Recipe Warehouse
ICE1ApprovedIce Cream / Gelato · M (120 g)
Matcha Essence
มัทฉะเอสเซนส์
Edit menu details (name, category, size, status)
CompleteNew menuPrices ex-VATSource: Recipe DB gelato NPD (costed)Delivery price: Menu price (Bible confirmed): M ฿99 / L ฿139
Cost by reporting category (dine-in)
Tea & Raw Materials ฿7.52 (30%)Fresh Ingredients ฿8.54 (34%)Packaging ฿8.88 (36%)
COG by channel
Target COG 30% · ex-VAT prices (approved COGS) · ฿
| Channel | Price | Cost | COG% | Profit | Margin |
|---|---|---|---|---|---|
| Dine-in | ฿99.00 | ฿24.94 | 25.2% | ฿74.06 | 74.8% |
| Dine-in + Packaging | ฿99.00 | ฿24.94 | 25.2% | ฿74.06 | 74.8% |
| Delivery | ฿99.00 | ฿24.94 | 25.2% | ฿74.06 | 74.8% |
| Foodpanda | — | ฿24.94 | — | — | — |
Recipe (BOM per cup)
Dine-in & Delivery quantities · cost rolls up through mixes
| Ingredient | Level / Source | Unit cost | Qty DI | Qty DL | DI cost | |
|---|---|---|---|---|---|---|
Meiji Original Fresh Milk 2L 30081 | L0: Raw MaterialJiancha / Local | ฿0.0580 | ฿3.33 | |||
Skim Milk Powder 1 kg. 30082 | L0: Raw MaterialJiancha / Local | ฿0.3300 | ฿1.19 | |||
Whipping cream(1 Ltr.) 30014 | L0: Raw MaterialJiancha / Local | ฿0.2388 | ฿4.02 | |||
Glucose powder (4,000 g) 30039 | L0: Raw MaterialJiancha / Local | ฿0.1030 | ฿0.96 | |||
Matcha powder (500 g) 30038 | L0: Raw MaterialJiancha / Local | ฿3.2000 | ฿5.28 | |||
Glass sleeve (for ice cream cups) TH 40048 | L0: Raw MaterialJiancha / Local | ฿2.9900 | ฿2.99 | |||
PET Dome Lid 40044 | L0: Raw MaterialJiancha / Local | ฿2.3430 | ฿2.34 | |||
Plastic cup (for ice cream) 40046 | L0: Raw MaterialJiancha / Local | ฿3.2090 | ฿3.21 | |||
Spoon (for scooping ice cream) 40047 | L0: Raw MaterialJiancha / Local | ฿0.3400 | ฿0.34 | |||
Stabilizer and emulsifier blend (S/E) 2.5 kg. 30084 | L0: Raw MaterialJiancha / Local | ฿1.5230 | ฿1.28 | |||
Source allocation (Dine-in)
Local Buy vs Jiancha Trading — recursive through mixes to leaf source.
Jiancha / Local฿24.94 · 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 |
|---|---|---|---|---|---|
| 30081 | Meiji Original Fresh Milk 2L | — | L0: Raw Material | Jiancha / Local | 57.3684 g |
| 30082 | Skim Milk Powder 1 kg. | — | L0: Raw Material | Jiancha / Local | 3.6082 g |
| 30014 | Whipping cream(1 Ltr.) | — | L0: Raw Material | Jiancha / Local | 16.8421 g |
| 30039 | Glucose powder (4,000 g) | — | L0: Raw Material | Jiancha / Local | 9.2784 g |
| 30038 | Matcha powder (500 g) | — | L0: Raw Material | Jiancha / Local | 1.6495 g |
| 40048 | Glass sleeve (for ice cream cups) TH | — | L0: Raw Material | Jiancha / Local | 1 pcs |
| 40044 | PET Dome Lid | — | L0: Raw Material | Jiancha / Local | 1 pcs |
| 40046 | Plastic cup (for ice cream) | — | L0: Raw Material | Jiancha / Local | 1 pcs |
| 40047 | Spoon (for scooping ice cream) | — | L0: Raw Material | Jiancha / Local | 1 pcs |
| 30084 | Stabilizer and emulsifier blend (S/E) 2.5 kg. | — | L0: Raw Material | Jiancha / Local | 0.8421 g |