Recipe Warehouse
C67ApprovedCold · 16 oz
White Peach Grape Jelly Sparkling Tea
ไวท์พีชองุ่น สปาร์คกลิ้ง ที
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 ฿32.19 (87%)Fresh Ingredients ฿0.00 (0%)Packaging ฿5.01 (13%)
⚠ Recipe-BOM recompute (฿46.81) differs from the approved master COGS (฿37.20). 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 | ฿121.50 | ฿37.20 | 30.6% ▲ | ฿84.29 | 69.4% |
| Dine-in + Packaging | ฿121.50 | ฿41.33 | 34.0% ▲ | ฿80.17 | 66.0% |
| Delivery | ฿126.17 | ฿41.33 | 32.8% ▲ | ฿84.84 | 67.2% |
| Foodpanda | — | ฿41.33 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
White Peach tea Leaves (500 g) 020012 | L0: Raw MaterialJiancha Trading | ฿0.9800 | ฿6.44 | |||
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 | ฿1.04 | |||
Syrup 25 Kg 030010 | L0: Raw MaterialJiancha Trading | ฿0.0383 | ฿0.40 | |||
CO₂ for carbonated beverages 030089 | L0: PackagingJiancha Trading | ฿1.9167 | ฿17.25 | |||
Grape juice (1.2 Kg) 030006 | L0: Raw MaterialJiancha Trading | ฿0.1866 | ฿5.95 | |||
Jelly powder (1 kg) 030029 | L0: Raw MaterialJiancha Trading | ฿0.2350 | ฿1.20 | |||
Sugar (5 * 1 kg) 030026 | L0: Raw MaterialLocal Buy | ฿0.0270 | ฿0.05 | |||
Beige logo Plastic cup 500ml 040040 | L0: PackagingJiancha Trading | ฿3.0000 | ฿3.00 | |||
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 | — | |||
White Peach tea 240002 | L1: Semi Product | ฿0.0280 | ฿6.44 | |||
Syrup mix 240043 | L1: Semi Product | ฿0.0708 | ฿1.42 | |||
Jelly Red Grape mix 240011 | L1: Semi Product | ฿0.0534 | ฿1.60 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿46.70 · 100%
Local Buy฿0.10 · 0%
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 |
|---|---|---|---|---|---|
| 020012 | White Peach tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 6.5714 G |
| 140002 | Water | — | L0: Raw Material | Free | 253.0091 G |
| 140001 | Ice | — | L0: Raw Material | Free | 498.5714 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 10.7411 G |
| 030010 | Syrup 25 Kg | — | L0: Raw Material | Jiancha Trading | 10.7411 G |
| 030089 | CO₂ for carbonated beverages | — | L0: Packaging | Jiancha Trading | 9 G |
| 030006 | Grape juice (1.2 Kg) | — | L0: Raw Material | Jiancha Trading | 32.5662 G |
| 030029 | Jelly powder (1 kg) | — | L0: Raw Material | Jiancha Trading | 5.1064 G |
| 030026 | Sugar (5 * 1 kg) | — | L0: Raw Material | Local Buy | 1.9149 G |
| 040040 | Beige logo Plastic cup 500ml | — | 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 |
| 020012 | White Peach tea Leaves (500 g) | White Peach tea | L0: Raw Material | Jiancha Trading | 6.5714 G |
| 140001 | Ice | White Peach tea | L0: Raw Material | Free | 98.5714 G |
| 140002 | Water | White Peach tea | L0: Raw Material | Free | 164.2857 G |
| 030010 | Syrup 25 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 10.7411 G |
| 030011 | Syrup 6 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 10.7411 G |
| 030006 | Grape juice (1.2 Kg) | Jelly Red Grape mix | L0: Raw Material | Jiancha Trading | 1.954 G |
| 030029 | Jelly powder (1 kg) | Jelly Red Grape mix | L0: Raw Material | Jiancha Trading | 5.1064 G |
| 030026 | Sugar (5 * 1 kg) | Jelly Red Grape mix | L0: Raw Material | Local Buy | 1.9149 G |
| 140002 | Water | Jelly Red Grape mix | L0: Raw Material | Free | 28.7234 G |