[{"data":1,"prerenderedAt":-1},["ShallowReactive",2],{"calculator-initial-results":3},{"profit":4,"reverse":86},{"trad":5,"kiosk":38,"sensitivity":57},{"franchiseFee":6,"deposit":6,"equipment":7,"renovation":8,"initialInventory":6,"rentDeposit":6,"license":9,"openingMarketing":10,"rent":11,"salary":11,"socialInsurance":12,"utilities":13,"propertyFee":14,"internet":15,"maintenance":16,"marketing":12,"material":17,"packaging":18,"platformCommission":19,"avgPrice":20,"dailySales":21,"operatingDays":22,"totalStartup":23,"monthlyFixed":24,"perCupVariable":25,"monthlyRevenue":26,"monthlyVariable":27,"monthlyGrossProfit":28,"monthlyNetProfit":29,"grossMargin":30,"netMargin":31,"breakEvenDailyCups":32,"breakEvenRevenue":33,"safetyMargin":34,"paybackMonths":35,"annualROI":36,"year1Cash":37},30000,150000,100000,2000,5000,15000,3000,2500,1000,300,800,4,0.8,1.2,15,180,30,377000,40600,6,81000,32400,48600,8000,60,9.876543209876543,150.37037037037038,67666.66666666667,16.460905349794235,47.125,25.46419098143236,-281000,{"franchiseFee":39,"deposit":40,"equipment":41,"renovation":39,"initialInventory":29,"rentDeposit":42,"license":14,"openingMarketing":9,"rent":12,"salary":39,"socialInsurance":39,"utilities":16,"propertyFee":39,"internet":43,"maintenance":44,"marketing":14,"material":17,"packaging":18,"platformCommission":19,"avgPrice":20,"dailySales":30,"operatingDays":22,"totalStartup":45,"monthlyFixed":46,"perCupVariable":25,"monthlyRevenue":47,"monthlyVariable":48,"monthlyGrossProfit":49,"monthlyNetProfit":48,"grossMargin":30,"netMargin":50,"breakEvenDailyCups":51,"breakEvenRevenue":52,"safetyMargin":53,"paybackMonths":54,"annualROI":55,"year1Cash":56},0,10000,120000,6000,100,500,147000,5400,27000,10800,16200,40,20,9000,66.66666666666666,13.61111111111111,88.16326530612245,-17400,[58,65,71,72,79],{"tSales":59,"kSales":60,"tProfit":61,"kProfit":62,"tPayback":63,"kPayback":64},108,36,-11440,4320,-1,34.02777777777778,{"tSales":66,"kSales":67,"tProfit":68,"kProfit":69,"tPayback":63,"kPayback":70},144,48,-1720,7560,19.444444444444443,{"tSales":21,"kSales":30,"tProfit":29,"kProfit":48,"tPayback":35,"kPayback":54},{"tSales":73,"kSales":74,"tProfit":75,"kProfit":76,"tPayback":77,"kPayback":78},216,72,17720,14040,21.275395033860047,10.47008547008547,{"tSales":80,"kSales":81,"tProfit":82,"kProfit":83,"tPayback":84,"kPayback":85},252,84,27440,17280,13.739067055393585,8.506944444444445,{"startup":87,"fixed":88,"coffeeCost":89,"pastryCost":17,"ratio":90,"opDays":22,"targetMonths":91,"monthGrossTarget":92,"monthNetTarget":93,"dayNetTarget":94,"dayGrossTarget":95,"dayFixed":96,"coffeePriceA":20,"pastryPriceA":97,"coffeeVolB":98,"dailyCoffeeVolA":99,"dailyPastryVolA":100,"dailyRevenueA":101,"monthRevenueA":102,"coffeeMinPriceB":103,"pastryMinPriceB":104,"dailyRevenueB":105,"monthRevenueB":106,"perCustomerA":107,"perCustomerB":108,"coffeeUnitProfitA":109,"marginB":110,"laborTrad":42,"rentTrad":42,"scenarioA":111,"scenarioB":113,"kiosk":115},107000,15300,4.5,3,12,24216.666666666664,8916.666666666666,297.22222222222223,807.2222222222222,510,8,50,68.21596244131455,22.73865414710485,1205.148669796557,36154.46009389671,16.954285714285707,15.070476190476185,1098.8888888888885,32966.66666666666,4.357077311309934,5.944444444444445,10.5,0.7345803842264913,{"valid":112,"dailyCoffeeVolA":99,"dailyPastryVolA":100,"dailyRevenueA":101,"monthRevenueA":102,"perCustomerA":107,"coffeeUnitProfitA":109},true,{"valid":112,"abnormal":114,"coffeeMinPriceB":103,"pastryMinPriceB":104,"dailyRevenueB":105,"monthRevenueB":106,"perCustomerB":108,"m_B":110},false,{"kioskStartup":116,"kioskFixed":12,"kioskMonthNetTarget":117,"kioskVol":118,"kioskRev":119,"tradVol":99,"tradRev":101},130000,10833.333333333334,38.967136150234744,688.4194053208138]