Recipe Warehouse
C22ApprovedCold · 22 oz
Blush In The Mist
บลัช อิน เดอะ มิสต์
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 ฿35.19 (63%)Fresh Ingredients ฿15.92 (28%)Packaging ฿5.11 (9%)
⚠ Recipe-BOM recompute (฿78.81) differs from the approved master COGS (฿56.21). 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 | ฿168.22 | ฿56.21 | 33.4% ▲ | ฿112.01 | 66.6% |
| Dine-in + Packaging | ฿168.22 | ฿60.34 | 35.9% ▲ | ฿107.89 | 64.1% |
| Delivery | ฿168.22 | ฿60.34 | 35.9% ▲ | ฿107.89 | 64.1% |
| Foodpanda | — | ฿60.34 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Matcha Water 1 240046 | L1: Semi Product | ฿0.3200 | ฿54.40 | |||
Whipping cream(1 Ltr.) 30014 | L0: Raw MaterialJiancha / Local | ฿0.2388 | ฿19.10 | |||
Syrup mix 240043 | L1: Semi Product | ฿0.0708 | ฿5.31 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿59.71 · 76%
Jiancha / Local฿19.10 · 24%
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 |
|---|---|---|---|---|---|
| 030038 | Matcha powder (500 g) | Matcha Water 1 | L0: Raw Material | Jiancha Trading | 17 G |
| 140001 | Ice | Matcha Water 1 | L0: Raw Material | Free | 170 G |
| 30014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Jiancha / Local | 80 G |
| 030010 | Syrup 25 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 40.2793 G |
| 030011 | Syrup 6 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 40.2793 G |
| 140001 | Ice | — | L0: Raw Material | Free | 500 G |