| 临沧味五花趾 | 4×¥1.70= | ¥6.80 | exact |
| 临沧味牛肋条 | 12×¥1.70= | ¥20.40 | exact |
| 临沧味牛胸标 | 38×¥2.70= | ¥102.60 | exact |
| 临沧味牛里脊 | 23×¥1.70= | ¥39.10 | exact |
| 临沧味雪花牛肉 | 25×¥1.90= | ¥47.50 | exact |
| 乳扇菠萝蜜 | 18×¥1.20= | ¥21.60 | exact |
| 云南滇味炒饵块 | 18×¥5.58= | ¥100.44 | exact |
| 云南玫瑰鲜花油条 | 3×¥6.17= | ¥18.51 | exact |
| 佤味五花趾（辣！！！） | 9×¥1.60= | ¥14.40 | exact |
| 佤味牛胸标（辣！！！） | 10×¥2.60= | ¥26.00 | exact |
| 佤味牛里脊（辣！！！） | 4×¥1.60= | ¥6.40 | exact |
| 佤味雪花牛肉 | 23×¥1.80= | ¥41.40 | 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） | 2×¥13.46= | ¥26.92 | exact |
| 傣味馄钝 | 13×¥6.30= | ¥81.90 | exact |
| 净壮小肉串 | 2×¥3.50= | ¥7.00 | exact |
| 净瘦小肉串 | 1×¥10.40= | ¥10.40 | exact |
| 土豆泥热油拌面 | 7×¥4.56= | ¥31.92 | exact |
| 奶皮子冰牛奶 | 1×¥4.20= | ¥4.20 | exact |
| 学校门口的炸洋芋 | 20×¥3.53= | ¥70.60 | exact |
| 安宁麻辣藕丁 | 5×¥4.50= | ¥22.50 | exact |
| 小米辣烤鱼 | 1×¥15.30= | ¥15.30 | 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 | 8×¥9.11= | ¥72.88 | exact |
| 普洱糊辣子拌青芒 | 4×¥5.74= | ¥22.96 | exact |
| 普洱酸醋米线 | 2×¥7.58= | ¥15.16 | exact |
| 暴打芭乐柠檬茶 | 4×¥3.78= | ¥15.12 | exact |
| 桃胶莲子仙草芋圆 | 3×¥10.68= | ¥32.04 | exact |
| 桃胶银耳烤梨（热） | 4×¥3.76= | ¥15.04 | exact |
| 椰椰奥奥冰豆花 | 3×¥11.40= | ¥34.20 | exact |
| 油柑柠檬气泡饮 | 1×¥4.94= | ¥4.94 | exact |
| 油柑柠檬茶 | 13×¥4.50= | ¥58.50 | exact |
| 泰式馄钝 | 2×¥5.21= | ¥10.42 | exact |
| 海鲜馄钝 | 3×¥4.80= | ¥14.40 | exact |
| 炭火豆腐黄金洋芋 | 5×¥4.90= | ¥24.50 | exact |
| 烤小瓜 | 3×¥1.80= | ¥5.40 | exact |
| 烤洋丝瓜 | 2×¥2.00= | ¥4.00 | exact |
| 烤草芽 | 19×¥1.20= | ¥22.80 | exact |
| 牛油果冰浆 | 4×¥7.26= | ¥29.04 | exact |
| 牛肉串 | 96×¥2.10= | ¥201.60 | exact |
| 牛肝菌干巴饭 | 8×¥9.90= | ¥79.20 | exact |
| 玫瑰醪糟奶皮子冰牛奶 | 3×¥4.80= | ¥14.40 | exact |
| 竹蔗马蹄饮 | 8×?= | 未匹配 | unmatched |
| 糯叽叽木薯大满贯 | 3×¥12.20= | ¥36.60 | exact |
| 红糖乳扇茶 | 2×¥3.96= | ¥7.92 | exact |
| 羽衣甘蓝青提 | 4×¥3.76= | ¥15.04 | exact |
| 老奶洋芋牛肉砂锅饭 | 6×¥7.70= | ¥46.20 | exact |
| 老昆明炒米线 | 2×¥5.33= | ¥10.66 | exact |
| 肉松大油条 | 5×¥3.84= | ¥19.20 | exact |
| 肉筋小肉串 | 9×¥8.40= | ¥75.60 | exact |
| 臭豆腐牛肉罐罐米线 | 9×¥6.95= | ¥62.55 | exact |
| 芋圆桃胶椰奶冰 | 2×¥11.50= | ¥23.00 | exact |
| 芋泥椰椰西米露 | 2×¥10.73= | ¥21.46 | exact |
| 芒果椰椰冰豆花 | 5×¥10.95= | ¥54.75 | exact |
| 芭乐冰浆 | 3×¥4.24= | ¥12.72 | exact |
| 荔枝酒酿 | 5×¥3.26= | ¥16.30 | exact |
| 菠萝火烧牛腩米线 | 4×¥7.33= | ¥29.32 | exact |
| 菠萝鸡脚 | 14×¥13.48= | ¥188.72 | exact |
| 街边炸包浆豆腐 | 5×¥2.79= | ¥13.95 | exact |
| 豆浆冰酥盏 | 4×¥2.64= | ¥10.56 | exact |
| 豆花米线 | 2×¥6.32= | ¥12.64 | exact |
| 贵州酸汤罐罐米线 | 22×¥6.94= | ¥152.68 | exact |
| 青野冰春卷 | 1×¥3.21= | ¥3.21 | 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 |
| 合计 | ¥2,448.27 | 65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 ÷ ¥3,784 = 152天 |
| 折合周数 | 21周 |
| 折合月数 | 5.1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 |