Recipe Warehouse
C13ApprovedCold · 16 oz
Matcha Symphony
มัทฉะซิมโฟนี
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 ฿36.00 (70%)Fresh Ingredients ฿10.59 (21%)Packaging ฿5.01 (10%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿172.90 | ฿51.61 | 29.8% | ฿121.29 | 70.2% |
| Dine-in + Packaging | ฿172.90 | ฿55.73 | 32.2% ▲ | ฿117.17 | 67.8% |
| Delivery | ฿172.90 | ฿55.73 | 32.2% ▲ | ฿117.17 | 67.8% |
| Foodpanda | — | ฿55.73 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost |
|---|
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
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 |
|---|