Recipe Warehouse
T1ApprovedTopping · 45 G
Konjac Jelly
เจลลี่บุก
Edit menu details (name, category, size, status)
At RiskNew menuPrices ex-VATSource: Recipe DB export (NEW — not in Master COGS)Delivery price: Fallback = dine-in (export delivery blank/equal)
⚠ Recipe-BOM recompute (฿6.43) differs from the approved master COGS (฿4.50). 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 | ฿14.02 | ฿4.50 | 32.1% ▲ | ฿9.52 | 67.9% |
| Dine-in + Packaging | ฿14.02 | ฿5.23 | 37.3% ▲ | ฿8.79 | 62.7% |
| Delivery | ฿14.02 | ฿5.23 | 37.3% ▲ | ฿8.79 | 62.7% |
| Foodpanda | — | ฿5.23 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Konjac jelly (1 Kg) (Crystal Boba) 030028 | L0: Raw MaterialJiancha Trading | ฿0.1429 | ฿6.43 | |||
Topping cup 040015 | L0: PackagingJiancha Trading | ฿0.4700 | — | |||
Top Seal 040025 | L0: PackagingJiancha Trading | ฿0.2605 | — | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha Trading฿6.43 · 100%
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 |
|---|---|---|---|---|---|
| 030028 | Konjac jelly (1 Kg) (Crystal Boba) | — | L0: Raw Material | Jiancha Trading | 64.2857 G |