | Jar, direct | Jar, to shops | Gift set, three jars | Tub, 64 oz |
|---|---|---|---|---|
| Oil, chilis, garlic, shallots, spices | $1.80 | $1.80 | $5.40 | $19.20 |
| Jar, lid and label, or box, or tub | $0.85 | $0.85 | $4.55 | $2.00 |
| Cooking and filling at $18 an hour | $0.60 (2 min) | $0.60 (2 min) | $2.10 (7 min) | $4.50 (15 min) |
| Packing or delivery, its share | $0.40 | $0.35 | $1.00 | |
| Selling fees: 6% direct, 3% to shops and restaurants | $0.84 | $0.23 | $2.28 | $1.44 |
| Variable cost | $4.49 | $3.83 | $14.33 | $28.14 |
A batch of 120 jars takes about four hours to fry, cool and fill, so two minutes a jar. The ingredients are the biggest part, with the oil and the dried chilis most of that.
Part 4: customers and prices
| Product | Price | Variable cost | Contribution | Margin | A month at full speed |
|---|---|---|---|---|---|
| Chili crisp, 6 oz jar, online and at markets | $14.00 | $4.49 | $9.51 | 67.9% | 500 |
| Chili crisp, 6 oz jar, to shops and grocers | $7.50 | $3.83 | $3.67 | 48.9% | 600 |
| Gift set, three jars in a box | $38.00 | $14.33 | $23.67 | 62.3% | 40 |
| Chili crisp, 64 oz tub, for restaurants | $48.00 | $28.14 | $19.86 | 41.4% | 20 |
In a month at full speed the direct jars bring $4,755 of the $8,301 of contribution, the shops $2,202 from more jars, the gift sets $947 and the tubs $397. The shops sell fewer dollars but carry the name to people who never come to a market. Their minimum orders and price lists are in minimum order quantity, and what grocery buyers ask of a new supplier in selling to grocery stores requirements.
Part 5: the first year, month by month
Fixed costs are $2,120 every month: the shared commercial kitchen ($1,200), water activity and pH tests averaged ($80), insurance ($90), the website ($60), market fees ($200), samples and ads ($300), storage ($150), and software and card fees ($40). Sales start at 15% of full speed:
| Month | Jars, direct | Jars to shops | Gift sets | Tubs | Sales | Profit | Cash, year to date |
|---|---|---|---|---|---|---|---|
| 1 | 75 | 90 | 6 | 3 | $2,097 | −$875 | −$875 |
| 2 | 100 | 120 | 8 | 4 | $2,796 | −$460 | −$1,335 |
| 3 | 125 | 150 | 10 | 5 | $3,495 | −$45 | −$1,379 |
| 4 | 150 | 180 | 12 | 6 | $4,194 | $370 | −$1,009 |
| 5 | 200 | 240 | 16 | 8 | $5,592 | $1,200 | $191 |
| 6 | 250 | 300 | 20 | 10 | $6,990 | $2,030 | $2,222 |
| 7 | 300 | 360 | 24 | 12 | $8,388 | $2,861 | $5,082 |
| 8 | 350 | 420 | 28 | 14 | $9,786 | $3,691 | $8,773 |
| 9 | 400 | 480 | 32 | 16 | $11,184 | $4,521 | $13,294 |
| 10 | 450 | 540 | 36 | 18 | $12,582 | $5,351 | $18,645 |
| 11 | 500 | 600 | 40 | 20 | $13,980 | $6,181 | $24,826 |
| 12 | 500 | 600 | 40 | 20 | $13,980 | $6,181 | $31,007 |
The year's sales are $95,064 and the profit $31,007, with the cooking and filling paid at $18 an hour. The first three months lose a little, $1,379 at the lowest, while the shops come on, which the working cash covers. A shop that sells out reorders, so the shop jars grow with the number of shops, not only with the markets. How much to keep in stock as that happens is in reorder point example.
Part 6: the startup budget
| Item | Example |
|---|---|
| Process authority review and first lab tests | $600 |
| Kettle, burners, thermometers and a filler | $1,800 |
| First ingredients, jars and lids | $2,500 |
| Labels, design and first print run | $900 |
| Market tent, table and display | $600 |
| Website and photos | $1,200 |
| Samples and a regional trade show | $1,000 |
| Working cash | $5,000 |
| Total to start | $13,600 |
The $8,600 spent before working cash is earned back in month 8, when the cash reaches $8,773.
Get the template
Download the chili oil business plan workbook. Four sheets: your jars, gift sets and tubs with price, variable cost and a month at full speed; the first year, month by month, with sales, profit and cash; your fixed costs; and your startup budget with working cash. It's an ordinary Excel file with no macros, and it works in Google Sheets, LibreOffice and Numbers.
Where this stops working
Ten batches a month, each with its own lot of chilis, garlic and oil, each tested for water activity and pH against the limits in the process review, 20 shops reordering, gift sets made from jars that are already counted. A notebook can't say which batch a shop's jars came from, whether that batch's test was in range, or which shops got the oil from a supplier lot that turned out bad.
How TaroStack does it
TaroStack keeps the recipe, each batch's lot and test results, and every shop's order in one place.
Batches with their tests. The chili crisp is a recipe, and each batch takes its ingredient lots off stock and gets a lot of its own, recorded automatically. A printable batch record form carries your own fields, such as the frying temperature, the water activity and the pH, with their limits and a sign-off, so each lot's test sits with it.
Holds and recalls. A batch whose test comes back out of range can be put on hold, kept from sale until it's released. If a supplier lot of garlic is ever in question, one recall report shows which batches used it, which shops got them and what's still on the shelf.
Shops and gift sets. Each shop's order is a sales order, with one picking list for the day's deliveries, and the lots each shop got are recorded as it ships. A gift set is a recipe of three jars and a box, so making sets takes the jars off stock.
| The job | Notebook | In TaroStack |
|---|---|---|
| Which batch a jar came from | Written on a sheet | A lot, recorded automatically |
| Each batch's water activity and pH | A lab report in a folder | On the batch record, with limits |
| A batch out of range | A note on the shelf | Held, kept from sale |
| Which shops got a garlic lot | Search the paperwork | One recall report |
Recipes, batches, batch records, holds and recalls are on every plan, from $49 a month. The first 30 days are free, with no credit card. If you'd like a hand setting up, ask, and we'll do it with you.
