| 临沧味五花趾 | 16×¥1.70= | ¥27.20 | exact |
| 临沧味牛肋条 | 24×¥1.70= | ¥40.80 | exact |
| 临沧味牛胸标 | 36×¥2.70= | ¥97.20 | exact |
| 临沧味牛里脊 | 40×¥1.70= | ¥68.00 | exact |
| 临沧味雪花牛肉 | 29×¥1.90= | ¥55.10 | exact |
| 乳扇菠萝蜜 | 22×¥1.20= | ¥26.40 | exact |
| 云南滇味炒饵块 | 21×¥5.58= | ¥117.18 | exact |
| 云南玫瑰鲜花油条 | 1×¥6.17= | ¥6.17 | exact |
| 佤味牛肋条（辣！！！） | 19×¥1.60= | ¥30.40 | exact |
| 佤味牛胸标（辣！！！） | 19×¥2.60= | ¥49.40 | exact |
| 佤味牛里脊（辣！！！） | 4×¥1.60= | ¥6.40 | exact |
| 佤味雪花牛肉 | 24×¥1.80= | ¥43.20 | exact |
| 傣味木瓜丝拌鸡蛋 | 5×¥8.00= | ¥40.00 | exact |
| 傣味舂鸡脚（酸辣） | 8×¥11.20= | ¥89.60 | exact |
| 傣味芥末大虾（辣） | 3×¥13.46= | ¥40.38 | exact |
| 傣味馄钝 | 16×¥6.30= | ¥100.80 | exact |
| 净瘦小肉串 | 4×¥10.40= | ¥41.60 | exact |
| 可尔必思啤酒 | 1×¥7.00= | ¥7.00 | exact |
| 土豆泥热油拌面 | 11×¥4.56= | ¥50.16 | exact |
| 奶皮子冰牛奶 | 5×¥4.20= | ¥21.00 | exact |
| 学校门口的炸洋芋 | 32×¥3.53= | ¥112.96 | exact |
| 安宁麻辣藕丁 | 4×¥4.50= | ¥18.00 | exact |
| 小米辣烤鱼 | 6×¥15.30= | ¥91.80 | exact |
| 开心果冰浆 | 2×¥5.78= | ¥11.56 | exact |
| 普洱烤鸡 | 17×¥9.11= | ¥154.87 | exact |
| 普洱糊辣子拌青芒 | 1×¥5.74= | ¥5.74 | exact |
| 普洱酸醋米线 | 8×¥7.58= | ¥60.64 | exact |
| 暴打芭乐柠檬茶 | 5×¥3.78= | ¥18.90 | exact |
| 朝日鲜啤 | 8×¥6.60= | ¥52.80 | exact |
| 杨枝金捞西米露 | 3×¥10.64= | ¥31.92 | exact |
| 桃胶莲子仙草芋圆 | 1×¥10.68= | ¥10.68 | exact |
| 桃胶银耳烤梨（热） | 2×¥3.76= | ¥7.52 | exact |
| 桃胶银耳西米露 | 1×¥9.97= | ¥9.97 | exact |
| 油柑柠檬气泡饮 | 4×¥4.94= | ¥19.76 | exact |
| 油柑柠檬茶 | 7×¥4.50= | ¥31.50 | exact |
| 泰式馄钝 | 1×¥5.21= | ¥5.21 | exact |
| 海鲜馄钝 | 4×¥4.80= | ¥19.20 | exact |
| 炭火豆腐黄金洋芋 | 3×¥4.90= | ¥14.70 | exact |
| 烤小瓜 | 3×¥1.80= | ¥5.40 | exact |
| 烤洋丝瓜 | 3×¥2.00= | ¥6.00 | exact |
| 烤草芽 | 31×¥1.20= | ¥37.20 | exact |
| 牛油果冰浆 | 5×¥7.26= | ¥36.30 | exact |
| 牛肉串 | 126×¥2.10= | ¥264.60 | exact |
| 牛肝菌干巴饭 | 12×¥9.90= | ¥118.80 | exact |
| 玫瑰醪糟奶皮子冰牛奶 | 2×¥4.80= | ¥9.60 | exact |
| 竹蔗马蹄饮 | 9×?= | 未匹配 | unmatched |
| 糯叽叽木薯大满贯 | 5×¥12.20= | ¥61.00 | exact |
| 红糖乳扇茶 | 1×¥3.96= | ¥3.96 | exact |
| 羽衣甘蓝青提 | 4×¥3.76= | ¥15.04 | exact |
| 老奶洋芋牛肉砂锅饭 | 10×¥7.70= | ¥77.00 | exact |
| 老昆明炒米线 | 1×¥5.33= | ¥5.33 | exact |
| 肉松大油条 | 4×¥3.84= | ¥15.36 | exact |
| 肉筋小肉串 | 12×¥8.40= | ¥100.80 | exact |
| 胜狮苏打水 | 4×¥3.00= | ¥12.00 | exact |
| 臭豆腐牛肉罐罐米线 | 16×¥6.95= | ¥111.20 | exact |
| 艾蒂达姆 | 1×¥33.00= | ¥33.00 | exact |
| 芋泥椰椰西米露 | 6×¥10.73= | ¥64.38 | exact |
| 芋泥麻薯小丸子 | 1×¥10.15= | ¥10.15 | exact |
| 芒果桃胶燕麦芋圆 | 1×¥11.64= | ¥11.64 | exact |
| 芒果椰椰冰豆花 | 9×¥10.95= | ¥98.55 | exact |
| 芭乐冰浆 | 5×¥4.24= | ¥21.20 | exact |
| 荔枝酒酿 | 6×¥3.26= | ¥19.56 | exact |
| 菠萝火烧牛腩米线 | 5×¥7.33= | ¥36.65 | exact |
| 菠萝鸡脚 | 8×¥13.48= | ¥107.84 | exact |
| 街边炸包浆豆腐 | 11×¥2.79= | ¥30.69 | exact |
| 豆浆冰酥盏 | 6×¥2.64= | ¥15.84 | exact |
| 豆花米线 | 7×¥6.32= | ¥44.24 | exact |
| 贵州酸汤罐罐米线 | 24×¥6.94= | ¥166.56 | exact |
| 青野冰春卷 | 2×¥3.21= | ¥6.42 | exact |
| 饵块taco | 7×¥3.36= | ¥23.52 | exact |
| 鲜榨番茄牛肉砂锅饭 | 19×¥7.95= | ¥151.05 | exact |
| 合计 | ¥3,356.60 | 70匹配/1未匹配 | |
| ⚠️ 有1个菜品未匹配成本卡，食材成本可能被低估 | |||
| 装修 | ¥300,000 |
| 设备 | ¥250,000 |
| 加盟费 | ¥0 |
| 装修期房租 | ¥45,000 |
| 桌椅及软装 | ¥100,000 |
| 工具器皿类配置 | ¥55,000 |
| 其他开办费 | ¥60,000 |
| 沉没投入 | ¥810,000 |
| − 累计已收回 | − ¥235,000 |
| = 剩余缺口 | ¥575,000 |
| 回本天数 | ¥575,000 ÷ ¥4,253 = 135天 |
| 折合周数 | 19周 |
| 折合月数 | 4.5个月 |
| 月房租 | ¥38,250/月 | ¥1,234/天 |
| 月物业费 | ¥0/月 | ¥0/天 |
| 上月水电 | ¥16,000/月 | ¥516/天 |
| 上月人工 | ¥50,619/月 | ¥1,633/天 |
| 合计 | ¥3,383/天 |