Recipe Warehouse
SM36ApprovedSmoothie · 22 oz
Lychee Sticky Rice Slushie Tea (Hong Huay)
ชาลิ้นจี่ข้าวเหนียวจัสมิน (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 | ฿154.21 | ฿44.63 | 28.9% | ฿109.57 | 71.1% |
| Dine-in + Packaging | ฿154.21 | ฿48.76 | 31.6% ▲ | ฿105.45 | 68.4% |
| Delivery | ฿158.88 | ฿48.76 | 30.7% ▲ | ฿110.12 | 69.3% |
| Foodpanda | — | ฿48.76 | — | — | — |
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 |
|---|