Recipe Warehouse
C1ApprovedCold · 22 oz
Orange Iced Tea
ชาส้มสด
Edit menu details (name, category, size, status)
CompletePrices ex-VATSource: COGs Approved (accurate)Delivery price: Recipe DB export — delivery > dine-in (correct)
Cost by reporting category (dine-in)
Tea & Raw Materials ฿31.23 (85%)Fresh Ingredients ฿0.00 (0%)Packaging ฿5.31 (15%)
⚠ Recipe-BOM recompute (฿99.77) differs from the approved master COGS (฿36.54). 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 | ฿112.15 | ฿36.54 | 32.6% ▲ | ฿75.61 | 67.4% |
| Dine-in + Packaging | ฿112.15 | ฿40.67 | 36.3% ▲ | ฿71.48 | 63.7% |
| Delivery | ฿121.50 | ฿40.67 | 33.5% ▲ | ฿80.83 | 66.5% |
| Foodpanda | — | ฿40.67 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
orange cut (pcs) 240022 | L0: Raw MaterialLocal Buy | ฿0.9750 | ฿7.80 | |||
Pineapple 010011 | L0: Raw MaterialLocal Buy | ฿0.2562 | ฿5.34 | |||
Sugar (5 * 1 kg) 030026 | L0: Raw MaterialLocal Buy | ฿0.0270 | ฿0.27 | |||
Navel Orange 010010 | L0: Raw MaterialLocal Buy | ฿0.5306 | ฿44.22 | |||
Jasmine tea Leaves (500 g) 020011 | L0: Raw MaterialJiancha Trading | ฿1.7200 | ฿6.97 | |||
Water 140002 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Syrup 6 Kg 030011 | L0: Raw MaterialJiancha Trading | ฿0.0989 | ฿1.82 | |||
Syrup 25 Kg 030010 | L0: Raw MaterialJiancha Trading | ฿0.0383 | ฿0.71 | |||
Plastic cup 700ml 040007 | L0: PackagingJiancha Trading | ฿3.3000 | ฿3.30 | |||
Beige Lid 90mm. 040036 | L0: PackagingJiancha Trading | ฿1.0000 | ฿1.00 | |||
Jumbo straws dia 11 mm (100 pcs) 040031 | L0: PackagingJiancha Trading | ฿0.6000 | ฿0.60 | |||
Tissue paper 040012 | L0: PackagingJiancha Trading | ฿0.1500 | ฿0.15 | |||
Top Seal 040025 | L0: PackagingJiancha Trading | ฿0.2605 | ฿0.26 | |||
Avg.Insulated bag cost 040050-1 | L0: PackagingJiancha Trading | ฿3.6250 | — | |||
Paper cup holder tray 040018 | L0: PackagingJiancha Trading | ฿0.6500 | — | |||
Orange mix 240039 | L1: Semi Product | ฿0.1626 | ฿17.88 | |||
Jasmine tea 240004 | L1: Semi Product | ฿0.0465 | ฿6.97 | |||
Syrup mix 240043 | L1: Semi Product | ฿0.0708 | ฿2.48 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Local Buy฿75.51 · 76%
Jiancha Trading฿24.26 · 24%
Free฿0.00 · 0%
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 |
|---|---|---|---|---|---|
| 240022 | orange cut (pcs) | — | L0: Raw Material | Local Buy | 8 G |
| 010011 | Pineapple | — | L0: Raw Material | Local Buy | 52.0833 G |
| 030026 | Sugar (5 * 1 kg) | — | L0: Raw Material | Local Buy | 10 G |
| 010010 | Navel Orange | — | L0: Raw Material | Local Buy | 238.0952 G |
| 020011 | Jasmine tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 4.0541 G |
| 140002 | Water | — | L0: Raw Material | Free | 271.6216 G |
| 140001 | Ice | — | L0: Raw Material | Free | 656.7568 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 18.797 G |
| 030010 | Syrup 25 Kg | — | L0: Raw Material | Jiancha Trading | 18.797 G |
| 040007 | Plastic cup 700ml | — | L0: Packaging | Jiancha Trading | 1 G |
| 040036 | Beige Lid 90mm. | — | L0: Packaging | Jiancha Trading | 1 G |
| 040031 | Jumbo straws dia 11 mm (100 pcs) | — | L0: Packaging | Jiancha Trading | 1 G |
| 040012 | Tissue paper | — | L0: Packaging | Jiancha Trading | 1 G |
| 040025 | Top Seal | — | L0: Packaging | Jiancha Trading | 1 G |
| 010010 | Navel Orange | Orange mix | L0: Raw Material | Local Buy | 238.0952 G |
| 010011 | Pineapple | Orange mix | L0: Raw Material | Local Buy | 52.0833 G |
| 030026 | Sugar (5 * 1 kg) | Orange mix | L0: Raw Material | Local Buy | 10 G |
| 020011 | Jasmine tea Leaves (500 g) | Jasmine tea | L0: Raw Material | Jiancha Trading | 4.0541 G |
| 140001 | Ice | Jasmine tea | L0: Raw Material | Free | 56.7568 G |
| 140002 | Water | Jasmine tea | L0: Raw Material | Free | 121.6216 G |
| 030010 | Syrup 25 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 18.797 G |
| 030011 | Syrup 6 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 18.797 G |