Recipe Warehouse
C14ApprovedCold · 22 oz
Matcha Tropical
มัทฉะทรอปิคอล
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 ฿12.50 (31%)Fresh Ingredients ฿22.44 (56%)Packaging ฿5.48 (14%)
⚠ Recipe-BOM recompute (฿25.10) differs from the approved master COGS (฿40.42). 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 | ฿40.42 | 19.7% | ฿165.19 | 80.3% |
| Dine-in + Packaging | ฿205.61 | ฿44.54 | 21.7% | ฿161.06 | 78.3% |
| Delivery | ฿205.61 | ฿44.54 | 21.7% | ฿161.06 | 78.3% |
| Foodpanda | — | ฿44.54 | — | — | — |
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 | ฿13.79 | |||
Matcha powder (500 g) 30038 | L0: Raw MaterialJiancha / Local | ฿3.2000 | ฿11.31 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha / Local฿25.10 · 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 | 57.7444 g |
| 30038 | Matcha powder (500 g) | — | L0: Raw Material | Jiancha / Local | 3.5347 g |