| 临沧味五花趾 | 10×¥1.70= | ¥17.00 | exact |
| 临沧味牛肋条 | 5×¥1.70= | ¥8.50 | exact |
| 临沧味牛胸标 | 24×¥2.70= | ¥64.80 | exact |
| 临沧味牛里脊 | 10×¥1.70= | ¥17.00 | exact |
| 临沧味雪花牛肉 | 18×¥1.90= | ¥34.20 | exact |
| 乳扇菠萝蜜 | 15×¥1.20= | ¥18.00 | exact |
| 云南滇味炒饵块 | 9×¥5.58= | ¥50.22 | exact |
| 云南玫瑰鲜花油条 | 1×¥6.17= | ¥6.17 | exact |
| 佤味五花趾（辣！！！） | 5×¥1.60= | ¥8.00 | exact |
| 佤味牛肋条（辣！！！） | 13×¥1.60= | ¥20.80 | exact |
| 佤味牛胸标（辣！！！） | 23×¥2.60= | ¥59.80 | exact |
| 佤味牛里脊（辣！！！） | 13×¥1.60= | ¥20.80 | exact |
| 佤味雪花牛肉 | 9×¥1.80= | ¥16.20 | exact |
| 傣味木瓜丝拌鸡蛋 | 1×¥8.00= | ¥8.00 | exact |
| 傣味舂鸡脚（酸辣） | 2×¥11.20= | ¥22.40 | exact |
| 傣味芥末大虾(辣) | 3×¥13.46= | ¥40.38 | reverse_clean |
| 傣味馄饨 | 9×¥6.30= | ¥56.70 | fuzzy |
| 净壮小肉串（净壮是全肥的意思！） | 2×¥3.50= | ¥7.00 | clean |
| 净瘦小肉串 | 2×¥10.40= | ¥20.80 | exact |
| 土豆泥热油拌面 | 4×¥4.56= | ¥18.24 | exact |
| 奶皮子冰牛奶 | 4×¥4.20= | ¥16.80 | exact |
| 学校门口的炸洋芋 | 21×¥3.53= | ¥74.13 | exact |
| 小米辣烤鱼 | 2×¥15.30= | ¥30.60 | exact |
| 普洱烤鸡 | 8×¥9.11= | ¥72.88 | exact |
| 普洱糊辣子拌青芒 | 2×¥5.74= | ¥11.48 | 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 |
| 朝日鲜啤 | 5×¥6.60= | ¥33.00 | 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 | reverse_clean |
| 桃胶银耳西米露 | 2×¥9.97= | ¥19.94 | exact |
| 油柑柠檬气泡饮 | 1×¥4.94= | ¥4.94 | exact |
| 油柑柠檬茶 | 10×¥4.50= | ¥45.00 | exact |
| 泰式馄饨 | 4×¥5.21= | ¥20.84 | fuzzy |
| 海鲜馄饨 | 1×¥4.80= | ¥4.80 | fuzzy |
| 炭火豆腐黄金洋芋 | 1×¥4.90= | ¥4.90 | exact |
| 烤小瓜 | 2×¥1.80= | ¥3.60 | exact |
| 烤洋丝瓜 | 2×¥2.00= | ¥4.00 | exact |
| 烤草芽 | 8×¥1.20= | ¥9.60 | exact |
| 牛油果冰浆 | 3×¥7.26= | ¥21.78 | exact |
| 牛肉串 | 66×¥2.10= | ¥138.60 | exact |
| 牛肝菌干巴饭 | 2×¥9.90= | ¥19.80 | exact |
| 玫瑰醪糟奶皮子冰牛奶 | 4×¥4.80= | ¥19.20 | exact |
| 竹蔗马蹄饮 | 1×?= | 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 | 5×¥7.70= | ¥38.50 | exact |
| 老昆明炒米线 | 1×¥5.33= | ¥5.33 | exact |
| 肉筋小肉串 | 4×¥8.40= | ¥33.60 | exact |
| 臭豆腐牛肉罐罐米线 | 4×¥6.95= | ¥27.80 | 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 |
| 芋泥麻薯小丸子 | 3×¥10.15= | ¥30.45 | exact |
| 芒果桃胶燕麦芋圆 | 2×¥11.64= | ¥23.28 | exact |
| 芒果椰椰冰豆花 | 5×¥10.95= | ¥54.75 | exact |
| 芭乐冰浆 | 1×¥4.24= | ¥4.24 | exact |
| 荔枝酒酿 | 7×¥3.26= | ¥22.82 | exact |
| 菠萝火烧牛腩米线 | 1×¥7.33= | ¥7.33 | exact |
| 菠萝鸡脚 | 4×¥13.48= | ¥53.92 | exact |
| 街边炸包浆豆腐 | 7×¥2.79= | ¥19.53 | exact |
| 豆花米线 | 8×¥6.32= | ¥50.56 | exact |
| 贵州酸汤罐罐米线 | 14×¥6.94= | ¥97.16 | exact |
| 饵块taco | 7×¥3.36= | ¥23.52 | exact |
| 鲜榨番茄牛肉砂锅饭 | 16×¥7.95= | ¥127.20 | exact |
| 合计 | ¥1,829.75 | 64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 ÷ ¥2,525 = 228天 |
| 折合周数 | 32周 |
| 折合月数 | 7.6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 |