Thailand · THB · v1
10 Jul 2026
Jiancha Recipe Warehouse
Your Wish : Grape Edition
Training Brief / เอกสารสรุปการฝึกอบรม
Doc: TB-SM17 · v1
Official Memo / ข้อความประกาศอย่างเป็นทางการ
| Document No. / เลขที่ | TB-SM17 |
| Date / วันที่ | 10 Jul 2026 |
Product Information / ข้อมูลผลิตภัณฑ์
| เมนู / ผลิตภัณฑ์ (Recipe Name) | Your Wish : Grape Edition |
| หมวดหมู่ (Category) | Smoothie |
| ขนาดแก้ว (Cup Size) | 22 oz |
| ประเทศ (Country) | TH |
| วันที่เริ่มมีผล (Effective Date) | 10 Jul 2026 |
Recipe Information / ข้อมูลสูตร
| Cup Size / ขนาดแก้ว | 22 oz | Recipe Type / ประเภท | Smoothie |
| Country / ประเทศ | Thailand | Selling Price (ex-VAT) | ฿149.53 |
| Dine-in COG% | 32.9% | Delivery Price (ex-VAT) | ฿154.21 |
Ingredients / ส่วนผสม
Tea & Raw Materials
| Code | Ingredient / ส่วนผสม | Qty (Dine) | Qty (Deliv) | Unit | Source |
|---|---|---|---|---|---|
| 030006 | Grape juice (1.2 Kg) | 50 | 50 | G | Jiancha Trading |
| 030011 | Syrup 6 Kg | 13.16 | 13.16 | G | Jiancha Trading |
| 030010 | Syrup 25 Kg | 13.16 | 13.16 | G | Jiancha Trading |
| 020011 | Jasmine tea Leaves (500 g) | 4.05 | 4.05 | G | Jiancha Trading |
| 140002 | Water | 121.62 | 121.62 | G | Free |
| 140001 | Ice | 356.76 | 356.76 | G | Free |
Fresh Ingredients
| Code | Ingredient / ส่วนผสม | Qty (Dine) | Qty (Deliv) | Unit | Source |
|---|---|---|---|---|---|
| 010012 | Red Seedless Grapes | 120 | 120 | G | Local Buy |
Packaging
| Code | Ingredient / ส่วนผสม | Qty (Dine) | Qty (Deliv) | Unit | Source |
|---|---|---|---|---|---|
| 040007 | Plastic cup 700ml | 1 | 1 | G | Jiancha Trading |
| 040036 | Beige Lid 90mm. | 1 | 1 | G | Jiancha Trading |
| 040031 | Jumbo straws dia 11 mm (100 pcs) | 1 | 1 | G | Jiancha Trading |
| 040012 | Tissue paper | 1 | — | G | Jiancha Trading |
| 040025 | Top Seal | 1 | 1 | G | Jiancha Trading |
| 040050-1 | Avg.Insulated bag cost | — | 1 | G | Jiancha Trading |
| 040018 | Paper cup holder tray | — | 1 | G | Jiancha Trading |
F. Bills of Material Per Cup / รายการวัตถุดิบต่อแก้ว
Raw Ingredients
| Item Code | Material Name / ชื่อวัตถุดิบ | Amount / ปริมาณ | Unit | Via Mix |
|---|---|---|---|---|
| 010012 | Red Seedless Grapes | 171.4286 | G | — |
| 030006 | Grape juice (1.2 Kg) | 51.0204 | G | — |
| 030011 | Syrup 6 Kg | 13.4264 | G | — |
| 030010 | Syrup 25 Kg | 13.4264 | G | — |
| 020011 | Jasmine tea Leaves (500 g) | 4.0541 | G | — |
| 140002 | Water | 121.6216 | G | — |
| 140001 | Ice | 356.7568 | G | — |
Packaging
| Item Code | Material Name / ชื่อวัตถุดิบ | Amount / ปริมาณ | Unit | Via Mix |
|---|---|---|---|---|
| 040007 | Plastic cup 700ml | 1 | G | — |
| 040036 | Beige Lid 90mm. | 1 | G | — |
| 040031 | Jumbo straws dia 11 mm (100 pcs) | 1 | G | — |
| 040012 | Tissue paper | 1 | G | — |
| 040025 | Top Seal | 1 | G | — |
Cost of Goods — Per Cup / ต้นทุนสินค้าต่อแก้ว
SM17 — Your Wish : Grape Edition / ยัวร์วิช เกรฟ อิดิชัน22 oz · Dine-In ฿149.53 · Delivery ฿154.21
| No. | Code | Ingredient | Qty | Unit | Dine-In | Delivery |
|---|---|---|---|---|---|---|
| 1 | 010012 | Red Seedless GrapesFresh Ingredients | 120 | G | ฿25.71 | ฿25.71 |
| 2 | 030006 | Grape juice (1.2 Kg)Tea & Raw Materials | 50 | G | ฿9.33 | ฿9.33 |
| 3 | 030011 | Syrup 6 KgTea & Raw Materials | 13.16 | G | ฿1.30 | ฿1.30 |
| 4 | 030010 | Syrup 25 KgTea & Raw Materials | 13.16 | G | ฿0.50 | ฿0.50 |
| 5 | 020011 | Jasmine tea Leaves (500 g)Tea & Raw Materials | 4.05 | G | ฿6.97 | ฿6.97 |
| 6 | 140002 | WaterTea & Raw Materials | 121.62 | G | ฿0.00 | ฿0.00 |
| 7 | 140001 | IceTea & Raw Materials | 356.76 | G | ฿0.00 | ฿0.00 |
| 8 | 040007 | Plastic cup 700mlPackaging | 1 | G | ฿3.30 | ฿3.30 |
| 9 | 040036 | Beige Lid 90mm.Packaging | 1 | G | ฿1.00 | ฿1.00 |
| 10 | 040031 | Jumbo straws dia 11 mm (100 pcs)Packaging | 1 | G | ฿0.60 | ฿0.60 |
| 11 | 040012 | Tissue paperPackaging | 1 | G | ฿0.15 | — |
| 12 | 040025 | Top SealPackaging | 1 | G | ฿0.26 | ฿0.26 |
| 13 | 040050-1 | Avg.Insulated bag costPackaging | — | G | — | ฿3.63 |
| 14 | 040018 | Paper cup holder trayPackaging | — | G | — | ฿0.65 |
| Total Cost | ฿49.13 | ฿53.26 |
| Selling Price (ex-VAT) | ฿149.53 | ฿154.21 |
| COG % (ex-VAT) | 32.9% | 34.5% |
| Profit (ex-VAT) | ฿100.40 | ฿100.95 |
| Margin (ex-VAT) | 67.1% | 65.5% |
Prepared by:
Checked by:
Approved by:
Generated from Jiancha NPD Control Tower · Internal Use Only · Not for Distribution