Recipe Warehouse
C15ApprovedCold · 22 oz
Matcha Cheese Berry Pillow
มัทฉะ ชีสเบอร์รี่ พิลโลว์
Edit menu details (name, category, size, status)
At RiskNew menuPrices ex-VATSource: COGS computed from user BOM; price from Master matcha tierDelivery price: Fallback = dine-in (matcha tier price from master)
Cost by reporting category (dine-in)
Tea & Raw Materials ฿28.67 (42%)Fresh Ingredients ฿34.69 (51%)Packaging ฿5.28 (8%)
⚠ Recipe-BOM recompute (฿93.06) differs from the approved master COGS (฿68.64). The approved value is shown; the BOM detail needs review.
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿205.61 | ฿68.64 | 33.4% ▲ | ฿136.97 | 66.6% |
| Dine-in + Packaging | ฿205.61 | ฿72.76 | 35.4% ▲ | ฿132.84 | 64.6% |
| Delivery | ฿205.61 | ฿72.76 | 35.4% ▲ | ฿132.84 | 64.6% |
| Foodpanda | — | ฿72.76 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Whipping cream(1 Ltr.) 30014 | L0: Raw MaterialJiancha / Local | ฿0.2388 | ฿46.88 | |||
Matcha powder (500 g) 30038 | L0: Raw MaterialJiancha / Local | ฿3.2000 | ฿46.19 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha / Local฿93.06 · 100%
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 |
|---|---|---|---|---|---|
| 30014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Jiancha / Local | 196.3158 g |
| 30038 | Matcha powder (500 g) | — | L0: Raw Material | Jiancha / Local | 14.433 g |