70
Recipe Warehouse
T2ApprovedTopping · 50 G

Cream Cheese

ครีมชีส

Create training brief
Edit menu details (name, category, size, status)
CompletePrices ex-VATSource: MasterDelivery price: Export delivery = dine-in (no markup) → fallback = dine-in
Cost by reporting category (dine-in)
Tea & Raw Materials ฿0.00 (0%)Fresh Ingredients ฿10.46 (100%)Packaging ฿0.00 (0%)

COG by channel

Target COG 30% · ex-VAT prices (approved COGS) · ฿

ChannelPriceCostCOG%ProfitMargin
Dine-in฿28.04฿10.4637.3% ▲฿17.5862.7%
Dine-in + Packaging฿28.04฿11.8442.2% ▲฿16.1957.8%
Delivery฿28.04฿11.8442.2% ▲฿16.1957.8%
Foodpanda—฿11.84———

Recipe (BOM per cup)

Dine-in & Delivery quantities · cost rolls up through mixes

IngredientLevel / SourceUnit costQty DIQty DLDI cost
Creamcheese (1 Kg)
030013
L0: Raw MaterialLocal Buy
฿0.3124
฿3.25
Whipping cream(1 Ltr.)
030014
L0: Raw MaterialLocal Buy
฿0.2436
฿6.35
Unsweetened Evaporated Filled Milk(Falcon) 1 Ltr.
030022
L0: Raw MaterialLocal Buy
฿0.0690
฿0.72
Salt (6 * 500 กรัม)
030015
L0: Raw MaterialLocal Buy
฿0.0150
฿0.00
Sugar (5 * 1 kg)
030026
L0: Raw MaterialLocal Buy
฿0.0270
฿0.14
Spoon
040013
L0: PackagingJiancha Trading
฿0.6500
—
Topping cup
040015
L0: PackagingJiancha Trading
฿0.4700
—
Top Seal
040025
L0: PackagingJiancha Trading
฿0.2605
—

Source allocation (Dine-in)

Local Buy vs Jiancha Trading — recursive through mixes to leaf source.

Local Buy฿10.46 · 100%

Pricing & link

Expanded Bill of Materials (raw purchase per cup)

Mixes broken down to raw materials, yield-compounded — for ordering & forecasting

ItemRaw materialViaLevelSourceAmount
030013Creamcheese (1 Kg)—L0: Raw MaterialLocal Buy10.6293 G
030014Whipping cream(1 Ltr.)—L0: Raw MaterialLocal Buy26.5731 G
030022Unsweetened Evaporated Filled Milk(Falcon) 1 Ltr.—L0: Raw MaterialLocal Buy10.4167 G
030015Salt (6 * 500 กรัม)—L0: Raw MaterialLocal Buy0.25 G
030026Sugar (5 * 1 kg)—L0: Raw MaterialLocal Buy5.2083 G