{"scenario_id":"crm-25-5-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":1500,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":125,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":1500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":1625,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":187.5,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3125,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":1500,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":31.25,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":125,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":1500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":1625,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":93.75,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3125,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":1500,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":25,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":125,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":1500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":1625,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-5-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":125,"modeled_annual_recurring_usd":1500,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":1500,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":75,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3125,"modeled_months2_to12_cash_monthly_billing_usd":1375,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":37.5,"modeled_first_year_usd_per_active_user_month":75,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":1750,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":3250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":31.25,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":37.5,"modeled_first_year_usd_per_active_user_month":46.875,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":1750,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":3250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":25,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":37.5,"modeled_first_year_usd_per_active_user_month":37.5,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":1750,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-10-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":3250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":31.25,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":37.5,"modeled_first_year_usd_per_active_user_month":75,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":31.25,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":31.25,"modeled_first_year_usd_per_active_user_month":39.0625,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":37.5,"modeled_first_year_usd_per_active_user_month":46.875,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":25,"modeled_first_year_usd_per_active_user_month":25,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":31.25,"modeled_first_year_usd_per_active_user_month":31.25,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-25-20-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":25,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":37.5,"modeled_first_year_usd_per_active_user_month":37.5,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":187.5,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":1750,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":250,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":93.75,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":1750,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":3000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":3000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":4500,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":75,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":1750,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":4500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-5-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":250,"modeled_annual_recurring_usd":3000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":3000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3250,"modeled_months2_to12_cash_monthly_billing_usd":2750,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":62.5,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":150,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":62.5,"modeled_first_year_usd_per_active_user_month":78.125,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":93.75,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":62.5,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-10-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":75,"modeled_first_year_usd_per_active_user_month":75,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":12000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":1000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":12000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":13500,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":56.25,"modeled_first_year_usd_per_active_user_month":112.5,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":2500,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":13500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":15000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":62.5,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":4000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":15000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":12000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":1000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":12000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":13500,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":56.25,"modeled_first_year_usd_per_active_user_month":70.3125,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":2500,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":13500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":15000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":62.5,"modeled_first_year_usd_per_active_user_month":78.125,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":4000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":15000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":12000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":50,"modeled_first_year_usd_per_active_user_month":50,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":1000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":12000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":13500,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":56.25,"modeled_first_year_usd_per_active_user_month":56.25,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":2500,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":13500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-50-20-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":50,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":15000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":62.5,"modeled_first_year_usd_per_active_user_month":62.5,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":4000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":15000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":250,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":125,"modeled_first_year_usd_per_active_user_month":312.5,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":0.5,"modeled_active_users":2,"realized_active_fraction_after_floor":0.4,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":150,"modeled_first_year_usd_per_active_user_month":375,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":125,"modeled_first_year_usd_per_active_user_month":156.25,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":0.8,"modeled_active_users":4,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":150,"modeled_first_year_usd_per_active_user_month":187.5,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":6000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":6000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":7500,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":125,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":7500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-5-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":5,"assumed_active_fraction":1,"modeled_active_users":5,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":500,"modeled_annual_recurring_usd":6000,"modeled_first_year_usd":9000,"modeled_renewal_year_usd_if_unchanged":6000,"modeled_first_year_usd_per_licensed_seat_month":150,"modeled_first_year_usd_per_active_user_month":150,"modeled_onboarding_usd_per_licensed_seat_month":50,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":5500,"modeled_month1_cash_annual_upfront_usd":9000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":12000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":200,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":1000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":12000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":13500,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":112.5,"modeled_first_year_usd_per_active_user_month":225,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":2500,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":13500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":0.5,"modeled_active_users":5,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":15000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":125,"modeled_first_year_usd_per_active_user_month":250,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":4000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":15000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":12000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":1000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":12000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":13500,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":112.5,"modeled_first_year_usd_per_active_user_month":140.625,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":2500,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":13500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":0.8,"modeled_active_users":8,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":15000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":125,"modeled_first_year_usd_per_active_user_month":156.25,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":4000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":15000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":12000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":1000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":12000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":13500,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":112.5,"modeled_first_year_usd_per_active_user_month":112.5,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":2500,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":13500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-10-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":10,"assumed_active_fraction":1,"modeled_active_users":10,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":1000,"modeled_annual_recurring_usd":12000,"modeled_first_year_usd":15000,"modeled_renewal_year_usd_if_unchanged":12000,"modeled_first_year_usd_per_licensed_seat_month":125,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":25,"modeled_month1_cash_monthly_billing_usd":4000,"modeled_months2_to12_cash_monthly_billing_usd":11000,"modeled_month1_cash_annual_upfront_usd":15000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-50-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":24000,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":200,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":24000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-50-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":25500,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":106.25,"modeled_first_year_usd_per_active_user_month":212.5,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":25500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-50-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":0.5,"modeled_active_users":10,"realized_active_fraction_after_floor":0.5,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":27000,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":112.5,"modeled_first_year_usd_per_active_user_month":225,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":5000,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":27000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-80-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":24000,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":125,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":24000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-80-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":25500,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":106.25,"modeled_first_year_usd_per_active_user_month":132.8125,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":25500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-80-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":0.8,"modeled_active_users":16,"realized_active_fraction_after_floor":0.8,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":27000,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":112.5,"modeled_first_year_usd_per_active_user_month":140.625,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":5000,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":27000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-100-0","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":0,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":24000,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":100,"modeled_first_year_usd_per_active_user_month":100,"modeled_onboarding_usd_per_licensed_seat_month":0,"modeled_month1_cash_monthly_billing_usd":2000,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":24000,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-100-1500","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":1500,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":25500,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":106.25,"modeled_first_year_usd_per_active_user_month":106.25,"modeled_onboarding_usd_per_licensed_seat_month":6.25,"modeled_month1_cash_monthly_billing_usd":3500,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":25500,"modeled_months2_to12_cash_annual_upfront_usd":0}
{"scenario_id":"crm-100-20-100-3000","observation_type":"authored_scenario","has_assumed_inputs":true,"is_vendor_quote":false,"assumed_monthly_seat_usd":100,"assumed_licensed_seats":20,"assumed_active_fraction":1,"modeled_active_users":20,"realized_active_fraction_after_floor":1,"assumed_required_onboarding_usd":3000,"assumed_monthly_addons_usd":0,"assumed_migration_usd":0,"modeled_monthly_recurring_usd":2000,"modeled_annual_recurring_usd":24000,"modeled_first_year_usd":27000,"modeled_renewal_year_usd_if_unchanged":24000,"modeled_first_year_usd_per_licensed_seat_month":112.5,"modeled_first_year_usd_per_active_user_month":112.5,"modeled_onboarding_usd_per_licensed_seat_month":12.5,"modeled_month1_cash_monthly_billing_usd":5000,"modeled_months2_to12_cash_monthly_billing_usd":22000,"modeled_month1_cash_annual_upfront_usd":27000,"modeled_months2_to12_cash_annual_upfront_usd":0}