Recipe Warehouse
C6ApprovedCold · 22 oz
Mochi Taro Bliss Milk Tea
ชานมโมจิเผือกหอม
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 ฿26.47 (63%)Fresh Ingredients ฿9.40 (22%)Packaging ฿5.96 (14%)
⚠ Recipe-BOM recompute (฿79.91) differs from the approved master COGS (฿41.83). 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 | ฿130.84 | ฿41.83 | 32.0% ▲ | ฿89.01 | 68.0% |
| Dine-in + Packaging | ฿130.84 | ฿45.95 | 35.1% ▲ | ฿84.89 | 64.9% |
| Delivery | ฿140.19 | ฿45.95 | 32.8% ▲ | ฿94.23 | 67.2% |
| Foodpanda | — | ฿45.95 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Jasmine tea Leaves (500 g) 020011 | L0: Raw MaterialJiancha Trading | ฿1.7200 | ฿9.30 | |||
Water 140002 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Milk powder (1 kg) 030023 | L0: Raw MaterialJiancha Trading | ฿0.2350 | ฿9.40 | |||
Syrup 6 Kg 030011 | L0: Raw MaterialJiancha Trading | ฿0.0989 | ฿1.68 | |||
Syrup 25 Kg 030010 | L0: Raw MaterialJiancha Trading | ฿0.0383 | ฿0.65 | |||
Taro 010016 | L0: Raw MaterialLocal Buy | ฿0.1189 | ฿6.49 | |||
Fresh milk (2 Ltr.) 030024 | L0: Raw MaterialLocal Buy | ฿0.0500 | ฿1.81 | |||
Sugar (5 * 1 kg) 030026 | L0: Raw MaterialLocal Buy | ฿0.0270 | ฿0.09 | |||
Sweetened Condensed Milk (2 kg) 030045 | L0: Raw MaterialLocal Buy | ฿0.0573 | ฿0.06 | |||
Moji powder (1 kg) 030030 | L0: Raw MaterialJiancha Trading | ฿0.2700 | ฿5.93 | |||
Whipping cream(1 Ltr.) 030014 | L0: Raw MaterialLocal Buy | ฿0.2436 | ฿2.68 | |||
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 | |||
Spoon 040013 | L0: PackagingJiancha Trading | ฿0.6500 | ฿0.65 | |||
Avg.Insulated bag cost 040050-1 | L0: PackagingJiancha Trading | ฿3.6250 | — | |||
Paper cup holder tray 040018 | L0: PackagingJiancha Trading | ฿0.6500 | — | |||
Jasmine tea 240004 | L1: Semi Product | ฿0.0465 | ฿9.30 | |||
Milk mix 240017 | L1: Semi Product | ฿0.0940 | ฿9.40 | |||
Syrup mix 240043 | L1: Semi Product | ฿0.0708 | ฿2.12 | |||
Taro mix 240016 | L1: Semi Product | ฿0.0831 | ฿4.99 | |||
Moji mix 240015 | L2: Semi Product | ฿0.1257 | ฿10.06 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿59.78 · 75%
Local Buy฿20.13 · 25%
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 |
|---|---|---|---|---|---|
| 020011 | Jasmine tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 5.4054 G |
| 140002 | Water | — | L0: Raw Material | Free | 202.1622 G |
| 140001 | Ice | — | L0: Raw Material | Free | 523.1482 G |
| 030023 | Milk powder (1 kg) | — | L0: Raw Material | Jiancha Trading | 40 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 17.2921 G |
| 030010 | Syrup 25 Kg | — | L0: Raw Material | Jiancha Trading | 17.2921 G |
| 010016 | Taro | — | L0: Raw Material | Local Buy | 80.2139 G |
| 030024 | Fresh milk (2 Ltr.) | — | L0: Raw Material | Local Buy | 36.9386 G |
| 030026 | Sugar (5 * 1 kg) | — | L0: Raw Material | Local Buy | 3.2727 G |
| 030045 | Sweetened Condensed Milk (2 kg) | — | L0: Raw Material | Local Buy | 1.1132 G |
| 030030 | Moji powder (1 kg) | — | L0: Raw Material | Jiancha Trading | 21.978 G |
| 030014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Local Buy | 11.2133 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 |
| 040013 | Spoon | — | L0: Packaging | Jiancha Trading | 1 G |
| 020011 | Jasmine tea Leaves (500 g) | Jasmine tea | L0: Raw Material | Jiancha Trading | 5.4054 G |
| 140001 | Ice | Jasmine tea | L0: Raw Material | Free | 75.6757 G |
| 140002 | Water | Jasmine tea | L0: Raw Material | Free | 162.1622 G |
| 030023 | Milk powder (1 kg) | Milk mix | L0: Raw Material | Jiancha Trading | 40 G |
| 140001 | Ice | Milk mix | L0: Raw Material | Free | 20 G |
| 140002 | Water | Milk mix | L0: Raw Material | Free | 40 G |
| 030010 | Syrup 25 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 16.1117 G |
| 030011 | Syrup 6 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 16.1117 G |
| 010016 | Taro | Taro mix | L0: Raw Material | Local Buy | 80.2139 G |
| 030024 | Fresh milk (2 Ltr.) | Taro mix | L0: Raw Material | Local Buy | 8.9054 G |
| 030026 | Sugar (5 * 1 kg) | Taro mix | L0: Raw Material | Local Buy | 3.2727 G |
| 030045 | Sweetened Condensed Milk (2 kg) | Taro mix | L0: Raw Material | Local Buy | 1.1132 G |
| 030024 | Fresh milk (2 Ltr.) | Moji mix | L0: Raw Material | Local Buy | 28.0332 G |
| 030030 | Moji powder (1 kg) | Moji mix | L0: Raw Material | Jiancha Trading | 21.978 G |
| 030014 | Whipping cream(1 Ltr.) | Moji mix | L0: Raw Material | Local Buy | 11.2133 G |
| 140001 | Ice | Moji mix | L0: Raw Material | Free | 27.4725 G |
| 030010 | Syrup 25 Kg | Moji mix → Syrup mix | L0: Raw Material | Jiancha Trading | 1.1803 G |
| 030011 | Syrup 6 Kg | Moji mix → Syrup mix | L0: Raw Material | Jiancha Trading | 1.1803 G |