Recipe Warehouse
C3ApprovedCold · 16 oz
Lemon Iced Camellia Tea
ชาคามิเลียเลมอนสด
Edit menu details (name, category, size, status)
CompletePrices ex-VATSource: COGs Approved (accurate)Delivery price: No delivery price in export → fallback = dine-in
Cost by reporting category (dine-in)
Tea & Raw Materials ฿8.76 (35%)Fresh Ingredients ฿11.40 (46%)Packaging ฿4.81 (19%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿93.46 | ฿24.91 | 26.7% | ฿68.55 | 73.3% |
| Dine-in + Packaging | ฿93.46 | ฿29.03 | 31.1% ▲ | ฿64.43 | 68.9% |
| Delivery | ฿93.46 | ฿29.03 | 31.1% ▲ | ฿64.43 | 68.9% |
| Foodpanda | — | ฿29.03 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
lemon (pcs) 240029 | L0: Raw MaterialLocal Buy | ฿2.8500 | ฿11.40 | |||
Camillia tea Leaves (500 g) 020010 | L0: Raw MaterialJiancha Trading | ฿1.1800 | ฿5.51 | |||
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 | ฿2.34 | |||
Syrup 25 Kg 030010 | L0: Raw MaterialJiancha Trading | ฿0.0383 | ฿0.91 | |||
Beige logo Plastic cup 500ml 040040 | L0: PackagingJiancha Trading | ฿3.0000 | ฿3.00 | |||
Beige Lid 90mm. 040036 | L0: PackagingJiancha Trading | ฿1.0000 | ฿1.00 | |||
Small straws dia 6 mm (100 pcs) 040029 | L0: PackagingJiancha Trading | ฿0.4000 | ฿0.40 | |||
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 | — | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿13.57 · 54%
Local Buy฿11.40 · 46%
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 |
|---|---|---|---|---|---|
| 240029 | lemon (pcs) | — | L0: Raw Material | Local Buy | 4 G |
| 020010 | Camillia tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 4.6703 G |
| 140002 | Water | — | L0: Raw Material | Free | 170.7692 G |
| 140001 | Ice | — | L0: Raw Material | Free | 315.3846 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 24.1676 G |
| 030010 | Syrup 25 Kg | — | L0: Raw Material | Jiancha Trading | 24.1676 G |
| 040040 | Beige logo Plastic cup 500ml | — | L0: Packaging | Jiancha Trading | 1 G |
| 040036 | Beige Lid 90mm. | — | L0: Packaging | Jiancha Trading | 1 G |
| 040029 | Small straws dia 6 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 |