Recipe Warehouse
R1ApprovedSmoothie · 16 oz
Camellia Milk tea - Wiped Cream Pecan (Signature)
ชานมคามิเลีย วิปครีม พีแคน (Signature)
Edit menu details (name, category, size, status)
At RiskNew menuPrices ex-VATSource: Recipe DB export (NEW — not in Master COGS)Delivery price: Recipe DB export — delivery > dine-in (correct)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿135.51 | ฿36.62 | 27.0% | ฿98.89 | 73.0% |
| Dine-in + Packaging | ฿135.51 | ฿40.75 | 30.1% ▲ | ฿94.77 | 69.9% |
| Delivery | ฿144.86 | ฿40.75 | 28.1% | ฿104.11 | 71.9% |
| Foodpanda | — | ฿40.75 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost |
|---|
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Pricing & link
Expanded Bill of Materials (raw purchase per cup)
Mixes broken down to raw materials, yield-compounded — for ordering & forecasting
| Item | Raw material | Via | Level | Source | Amount |
|---|