Recipe Warehouse
SM37ApprovedSmoothie · 22 oz
Lychee Yogurt with Milk Pudding (Hong Huay)
ชาลิ้นจี่โยเกิร์ตบลูพุดดิ้ง (ฮงฮวย)
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 | ฿144.86 | ฿35.92 | 24.8% | ฿108.94 | 75.2% |
| Dine-in + Packaging | ฿144.86 | ฿40.05 | 27.6% | ฿104.81 | 72.4% |
| Delivery | ฿149.53 | ฿40.05 | 26.8% | ฿109.48 | 73.2% |
| Foodpanda | — | ฿40.05 | — | — | — |
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 |
|---|