Recipe Warehouse
C13ApprovedCold · 22 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 ฿49.95 (72%)Fresh Ingredients ฿14.45 (21%)Packaging ฿5.31 (8%)
⚠ Recipe-BOM recompute (฿102.67) differs from the approved master COGS (฿69.71). 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 | ฿69.71 | 33.9% ▲ | ฿135.90 | 66.1% |
| Dine-in + Packaging | ฿205.61 | ฿73.83 | 35.9% ▲ | ฿131.77 | 64.1% |
| Delivery | ฿205.61 | ฿73.83 | 35.9% ▲ | ฿131.77 | 64.1% |
| Foodpanda | — | ฿73.83 | — | — | — |
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 | ฿44.80 | |||
Whipping cream(1 Ltr.) 30014 | L0: Raw MaterialJiancha / Local | ฿0.2388 | ฿16.71 | |||
Syrup mix 240043 | L1: Semi Product | ฿0.0708 | ฿3.54 | |||
Ice 140001 | L0: Raw MaterialFree | ฿0.0000 | ฿0.00 | |||
Mochi Matcha 240049 | L2: Semi Product | ฿0.1710 | ฿37.61 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿75.34 · 73%
Jiancha / Local฿16.71 · 16%
Local Buy฿10.61 · 10%
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 | 14 G |
| 140001 | Ice | Matcha Water 1 | L0: Raw Material | Free | 140 G |
| 30014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Jiancha / Local | 70 G |
| 030010 | Syrup 25 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 26.8528 G |
| 030011 | Syrup 6 Kg | Syrup mix | L0: Raw Material | Jiancha Trading | 26.8528 G |
| 140001 | Ice | — | L0: Raw Material | Free | 600 G |
| 030024 | Fresh milk (2 Ltr.) | Mochi Matcha | L0: Raw Material | Local Buy | 73.8453 G |
| 030030 | Moji powder (1 kg) | Mochi Matcha | L0: Raw Material | Jiancha Trading | 57.8947 G |
| 030014 | Whipping cream(1 Ltr.) | Mochi Matcha | L0: Raw Material | Local Buy | 29.5381 G |
| 030038 | Matcha powder (500 g) | Mochi Matcha → Matcha Water 2 | L0: Raw Material | Jiancha Trading | 3.4737 G |
| 140001 | Ice | Mochi Matcha → Matcha Water 2 | L0: Raw Material | Free | 72.3684 G |
| 030010 | Syrup 25 Kg | Mochi Matcha → Syrup mix | L0: Raw Material | Jiancha Trading | 3.1093 G |
| 030011 | Syrup 6 Kg | Mochi Matcha → Syrup mix | L0: Raw Material | Jiancha Trading | 3.1093 G |