{"report":{"scenario":{"scenarioName":"Exaba Demo Scenario 1","months":48,"startingTB":500.0,"monthlyGrowthTB":10.0,"revenuePerTBPerMonth":20.0,"costPerTBPerMonth":2.0,"currency":"USD","pricingModel":"fixed","numberOfSites":1,"prepaymentThresholdTB":1200.0,"prepaymentAmountTB":1000.0,"commitmentPricePerTbPerMonth":2.5,"flexiblePricePerTbPerMonth":3.5,"progressiveSplits":[{"tb":5000.0,"pricePerTBPerMonth":3.5},{"tb":25000.0,"pricePerTBPerMonth":2.625},{"tb":70000.0,"pricePerTBPerMonth":1.75},{"tb":null,"pricePerTBPerMonth":0.875}],"introductoryFreeMonths":3,"discountedPriceThresholdTB":2000.0,"discountedPriceFactor":0.5,"serverMonthlyCost":4500.0,"switchMonthlyCost":500.0,"serversPerRack":6,"rackCostPerMonth":0.0,"powerCostPerServerPerMonth":250.0,"peopleManagedServicePerMonth":395.8333333,"connectivityPerMonth":700.0,"otherFixedMonthlyCost":1000.0,"otherVariableMonthlyPerTb":0.0,"minimumServers":3,"rawCapacityPerServerTB":2880.0,"capacityHeadroomFactor":0.8},"table":{"months":[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48],"attributes":[{"key":"CUSTOMER_DATA_TB","label":"Customer Data (TB)","unit":"TB","values":[500.0,510.0,520.0,530.0,540.0,550.0,560.0,570.0,580.0,590.0,600.0,610.0,620.0,630.0,640.0,650.0,660.0,670.0,680.0,690.0,700.0,710.0,720.0,730.0,740.0,750.0,760.0,770.0,780.0,790.0,800.0,810.0,820.0,830.0,840.0,850.0,860.0,870.0,880.0,890.0,900.0,910.0,920.0,930.0,940.0,950.0,960.0,970.0]},{"key":"PREPAID_COMMITMENT_TB","label":"Annual Prepaid Commitment (TB)","unit":"TB","values":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},{"key":"SERVER_COUNT","label":"Number of Servers","unit":"servers","values":[3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0,3.0]},{"key":"RACK_COUNT","label":"Number of Racks","unit":"racks","values":[1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]},{"key":"RAW_CAPACITY_TB","label":"Total RAW Capacity (TB)","unit":"TB","values":[8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0,8640.0]},{"key":"USABLE_CAPACITY_TB","label":"Total Useable Capacity (TB)","unit":"TB","values":[5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0,5040.0]},{"key":"CLUSTER_NODE_RESILIENCE","label":"Cluster Node Resilience","unit":"nodes","values":[1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0,1.0]},{"key":"CAPACITY_EFFICIENCY_PCT","label":"Cluster Efficiency %","unit":"%","values":[58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33,58.33]},{"key":"HEADROOM_CAPACITY_TB","label":"Cluster Available Capacity (TB)","unit":"TB","values":[4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0,4032.0]},{"key":"REVENUE_PER_MONTH","label":"Revenue / Month","unit":"USD","values":[10000.0,10200.0,10400.0,10600.0,10800.0,11000.0,11200.0,11400.0,11600.0,11800.0,12000.0,12200.0,12400.0,12600.0,12800.0,13000.0,13200.0,13400.0,13600.0,13800.0,14000.0,14200.0,14400.0,14600.0,14800.0,15000.0,15200.0,15400.0,15600.0,15800.0,16000.0,16200.0,16400.0,16600.0,16800.0,17000.0,17200.0,17400.0,17600.0,17800.0,18000.0,18200.0,18400.0,18600.0,18800.0,19000.0,19200.0,19400.0]},{"key":"SOFTWARE_COMMITMENT_COST_PER_MONTH","label":"Software Licence - Commitment","unit":"USD","values":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},{"key":"SOFTWARE_FLEXIBLE_COST_PER_MONTH","label":"Software Licence - Flexible","unit":"USD","values":[875.0,892.5,910.0,927.5,945.0,962.5,980.0,997.5,1015.0,1032.5,1050.0,1067.5,1085.0,1102.5,1120.0,1137.5,1155.0,1172.5,1190.0,1207.5,1225.0,1242.5,1260.0,1277.5,1295.0,1312.5,1330.0,1347.5,1365.0,1382.5,1400.0,1417.5,1435.0,1452.5,1470.0,1487.5,1505.0,1522.5,1540.0,1557.5,1575.0,1592.5,1610.0,1627.5,1645.0,1662.5,1680.0,1697.5]},{"key":"HARDWARE_SERVER_COST_PER_MONTH","label":"Hardware - Server","unit":"USD","values":[13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0,13500.0]},{"key":"HARDWARE_SWITCH_COST_PER_MONTH","label":"Hardware - Switch","unit":"USD","values":[500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0,500.0]},{"key":"RACK_COST_PER_MONTH","label":"DC Rack","unit":"USD","values":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},{"key":"POWER_COST_PER_MONTH","label":"DC Power","unit":"USD","values":[750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0,750.0]},{"key":"PEOPLE_MANAGED_SERVICE_COST_PER_MONTH","label":"People / Managed Service","unit":"USD","values":[395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83,395.83]},{"key":"CONNECTIVITY_COST_PER_MONTH","label":"Connectivity (internet etc.)","unit":"USD","values":[700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0,700.0]},{"key":"OTHER_FIXED_COST_PER_MONTH","label":"Other Fixed Monthly Costs","unit":"USD","values":[1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0,1000.0]},{"key":"OTHER_VARIABLE_COST_PER_MONTH","label":"Other variable monthly costs","unit":"USD","values":[0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]},{"key":"COST_PER_MONTH","label":"Total Cost / Month","unit":"USD","values":[17720.83,17738.33,17755.83,17773.33,17790.83,17808.33,17825.83,17843.33,17860.83,17878.33,17895.83,17913.33,17930.83,17948.33,17965.83,17983.33,18000.83,18018.33,18035.83,18053.33,18070.83,18088.33,18105.83,18123.33,18140.83,18158.33,18175.83,18193.33,18210.83,18228.33,18245.83,18263.33,18280.83,18298.33,18315.83,18333.33,18350.83,18368.33,18385.83,18403.33,18420.83,18438.33,18455.83,18473.33,18490.83,18508.33,18525.83,18543.33]},{"key":"COST_PER_TB_PER_MONTH","label":"Cost/TB/Month","unit":"USD/TB","values":[35.44166,34.781039,34.145827,33.534585,32.945981,32.378782,31.831839,31.304088,30.794534,30.302254,29.826383,29.366115,28.920694,28.489413,28.071609,27.666662,27.273985,26.89303,26.523279,26.164246,25.815471,25.476521,25.146986,24.826479,24.514635,24.211107,23.915566,23.627701,23.347218,23.073835,22.807288,22.547321,22.293695,22.046181,21.80456,21.568624,21.338174,21.113023,20.892989,20.677899,20.467589,20.261901,20.060685,19.863796,19.671096,19.482453,19.29774,19.116835]},{"key":"PROFIT_PER_MONTH","label":"Total Profit / Month","unit":"USD","values":[-7720.83,-7538.33,-7355.83,-7173.33,-6990.83,-6808.33,-6625.83,-6443.33,-6260.83,-6078.33,-5895.83,-5713.33,-5530.83,-5348.33,-5165.83,-4983.33,-4800.83,-4618.33,-4435.83,-4253.33,-4070.83,-3888.33,-3705.83,-3523.33,-3340.83,-3158.33,-2975.83,-2793.33,-2610.83,-2428.33,-2245.83,-2063.33,-1880.83,-1698.33,-1515.83,-1333.33,-1150.83,-968.33,-785.83,-603.33,-420.83,-238.33,-55.83,126.67,309.17,491.67,674.17,856.67]},{"key":"PROFIT_PER_TB_PER_MONTH","label":"Profit/TB/Month","unit":"USD/TB","values":[-15.44166,-14.781039,-14.145827,-13.534585,-12.945981,-12.378782,-11.831839,-11.304088,-10.794534,-10.302254,-9.826383,-9.366115,-8.920694,-8.489413,-8.071609,-7.666662,-7.273985,-6.89303,-6.523279,-6.164246,-5.815471,-5.476521,-5.146986,-4.826479,-4.514635,-4.211107,-3.915566,-3.627701,-3.347218,-3.073835,-2.807287,-2.547321,-2.293695,-2.046181,-1.80456,-1.568624,-1.338174,-1.113023,-0.892989,-0.677899,-0.467589,-0.261901,-0.060685,0.136204,0.328904,0.517547,0.70226,0.883165]},{"key":"ANNUALIZED_PROFIT","label":"Total Profit / Annual","unit":"USD","values":[-92649.96,-90459.96,-88269.96,-86079.96,-83889.96,-81699.96,-79509.96,-77319.96,-75129.96,-72939.96,-70749.96,-68559.96,-66369.96,-64179.96,-61989.96,-59799.96,-57609.96,-55419.96,-53229.96,-51039.96,-48849.96,-46659.96,-44469.96,-42279.96,-40089.96,-37899.96,-35709.96,-33519.96,-31329.96,-29139.96,-26949.96,-24759.96,-22569.96,-20379.96,-18189.96,-15999.96,-13809.96,-11619.96,-9429.96,-7239.96,-5049.96,-2859.96,-669.96,1520.04,3710.04,5900.04,8090.04,10280.04]},{"key":"MARGIN_PCT","label":"Margin %","unit":"%","values":[-77.21,-73.91,-70.73,-67.67,-64.73,-61.89,-59.16,-56.52,-53.97,-51.51,-49.13,-46.83,-44.6,-42.45,-40.36,-38.33,-36.37,-34.47,-32.62,-30.82,-29.08,-27.38,-25.73,-24.13,-22.57,-21.06,-19.58,-18.14,-16.74,-15.37,-14.04,-12.74,-11.47,-10.23,-9.02,-7.84,-6.69,-5.57,-4.46,-3.39,-2.34,-1.31,-0.3,0.68,1.64,2.59,3.51,4.42]}]},"summary":{"endingCustomerDataTB":970.0,"totalRevenue":705600.0,"totalCost":870339.84,"totalProfit":-164739.84,"averageMonthlyProfit":-3432.08}}}