Recipe Warehouse
SM3ApprovedSmoothie · 22 oz
Orange Tea Smoothie
ชาส้มปั่น
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 ฿24.92 (47%)Fresh Ingredients ฿22.65 (43%)Packaging ฿5.31 (10%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿112.15 | ฿52.88 | 47.2% ▲ | ฿59.27 | 52.8% |
| Dine-in + Packaging | ฿112.15 | ฿57.01 | 50.8% ▲ | ฿55.14 | 49.2% |
| Delivery | ฿116.82 | ฿57.01 | 48.8% ▲ | ฿59.82 | 51.2% |
| Foodpanda | — | ฿57.01 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Konjac jelly (1 Kg) (Crystal Boba) 030028 | L0: Raw MaterialJiancha Trading | ฿0.1429 | ฿7.14 | |||
Jasmine tea Leaves (500 g) 020011 | L0: Raw MaterialJiancha Trading | ฿1.7200 | ฿5.81 | |||
Water 140002 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Orange juice (1 Kg) 030004 | L0: Raw MaterialJiancha Trading | ฿0.1874 | ฿11.25 | |||
Syrup 6 Kg 030011 | L0: Raw MaterialJiancha Trading | ฿0.0989 | ฿0.52 | |||
Syrup 25 Kg 030010 | L0: Raw MaterialJiancha Trading | ฿0.0383 | ฿0.20 | |||
Pineapple 010011 | L0: Raw MaterialLocal Buy | ฿0.2562 | ฿2.43 | |||
Sugar (5 * 1 kg) 030026 | L0: Raw MaterialLocal Buy | ฿0.0270 | ฿0.12 | |||
Navel Orange 010010 | L0: Raw MaterialLocal Buy | ฿0.5306 | ฿20.10 | |||
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 | |||
Avg.Insulated bag cost 040050-1 | L0: PackagingJiancha Trading | ฿3.6250 | — | |||
Paper cup holder tray 040018 | L0: PackagingJiancha Trading | ฿0.6500 | — | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿30.23 · 57%
Local Buy฿22.65 · 43%
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 |
|---|---|---|---|---|---|
| 030028 | Konjac jelly (1 Kg) (Crystal Boba) | — | L0: Raw Material | Jiancha Trading | 71.4286 G |
| 020011 | Jasmine tea Leaves (500 g) | — | L0: Raw Material | Jiancha Trading | 3.3784 G |
| 140002 | Water | — | L0: Raw Material | Free | 101.3514 G |
| 140001 | Ice | — | L0: Raw Material | Free | 397.2973 G |
| 030004 | Orange juice (1 Kg) | — | L0: Raw Material | Jiancha Trading | 61.2245 G |
| 030011 | Syrup 6 Kg | — | L0: Raw Material | Jiancha Trading | 5.3706 G |
| 030010 | Syrup 25 Kg | — | L0: Raw Material | Jiancha Trading | 5.3706 G |
| 010011 | Pineapple | — | L0: Raw Material | Local Buy | 23.6742 G |
| 030026 | Sugar (5 * 1 kg) | — | L0: Raw Material | Local Buy | 4.5455 G |
| 010010 | Navel Orange | — | L0: Raw Material | Local Buy | 108.2251 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 |