Workbook: /home/ubuntu/padel_venue_research/models/recalc/Trentham_Padel_Vending_Pilot_Model.xlsx
Checks passed: 47
Errors: 0

ALL VALIDATION CHECKS PASSED

SAMPLE PASSES
PASS low revenue_rental: 5950
PASS low revenue_balls: 4080
PASS low revenue_grips: 425
PASS low revenue_refresh: 3400
PASS low revenue: 13855
PASS low cogs: 4122.5
PASS low fees: 344.9895
PASS low shrinkage: 138.55
PASS low fixed: 5508
PASS low contribution: 3740.9605
PASS low blended_margin: 0.667553987730062
PASS low break_even_sales: 8251.01804683888
PASS low capex: 12846.25
PASS low payback_years: 3.43394430387597
PASS base revenue_rental: 14400
PASS base revenue_balls: 10080
PASS base revenue_grips: 2160
PASS base revenue_refresh: 9000
PASS base revenue: 35640
PASS base cogs: 12744
