| 临沧味五花趾 | 4×¥1.70= | ¥6.80 | exact |
| 临沧味牛肋条 | 9×¥1.70= | ¥15.30 | exact |
| 临沧味牛胸标 | 56×¥2.70= | ¥151.20 | exact |
| 临沧味牛里脊 | 22×¥1.70= | ¥37.40 | exact |
| 临沧味雪花牛肉 | 17×¥1.90= | ¥32.30 | exact |
| 乳扇菠萝蜜 | 4×¥1.20= | ¥4.80 | exact |
| 云南滇味炒饵块 | 16×¥5.58= | ¥89.28 | exact |
| 佤味牛肋条（辣！！！） | 27×¥1.60= | ¥43.20 | exact |
| 佤味牛胸标（辣！！！） | 15×¥2.60= | ¥39.00 | exact |
| 佤味牛里脊（辣！！！） | 5×¥1.60= | ¥8.00 | exact |
| 佤味雪花牛肉 | 33×¥1.80= | ¥59.40 | exact |
| 傣味木瓜丝拌鸡蛋 | 2×¥8.00= | ¥16.00 | exact |
| 傣味舂鸡脚（酸辣） | 3×¥11.20= | ¥33.60 | exact |
| 傣味芥末大虾(辣) | 4×¥13.46= | ¥53.84 | reverse_clean |
| 傣味馄饨 | 20×¥6.30= | ¥126.00 | fuzzy |
| 净壮小肉串（净壮是全肥的意思！） | 3×¥3.50= | ¥10.50 | clean |
| 净瘦小肉串 | 6×¥10.40= | ¥62.40 | exact |
| 土豆泥热油拌面 | 7×¥4.56= | ¥31.92 | exact |
| 奶皮子冰牛奶 | 6×¥4.20= | ¥25.20 | exact |
| 学校门口的炸洋芋 | 23×¥3.53= | ¥81.19 | exact |
| 安宁麻辣藕丁 | 4×¥4.50= | ¥18.00 | exact |
| 小米辣烤鱼 | 2×¥15.30= | ¥30.60 | exact |
| 开心果冰浆 | 1×¥5.78= | ¥5.78 | exact |
| 打包盒（正常打包不用打包费，堂食吃不完打包才下单打包费） | 1×¥0.50= | ¥0.50 | reverse_clean |
| 普洱烤鸡 | 5×¥9.11= | ¥45.55 | exact |
| 普洱糊辣子拌青芒 | 2×¥5.74= | ¥11.48 | exact |
| 普洱舂山楂 | 2×¥4.75= | ¥9.50 | exact |
| 普洱酸醋米线 | 3×¥7.58= | ¥22.74 | exact |
| 暴打芭乐柠檬茶 | 3×¥3.78= | ¥11.34 | exact |
| 朝日鲜啤 | 7×¥6.60= | ¥46.20 | exact |
| 杨枝金捞西米露 | 1×¥10.64= | ¥10.64 | exact |
| 桃胶银耳烤梨(热) | 5×¥3.76= | ¥18.80 | reverse_clean |
| 桃胶银耳西米露 | 2×¥9.97= | ¥19.94 | exact |
| 油柑柠檬茶 | 6×¥4.50= | ¥27.00 | exact |
| 泰式馄饨 | 4×¥5.21= | ¥20.84 | fuzzy |
| 海鲜馄饨 | 4×¥4.80= | ¥19.20 | fuzzy |
| 炭火豆腐黄金洋芋 | 3×¥4.90= | ¥14.70 | exact |
| 烤小瓜 | 4×¥1.80= | ¥7.20 | exact |
| 烤洋丝瓜 | 3×¥2.00= | ¥6.00 | exact |
| 烤草芽 | 18×¥1.20= | ¥21.60 | exact |
| 牛油果冰浆 | 4×¥7.26= | ¥29.04 | exact |
| 牛肉串 | 119×¥2.10= | ¥249.90 | exact |
| 牛肝菌干巴饭 | 5×¥9.90= | ¥49.50 | exact |
| 玫瑰醪糟奶皮子冰牛奶 | 2×¥4.80= | ¥9.60 | exact |
| 竹蔗马蹄饮 | 2×?= | 未匹配 | unmatched |
| 糯叽叽木薯大满贯 | 4×¥12.20= | ¥48.80 | exact |
| 红糖乳扇茶 | 3×¥3.96= | ¥11.88 | exact |
| 羽衣甘蓝青提 | 1×¥3.76= | ¥3.76 | exact |
| 老奶洋芋牛肉砂锅饭 | 11×¥7.70= | ¥84.70 | exact |
| 老昆明炒米线 | 1×¥5.33= | ¥5.33 | exact |
| 肉松大油条 | 3×¥3.84= | ¥11.52 | exact |
| 肉筋小肉串 | 8×¥8.40= | ¥67.20 | exact |
| 臭豆腐牛肉罐罐米线 | 10×¥6.95= | ¥69.50 | exact |
| 芋泥椰椰西米露 | 4×¥10.73= | ¥42.92 | 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 | 4×¥10.95= | ¥43.80 | exact |
| 芭乐冰浆 | 1×¥4.24= | ¥4.24 | exact |
| 荔枝酒酿 | 2×¥3.26= | ¥6.52 | exact |
| 菠萝火烧牛腩米线 | 3×¥7.33= | ¥21.99 | exact |
| 菠萝鸡脚 | 2×¥13.48= | ¥26.96 | exact |
| 街边炸包浆豆腐 | 7×¥2.79= | ¥19.53 | exact |
| 豆浆冰酥盏 | 5×¥2.64= | ¥13.20 | exact |
| 豆花米线 | 5×¥6.32= | ¥31.60 | exact |
| 贵州酸汤罐罐米线 | 26×¥6.94= | ¥180.44 | exact |
| 青野冰春卷 | 3×¥3.21= | ¥9.63 | exact |
| 饵块taco | 10×¥3.36= | ¥33.60 | exact |
| 鲜榨番茄牛肉砂锅饭 | 20×¥7.95= | ¥159.00 | exact |
| 黑芝麻糊冰汤圆 | 1×¥6.81= | ¥6.81 | exact |
| 合计 | ¥2,557.70 | 68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 ÷ ¥3,124 = 184天 |
| 折合周数 | 26周 |
| 折合月数 | 6.1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 |