Thailand · THB · v1
10 Jul 2026
Jiancha Recipe Warehouse
Orange Tea Smoothie
Training Brief / เอกสารสรุปการฝึกอบรม
Doc: TB-SM3 · v1
Official Memo / ข้อความประกาศอย่างเป็นทางการ
| Document No. / เลขที่ | TB-SM3 |
| Date / วันที่ | 10 Jul 2026 |
Product Information / ข้อมูลผลิตภัณฑ์
| เมนู / ผลิตภัณฑ์ (Recipe Name) | Orange Tea Smoothie |
| 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) | ฿112.15 |
| Dine-in COG% | 47.2% | Delivery Price (ex-VAT) | ฿116.82 |
Ingredients / ส่วนผสม
Tea & Raw Materials
| Code | Ingredient / ส่วนผสม | Qty (Dine) | Qty (Deliv) | Unit | Source |
|---|---|---|---|---|---|
| 030028 | Konjac jelly (1 Kg) (Crystal Boba) | 50 | 50 | G | Jiancha Trading |
| 020011 | Jasmine tea Leaves (500 g) | 3.38 | 3.38 | G | Jiancha Trading |
| 140002 | Water | 101.35 | 101.35 | G | Free |
| 140001 | Ice | 397.3 | 397.3 | G | Free |
| 030004 | Orange juice (1 Kg) | 60 | 60 | G | Jiancha Trading |
| 030011 | Syrup 6 Kg | 5.26 | 5.26 | G | Jiancha Trading |
| 030010 | Syrup 25 Kg | 5.26 | 5.26 | G | Jiancha Trading |
Fresh Ingredients
| Code | Ingredient / ส่วนผสม | Qty (Dine) | Qty (Deliv) | Unit | Source |
|---|---|---|---|---|---|
| 010011 | Pineapple | 9.47 | 9.47 | G | Local Buy |
| 030026 | Sugar (5 * 1 kg) | 4.55 | 4.55 | G | Local Buy |
| 010010 | Navel Orange | 37.88 | 37.88 | 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 |
|---|---|---|---|---|
| 030028 | Konjac jelly (1 Kg) (Crystal Boba) | 71.4286 | G | — |
| 020011 | Jasmine tea Leaves (500 g) | 3.3784 | G | — |
| 140002 | Water | 101.3514 | G | — |
| 140001 | Ice | 397.2973 | G | — |
| 030004 | Orange juice (1 Kg) | 61.2245 | G | — |
| 030011 | Syrup 6 Kg | 5.3706 | G | — |
| 030010 | Syrup 25 Kg | 5.3706 | G | — |
| 010011 | Pineapple | 23.6742 | G | — |
| 030026 | Sugar (5 * 1 kg) | 4.5455 | G | — |
| 010010 | Navel Orange | 108.2251 | 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
SM3 — Orange Tea Smoothie / ชาส้มปั่น22 oz · Dine-In ฿112.15 · Delivery ฿116.82
| No. | Code | Ingredient | Qty | Unit | Dine-In | Delivery |
|---|---|---|---|---|---|---|
| 1 | 030028 | Konjac jelly (1 Kg) (Crystal Boba)Tea & Raw Materials | 50 | G | ฿7.14 | ฿7.14 |
| 2 | 020011 | Jasmine tea Leaves (500 g)Tea & Raw Materials | 3.38 | G | ฿5.81 | ฿5.81 |
| 3 | 140002 | WaterTea & Raw Materials | 101.35 | G | ฿0.00 | ฿0.00 |
| 4 | 140001 | IceTea & Raw Materials | 397.3 | G | ฿0.00 | ฿0.00 |
| 5 | 030004 | Orange juice (1 Kg)Tea & Raw Materials | 60 | G | ฿11.25 | ฿11.25 |
| 6 | 030011 | Syrup 6 KgTea & Raw Materials | 5.26 | G | ฿0.52 | ฿0.52 |
| 7 | 030010 | Syrup 25 KgTea & Raw Materials | 5.26 | G | ฿0.20 | ฿0.20 |
| 8 | 010011 | PineappleFresh Ingredients | 9.47 | G | ฿2.43 | ฿2.43 |
| 9 | 030026 | Sugar (5 * 1 kg)Fresh Ingredients | 4.55 | G | ฿0.12 | ฿0.12 |
| 10 | 010010 | Navel OrangeFresh Ingredients | 37.88 | G | ฿20.10 | ฿20.10 |
| 11 | 040007 | Plastic cup 700mlPackaging | 1 | G | ฿3.30 | ฿3.30 |
| 12 | 040036 | Beige Lid 90mm.Packaging | 1 | G | ฿1.00 | ฿1.00 |
| 13 | 040031 | Jumbo straws dia 11 mm (100 pcs)Packaging | 1 | G | ฿0.60 | ฿0.60 |
| 14 | 040012 | Tissue paperPackaging | 1 | G | ฿0.15 | — |
| 15 | 040025 | Top SealPackaging | 1 | G | ฿0.26 | ฿0.26 |
| 16 | 040050-1 | Avg.Insulated bag costPackaging | — | G | — | ฿3.63 |
| 17 | 040018 | Paper cup holder trayPackaging | — | G | — | ฿0.65 |
| Total Cost | ฿52.88 | ฿57.01 |
| Selling Price (ex-VAT) | ฿112.15 | ฿116.82 |
| COG % (ex-VAT) | 47.2% | 48.8% |
| Profit (ex-VAT) | ฿59.27 | ฿59.82 |
| Margin (ex-VAT) | 52.8% | 51.2% |
Prepared by:
Checked by:
Approved by:
Generated from Jiancha NPD Control Tower · Internal Use Only · Not for Distribution