| 临沧味五花趾 | 8×¥1.70= | ¥13.60 | exact |
| 临沧味牛肋条 | 14×¥1.70= | ¥23.80 | exact |
| 临沧味牛胸标 | 24×¥2.70= | ¥64.80 | exact |
| 临沧味牛里脊 | 6×¥1.70= | ¥10.20 | exact |
| 临沧味雪花牛肉 | 26×¥1.90= | ¥49.40 | exact |
| 乳扇菠萝蜜 | 16×¥1.20= | ¥19.20 | exact |
| 云南滇味炒饵块 | 12×¥5.58= | ¥66.96 | exact |
| 佤味牛肋条（辣！！！） | 8×¥1.60= | ¥12.80 | exact |
| 佤味牛胸标（辣！！！） | 24×¥2.60= | ¥62.40 | exact |
| 佤味牛里脊（辣！！！） | 10×¥1.60= | ¥16.00 | exact |
| 佤味雪花牛肉 | 20×¥1.80= | ¥36.00 | exact |
| 傣味木瓜丝拌鸡蛋 | 4×¥8.00= | ¥32.00 | exact |
| 傣味舂鸡脚（酸辣） | 2×¥11.20= | ¥22.40 | exact |
| 傣味芥末大虾（辣） | 7×¥13.46= | ¥94.22 | exact |
| 傣味馄钝 | 19×¥6.30= | ¥119.70 | 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 | 6×¥4.20= | ¥25.20 | exact |
| 学校门口的炸洋芋 | 16×¥3.53= | ¥56.48 | exact |
| 安宁麻辣藕丁 | 2×¥4.50= | ¥9.00 | exact |
| 小米辣烤鱼 | 3×¥15.30= | ¥45.90 | exact |
| 开心果冰浆 | 3×¥5.78= | ¥17.34 | 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） | 5×¥0.50= | ¥2.50 | reverse_clean |
| 普洱烤鸡 | 13×¥9.11= | ¥118.43 | exact |
| 普洱糊辣子拌青芒 | 2×¥5.74= | ¥11.48 | exact |
| 普洱酸醋米线 | 0×¥7.58= | ¥0.00 | exact |
| 暴打芭乐柠檬茶 | 4×¥3.78= | ¥15.12 | exact |
| 朝日抹茶鲜啤 | 1×¥6.80= | ¥6.80 | exact |
| 朝日鲜啤 | 4×¥6.60= | ¥26.40 | 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） | 4×¥3.76= | ¥15.04 | exact |
| 桃胶银耳西米露 | 1×¥9.97= | ¥9.97 | exact |
| 椰椰奥奥冰豆花 | 1×¥11.40= | ¥11.40 | exact |
| 油柑柠檬气泡饮 | 2×¥4.94= | ¥9.88 | exact |
| 油柑柠檬茶 | 4×¥4.50= | ¥18.00 | exact |
| 泰式馄钝 | 4×¥5.21= | ¥20.84 | exact |
| 海鲜馄钝 | 3×¥4.80= | ¥14.40 | exact |
| 炭火豆腐黄金洋芋 | 3×¥4.90= | ¥14.70 | exact |
| 烤小瓜 | 2×¥1.80= | ¥3.60 | exact |
| 烤洋丝瓜 | 4×¥2.00= | ¥8.00 | exact |
| 烤草芽 | 29×¥1.20= | ¥34.80 | exact |
| 牛油果冰浆 | 6×¥7.26= | ¥43.56 | exact |
| 牛肉串 | 82×¥2.10= | ¥172.20 | exact |
| 牛肝菌干巴饭 | 8×¥9.90= | ¥79.20 | exact |
| 玫瑰醪糟奶皮子冰牛奶 | 4×¥4.80= | ¥19.20 | exact |
| 玫酪干巴糯米饭 | 2×¥9.13= | ¥18.26 | exact |
| 竹蔗马蹄饮 | 5×?= | 未匹配 | unmatched |
| 糯叽叽木薯大满贯 | 2×¥12.20= | ¥24.40 | exact |
| 红糖乳扇茶 | 1×¥3.96= | ¥3.96 | exact |
| 老奶洋芋牛肉砂锅饭 | 7×¥7.70= | ¥53.90 | exact |
| 老昆明炒米线 | 4×¥5.33= | ¥21.32 | exact |
| 肉松大油条 | 3×¥3.84= | ¥11.52 | exact |
| 肉筋小肉串 | 4×¥8.40= | ¥33.60 | exact |
| 臭豆腐牛肉罐罐米线 | 6×¥6.95= | ¥41.70 | exact |
| 芋圆桃胶椰奶冰 | 1×¥11.50= | ¥11.50 | exact |
| 芋泥椰椰西米露 | 2×¥10.73= | ¥21.46 | exact |
| 芒果椰椰冰豆花 | 2×¥10.95= | ¥21.90 | exact |
| 芭乐冰浆 | 1×¥4.24= | ¥4.24 | exact |
| 荔枝酒酿 | 8×¥3.26= | ¥26.08 | exact |
| 菠萝火烧牛腩米线 | 3×¥7.33= | ¥21.99 | exact |
| 菠萝鸡脚 | 6×¥13.48= | ¥80.88 | 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 | 6×¥6.32= | ¥37.92 | exact |
| 贵州酸汤罐罐米线 | 12×¥6.94= | ¥83.28 | exact |
| 青野冰春卷 | 1×¥3.21= | ¥3.21 | exact |
| 饵块taco | 5×¥3.36= | ¥16.80 | exact |
| 鲜榨番茄牛肉砂锅饭 | 17×¥7.95= | ¥135.15 | exact |
| 合计 | ¥2,223.06 | 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 ÷ ¥3,892 = 148天 |
| 折合周数 | 21周 |
| 折合月数 | 4.9个月 |
| 月房租 | ¥38,250/月 | ¥1,275/天 |
| 月物业费 | ¥0/月 | ¥0/天 |
| 上月水电 | ¥16,000/月 | ¥533/天 |
| 上月人工 | ¥50,619/月 | ¥1,687/天 |
| 合计 | ¥3,496/天 |