Recipe Warehouse
C38ApprovedCold · 22 oz
Matcha-Taro Mochi Harmony
มัทฉะ ทาโร่ โมจิ ฮาโมนี
Edit menu details (name, category, size, status)
At RiskNew menuPrices ex-VATSource: COGs Approved (NEW menu)Delivery price: No delivery price in export → fallback = dine-in
Cost by reporting category (dine-in)
Tea & Raw Materials ฿35.26 (68%)Fresh Ingredients ฿10.59 (20%)Packaging ฿5.96 (12%)
⚠ Recipe-BOM recompute (฿84.84) differs from the approved master COGS (฿51.81). 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 | ฿205.61 | ฿51.81 | 25.2% | ฿153.80 | 74.8% |
| Dine-in + Packaging | ฿205.61 | ฿55.94 | 27.2% | ฿149.67 | 72.8% |
| Delivery | ฿205.61 | ฿55.94 | 27.2% | ฿149.67 | 72.8% |
| Foodpanda | — | ฿55.94 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Moji mix 240015 | L2: Semi Product | ฿0.1257 | ฿22.63 | |||
Taro mix 240016 | L1: Semi Product | ฿0.0831 | ฿6.65 | |||
Matcha Water 1 240046 | L1: Semi Product | ฿0.3200 | ฿38.40 | |||
Whipping cream(1 Ltr.) 30014 | L0: Raw MaterialJiancha / Local | ฿0.2388 | ฿14.33 | |||
Syrup mix 240043 | L1: Semi Product | ฿0.0708 | ฿2.83 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿54.82 · 65%
Local Buy฿15.69 · 18%
Jiancha / Local฿14.33 · 17%
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 |
|---|---|---|---|---|---|
| 030024 | Fresh milk (2 Ltr.) | Moji mix | L0: Raw Material | Local Buy | 63.0747 G |
| 030030 | Moji powder (1 kg) | Moji mix | L0: Raw Material | Jiancha Trading | 49.4505 G |
| 030014 | Whipping cream(1 Ltr.) | Moji mix | L0: Raw Material | Local Buy | 25.2299 G |
| 140001 | Ice | Moji mix | L0: Raw Material | Free | 61.8132 G |
| 030010 | Syrup 25 Kg | Moji mix → Syrup mix | L0: Raw Material | Jiancha Trading | 2.6558 G |
| 030011 | Syrup 6 Kg | Moji mix → Syrup mix | L0: Raw Material | Jiancha Trading | 2.6558 G |
| 010016 | Taro | Taro mix | L0: Raw Material | Local Buy | 106.9519 G |
| 030024 | Fresh milk (2 Ltr.) | Taro mix | L0: Raw Material | Local Buy | 11.8738 G |
| 030026 | Sugar (5 * 1 kg) | Taro mix | L0: Raw Material | Local Buy | 4.3636 G |
| 030045 | Sweetened Condensed Milk (2 kg) | Taro mix | L0: Raw Material | Local Buy | 1.4842 G |
| 030038 | Matcha powder (500 g) | Matcha Water 1 | L0: Raw Material | Jiancha Trading | 12 G |
| 140001 | Ice | Matcha Water 1 | L0: Raw Material | Free | 120 G |
| 30014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Jiancha / Local | 60 G |
| 030010 | Syrup 25 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 21.4823 G |
| 030011 | Syrup 6 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 21.4823 G |