Recipe Warehouse
C21ApprovedCold · 16 oz
Matcha Dreamscape
มัทฉะ ดรีมสเคป
Edit menu details (name, category, size, status)
At RiskNew menuPrices ex-VATSource: COGS computed from user BOM; price from Master matcha tierDelivery price: Fallback = dine-in (matcha tier price from master)
Cost by reporting category (dine-in)
Tea & Raw Materials ฿21.21 (47%)Fresh Ingredients ฿19.38 (43%)Packaging ฿4.98 (11%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿172.90 | ฿45.57 | 26.4% | ฿127.32 | 73.6% |
| Dine-in + Packaging | ฿172.90 | ฿49.70 | 28.7% | ฿123.20 | 71.3% |
| Delivery | ฿172.90 | ฿49.70 | 28.7% | ฿123.20 | 71.3% |
| Foodpanda | — | ฿49.70 | — | — | — |
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 |
|---|