Recipe Warehouse
C67 16 ozApprovedThai Tea 2026 · 16 oz
White Peach Grape Jelly Sparkling Tea
ไวท์พีชองุ่น สปาร์คกลิ้ง ที
Edit menu details (name, category, size, status)
CompletePrices ex-VATSource: MasterDelivery price: Recipe DB export — delivery > dine-in (correct)
Cost by reporting category (dine-in)
Tea & Raw Materials ฿28.92 (83%)Fresh Ingredients ฿1.75 (5%)Packaging ฿4.18 (12%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿121.50 | ฿34.85 | 28.7% | ฿86.64 | 71.3% |
| Dine-in + Packaging | ฿121.50 | ฿38.88 | 32.0% ▲ | ฿82.61 | 68.0% |
| Delivery | ฿126.17 | ฿38.88 | 30.8% ▲ | ฿87.29 | 69.2% |
| Foodpanda | — | ฿38.88 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Thai Tea Foam 030206 | L0: Raw MaterialLocal Buy | ฿0.0000 | ฿0.00 | |||
Pure Thai Tea 500g 030079 | L0: Raw MaterialJiancha Trading | ฿0.5000 | ฿13.24 | |||
Carrot Powder 500g 030080 | L0: Raw MaterialJiancha Trading | ฿0.6800 | ฿0.45 | |||
Water 140002 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Milk powder (1 kg) 030023 | L0: Raw MaterialJiancha Trading | ฿0.2350 | ฿4.73 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Syrup 6 Kg 030011 | L0: Raw MaterialJiancha Trading | ฿0.0989 | ฿3.06 | |||
Gel Powder 030049 | L0: Raw MaterialJiancha Trading | ฿0.0000 | ฿0.00 | |||
Camillia tea Leaves (500 g) 020010 | L0: Raw MaterialJiancha Trading | ฿1.1800 | ฿2.92 | |||
Fresh milk (2 Ltr.) 030024 | L0: Raw MaterialLocal Buy | ฿0.0500 | ฿1.75 | |||
Ice hot creamer ( 1 Ltr.) 030012 | L0: Raw MaterialJiancha Trading | ฿0.1510 | ฿4.53 | |||
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 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฿33.10 · 95%
Local Buy฿1.75 · 5%
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 |
|---|---|---|---|---|---|
| 030206 | Thai Tea Foam | — | L0: Raw Material | Local Buy | 30 G |
| 030079 | Pure Thai Tea 500g | — | L0: Raw Material | Jiancha Trading | 26.4753 G |
| 030080 | Carrot Powder 500g | — | L0: Raw Material | Jiancha Trading | 0.6619 G |
| 140002 | Water | — | L0: Raw Material | Free | 266.3855 G |
| 030023 | Milk powder (1 kg) | — | L0: Raw Material | Jiancha Trading | 20.1212 G |
| 140001 | Ice | — | L0: Raw Material | Free | 294.676 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 31.5399 G |
| 030049 | Gel Powder | — | L0: Raw Material | Jiancha Trading | 7.4977 G |
| 020010 | Camillia tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 2.4725 G |
| 030024 | Fresh milk (2 Ltr.) | — | L0: Raw Material | Local Buy | 35.7143 G |
| 030012 | Ice hot creamer ( 1 Ltr.) | — | L0: Raw Material | Jiancha Trading | 30.6122 G |
| 040040 | Beige logo Plastic cup 500ml | — | 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 |