Recipe Warehouse
C64ApprovedThai Tea 2026 · 22 oz
Camellia Milo
ไมโลที
Edit menu details (name, category, size, status)
CompletePrices ex-VATSource: MasterDelivery price: Fallback = Dine-In (no delivery price in any source)
Cost by reporting category (dine-in)
Tea & Raw Materials ฿27.95 (60%)Fresh Ingredients ฿17.12 (37%)Packaging ฿1.30 (3%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿0.00 | ฿46.37 | — | — | — |
| Dine-in + Packaging | ฿0.00 | ฿50.40 | — | — | — |
| Delivery | ฿0.00 | ฿50.40 | — | — | — |
| Foodpanda | — | ฿50.40 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Creamcheese (1 Kg) 030013 | L0: Raw MaterialLocal Buy | ฿0.3124 | ฿15.62 | |||
Golden Egg Yolk Thread (Foi Thong) 030201 | L0: Raw MaterialLocal Buy | ฿0.0000 | ฿0.00 | |||
Pure Thai Tea 500g 030079 | L0: Raw MaterialJiancha Trading | ฿0.5000 | ฿15.79 | |||
Carrot Powder 500g 030080 | L0: Raw MaterialJiancha Trading | ฿0.6800 | ฿0.54 | |||
Water 140002 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Milk powder (1 kg) 030023 | L0: Raw MaterialJiancha Trading | ฿0.2350 | ฿5.64 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Fresh milk (2 Ltr.) 030024 | L0: Raw MaterialLocal Buy | ฿0.0500 | ฿1.50 | |||
Ice hot creamer ( 1 Ltr.) 030012 | L0: Raw MaterialJiancha Trading | ฿0.1510 | ฿3.02 | |||
Syrup 6 Kg 030011 | L0: Raw MaterialJiancha Trading | ฿0.0989 | ฿2.97 | |||
Plastic cup 700 ml 040039 | L0: PackagingJiancha Trading | ฿0.1133 | ฿0.11 | |||
Beige Lid 90mm. 040036 | L0: PackagingJiancha Trading | ฿1.0000 | ฿1.00 | |||
Small Straw (Wheat) 040034 | L0: PackagingJiancha Trading | ฿0.0251 | ฿0.03 | |||
Tissue paper 040012 | L0: PackagingJiancha Trading | ฿0.1500 | ฿0.15 | |||
Top Seal Plastic 040127 | L0: PackagingJiancha Trading | ฿0.0092 | ฿0.01 | |||
Insulated bag for 1 cups 040065 | L0: PackagingJiancha Trading | ฿4.0000 | — | |||
Cup holder tray 040134 | L0: PackagingJiancha Trading | ฿0.0263 | — | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿29.25 · 63%
Local Buy฿17.12 · 37%
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 |
|---|---|---|---|---|---|
| 030013 | Creamcheese (1 Kg) | — | L0: Raw Material | Local Buy | 51.0204 G |
| 030201 | Golden Egg Yolk Thread (Foi Thong) | — | L0: Raw Material | Local Buy | 40 G |
| 030079 | Pure Thai Tea 500g | — | L0: Raw Material | Jiancha Trading | 31.5789 G |
| 030080 | Carrot Powder 500g | — | L0: Raw Material | Jiancha Trading | 0.7895 G |
| 140002 | Water | — | L0: Raw Material | Free | 213.4737 G |
| 030023 | Milk powder (1 kg) | — | L0: Raw Material | Jiancha Trading | 24 G |
| 140001 | Ice | — | L0: Raw Material | Free | 312 G |
| 030024 | Fresh milk (2 Ltr.) | — | L0: Raw Material | Local Buy | 30.6122 G |
| 030012 | Ice hot creamer ( 1 Ltr.) | — | L0: Raw Material | Jiancha Trading | 20.4082 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 30.6122 G |
| 040039 | Plastic cup 700 ml | — | L0: Packaging | Jiancha Trading | 1 G |
| 040036 | Beige Lid 90mm. | — | L0: Packaging | Jiancha Trading | 1 G |
| 040034 | Small Straw (Wheat) | — | L0: Packaging | Jiancha Trading | 1 G |
| 040012 | Tissue paper | — | L0: Packaging | Jiancha Trading | 1 G |
| 040127 | Top Seal Plastic | — | L0: Packaging | Jiancha Trading | 1 G |