| 临沧味牛胸标 | 5×¥2.70= | ¥13.50 | exact |
| 临沧味牛里脊 | 6×¥1.70= | ¥10.20 | exact |
| 临沧味雪花牛肉 | 15×¥1.90= | ¥28.50 | exact |
| 乳扇菠萝蜜 | 8×¥1.20= | ¥9.60 | exact |
| 云南滇味炒饵块 | 12×¥5.58= | ¥66.96 | exact |
| 云南玫瑰鲜花油条 | 1×¥6.17= | ¥6.17 | exact |
| 佤味牛胸标（辣！！！） | 10×¥2.60= | ¥26.00 | exact |
| 佤味牛里脊（辣！！！） | 10×¥1.60= | ¥16.00 | exact |
| 佤味雪花牛肉 | 15×¥1.80= | ¥27.00 | exact |
| 傣味木瓜丝拌鸡蛋 | 2×¥8.00= | ¥16.00 | exact |
| 傣味舂鸡脚（酸辣） | 1×¥11.20= | ¥11.20 | exact |
| 傣味芥末大虾（辣） | 1×¥13.46= | ¥13.46 | exact |
| 傣味馄钝 | 3×¥6.30= | ¥18.90 | exact |
| 净壮小肉串 | 1×¥3.50= | ¥3.50 | exact |
| 土豆泥热油拌面 | 4×¥4.56= | ¥18.24 | exact |
| 奶皮子冰牛奶 | 2×¥4.20= | ¥8.40 | exact |
| 学校门口的炸洋芋 | 16×¥3.53= | ¥56.48 | exact |
| 安宁麻辣藕丁 | 1×¥4.50= | ¥4.50 | exact |
| 小米辣烤鱼 | 1×¥15.30= | ¥15.30 | 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 | 3×¥9.11= | ¥27.33 | exact |
| 普洱糊辣子拌青芒 | 3×¥5.74= | ¥17.22 | exact |
| 普洱酸醋米线 | 4×¥7.58= | ¥30.32 | exact |
| 暴打芭乐柠檬茶 | 4×¥3.78= | ¥15.12 | exact |
| 朝日鲜啤 | 3×¥6.60= | ¥19.80 | exact |
| 杨枝金捞西米露 | 1×¥10.64= | ¥10.64 | exact |
| 桃胶莲子仙草芋圆 | 2×¥10.68= | ¥21.36 | exact |
| 桃胶银耳烤梨（热） | 1×¥3.76= | ¥3.76 | exact |
| 油柑柠檬气泡饮 | 1×¥4.94= | ¥4.94 | exact |
| 油柑柠檬茶 | 4×¥4.50= | ¥18.00 | exact |
| 泰式馄钝 | 2×¥5.21= | ¥10.42 | exact |
| 海鲜馄钝 | 2×¥4.80= | ¥9.60 | exact |
| 炭火豆腐黄金洋芋 | 2×¥4.90= | ¥9.80 | exact |
| 烤洋丝瓜 | 1×¥2.00= | ¥2.00 | exact |
| 烤草芽 | 10×¥1.20= | ¥12.00 | exact |
| 牛油果冰浆 | 2×¥7.26= | ¥14.52 | exact |
| 牛肉串 | 36×¥2.10= | ¥75.60 | exact |
| 牛肝菌干巴饭 | 3×¥9.90= | ¥29.70 | exact |
| 玫瑰醪糟奶皮子冰牛奶 | 1×¥4.80= | ¥4.80 | exact |
| 竹蔗马蹄饮 | 9×?= | 未匹配 | unmatched |
| 糯叽叽木薯大满贯 | 4×¥12.20= | ¥48.80 | exact |
| 羽衣甘蓝青提 | 1×¥3.76= | ¥3.76 | exact |
| 老奶洋芋牛肉砂锅饭 | 2×¥7.70= | ¥15.40 | exact |
| 老昆明炒米线 | 1×¥5.33= | ¥5.33 | exact |
| 肉松大油条 | 2×¥3.84= | ¥7.68 | exact |
| 肉筋小肉串 | 1×¥8.40= | ¥8.40 | exact |
| 胜狮苏打水 | 2×¥3.00= | ¥6.00 | exact |
| 臭豆腐牛肉罐罐米线 | 6×¥6.95= | ¥41.70 | exact |
| 芋圆桃胶椰奶冰 | 2×¥11.50= | ¥23.00 | exact |
| 芋泥椰椰西米露 | 1×¥10.73= | ¥10.73 | 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 |
| 菠萝火烧牛腩米线 | 2×¥7.33= | ¥14.66 | exact |
| 菠萝鸡脚 | 5×¥13.48= | ¥67.40 | exact |
| 街边炸包浆豆腐 | 9×¥2.79= | ¥25.11 | exact |
| 豆浆冰酥盏 | 5×¥2.64= | ¥13.20 | exact |
| 豆花米线 | 3×¥6.32= | ¥18.96 | exact |
| 贵州酸汤罐罐米线 | 13×¥6.94= | ¥90.22 | exact |
| 青野冰春卷 | 1×¥3.21= | ¥3.21 | exact |
| 饵块taco | 4×¥3.36= | ¥13.44 | exact |
| 鲜榨番茄牛肉砂锅饭 | 12×¥7.95= | ¥95.40 | exact |
| 合计 | ¥1,295.35 | 63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 ÷ ¥4,028 = 143天 |
| 折合周数 | 20周 |
| 折合月数 | 4.8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 |