Recipe Warehouse
C21ApprovedCold · 22 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 ฿28.52 (47%)Fresh Ingredients ฿27.01 (44%)Packaging ฿5.28 (9%)
⚠ Recipe-BOM recompute (฿62.90) differs from the approved master COGS (฿60.80). 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 | ฿60.80 | 29.6% | ฿144.80 | 70.4% |
| Dine-in + Packaging | ฿205.61 | ฿64.93 | 31.6% ▲ | ฿140.68 | 68.4% |
| Delivery | ฿205.61 | ฿64.93 | 31.6% ▲ | ฿140.68 | 68.4% |
| Foodpanda | — | ฿64.93 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Whipping cream(1 Ltr.) 30014 | L0: Raw MaterialJiancha / Local | ฿0.2388 | ฿16.71 | |||
Matcha powder (500 g) 30038 | L0: Raw MaterialJiancha / Local | ฿3.2000 | ฿46.19 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha / Local฿62.90 · 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 |
|---|---|---|---|---|---|
| 30014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Jiancha / Local | 70 g |
| 30038 | Matcha powder (500 g) | — | L0: Raw Material | Jiancha / Local | 14.433 g |