{ "half_subscribers": { "call": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 14.583333, "cancellations": 0.0, "gross_starts": 14.583333, "average_paid": 7.291667, "revenue": 2112.395833, "mrr": 4224.791667, "operating_profit": 1056.197917, "cost_allowance": 1056.197917 }, { "month": 2, "year": 1, "opening": 14.583333, "closing": 29.166667, "cancellations": 0.291667, "gross_starts": 14.875, "average_paid": 21.875, "revenue": 6337.1875, "mrr": 8449.583333, "operating_profit": 3168.59375, "cost_allowance": 3168.59375 }, { "month": 3, "year": 1, "opening": 29.166667, "closing": 43.75, "cancellations": 0.583333, "gross_starts": 15.166667, "average_paid": 36.458333, "revenue": 10561.979167, "mrr": 12674.375, "operating_profit": 5280.989583, "cost_allowance": 5280.989583 }, { "month": 4, "year": 1, "opening": 43.75, "closing": 58.333333, "cancellations": 0.875, "gross_starts": 15.458333, "average_paid": 51.041667, "revenue": 14786.770833, "mrr": 16899.166667, "operating_profit": 7393.385417, "cost_allowance": 7393.385417 }, { "month": 5, "year": 1, "opening": 58.333333, "closing": 72.916667, "cancellations": 1.166667, "gross_starts": 15.75, "average_paid": 65.625, "revenue": 19011.5625, "mrr": 21123.958333, "operating_profit": 9505.78125, "cost_allowance": 9505.78125 }, { "month": 6, "year": 1, "opening": 72.916667, "closing": 87.5, "cancellations": 1.458333, "gross_starts": 16.041667, "average_paid": 80.208333, "revenue": 23236.354167, "mrr": 25348.75, "operating_profit": 11618.177083, "cost_allowance": 11618.177083 }, { "month": 7, "year": 1, "opening": 87.5, "closing": 102.083333, "cancellations": 1.75, "gross_starts": 16.333333, "average_paid": 94.791667, "revenue": 27461.145833, "mrr": 29573.541667, "operating_profit": 13730.572917, "cost_allowance": 13730.572917 }, { "month": 8, "year": 1, "opening": 102.083333, "closing": 116.666667, "cancellations": 2.041667, "gross_starts": 16.625, "average_paid": 109.375, "revenue": 31685.9375, "mrr": 33798.333333, "operating_profit": 15842.96875, "cost_allowance": 15842.96875 }, { "month": 9, "year": 1, "opening": 116.666667, "closing": 131.25, "cancellations": 2.333333, "gross_starts": 16.916667, "average_paid": 123.958333, "revenue": 35910.729167, "mrr": 38023.125, "operating_profit": 17955.364583, "cost_allowance": 17955.364583 }, { "month": 10, "year": 1, "opening": 131.25, "closing": 145.833333, "cancellations": 2.625, "gross_starts": 17.208333, "average_paid": 138.541667, "revenue": 40135.520833, "mrr": 42247.916667, "operating_profit": 20067.760417, "cost_allowance": 20067.760417 }, { "month": 11, "year": 1, "opening": 145.833333, "closing": 160.416667, "cancellations": 2.916667, "gross_starts": 17.5, "average_paid": 153.125, "revenue": 44360.3125, "mrr": 46472.708333, "operating_profit": 22180.15625, "cost_allowance": 22180.15625 }, { "month": 12, "year": 1, "opening": 160.416667, "closing": 175.0, "cancellations": 3.208333, "gross_starts": 17.791667, "average_paid": 167.708333, "revenue": 48585.104167, "mrr": 50697.5, "operating_profit": 24292.552083, "cost_allowance": 24292.552083 }, { "month": 13, "year": 2, "opening": 175.0, "closing": 193.75, "cancellations": 3.5, "gross_starts": 22.25, "average_paid": 184.375, "revenue": 53413.4375, "mrr": 56129.375, "operating_profit": 26706.71875, "cost_allowance": 26706.71875 }, { "month": 14, "year": 2, "opening": 193.75, "closing": 212.5, "cancellations": 3.875, "gross_starts": 22.625, "average_paid": 203.125, "revenue": 58845.3125, "mrr": 61561.25, "operating_profit": 29422.65625, "cost_allowance": 29422.65625 }, { "month": 15, "year": 2, "opening": 212.5, "closing": 231.25, "cancellations": 4.25, "gross_starts": 23.0, "average_paid": 221.875, "revenue": 64277.1875, "mrr": 66993.125, "operating_profit": 32138.59375, "cost_allowance": 32138.59375 }, { "month": 16, "year": 2, "opening": 231.25, "closing": 250.0, "cancellations": 4.625, "gross_starts": 23.375, "average_paid": 240.625, "revenue": 69709.0625, "mrr": 72425.0, "operating_profit": 34854.53125, "cost_allowance": 34854.53125 }, { "month": 17, "year": 2, "opening": 250.0, "closing": 268.75, "cancellations": 5.0, "gross_starts": 23.75, "average_paid": 259.375, "revenue": 75140.9375, "mrr": 77856.875, "operating_profit": 37570.46875, "cost_allowance": 37570.46875 }, { "month": 18, "year": 2, "opening": 268.75, "closing": 287.5, "cancellations": 5.375, "gross_starts": 24.125, "average_paid": 278.125, "revenue": 80572.8125, "mrr": 83288.75, "operating_profit": 40286.40625, "cost_allowance": 40286.40625 }, { "month": 19, "year": 2, "opening": 287.5, "closing": 306.25, "cancellations": 5.75, "gross_starts": 24.5, "average_paid": 296.875, "revenue": 86004.6875, "mrr": 88720.625, "operating_profit": 43002.34375, "cost_allowance": 43002.34375 }, { "month": 20, "year": 2, "opening": 306.25, "closing": 325.0, "cancellations": 6.125, "gross_starts": 24.875, "average_paid": 315.625, "revenue": 91436.5625, "mrr": 94152.5, "operating_profit": 45718.28125, "cost_allowance": 45718.28125 }, { "month": 21, "year": 2, "opening": 325.0, "closing": 343.75, "cancellations": 6.5, "gross_starts": 25.25, "average_paid": 334.375, "revenue": 96868.4375, "mrr": 99584.375, "operating_profit": 48434.21875, "cost_allowance": 48434.21875 }, { "month": 22, "year": 2, "opening": 343.75, "closing": 362.5, "cancellations": 6.875, "gross_starts": 25.625, "average_paid": 353.125, "revenue": 102300.3125, "mrr": 105016.25, "operating_profit": 51150.15625, "cost_allowance": 51150.15625 }, { "month": 23, "year": 2, "opening": 362.5, "closing": 381.25, "cancellations": 7.25, "gross_starts": 26.0, "average_paid": 371.875, "revenue": 107732.1875, "mrr": 110448.125, "operating_profit": 53866.09375, "cost_allowance": 53866.09375 }, { "month": 24, "year": 2, "opening": 381.25, "closing": 400.0, "cancellations": 7.625, "gross_starts": 26.375, "average_paid": 390.625, "revenue": 113164.0625, "mrr": 115880.0, "operating_profit": 56582.03125, "cost_allowance": 56582.03125 }, { "month": 25, "year": 3, "opening": 400.0, "closing": 429.166667, "cancellations": 8.0, "gross_starts": 37.166667, "average_paid": 414.583333, "revenue": 120104.791667, "mrr": 124329.583333, "operating_profit": 60052.395833, "cost_allowance": 60052.395833 }, { "month": 26, "year": 3, "opening": 429.166667, "closing": 458.333333, "cancellations": 8.583333, "gross_starts": 37.75, "average_paid": 443.75, "revenue": 128554.375, "mrr": 132779.166667, "operating_profit": 64277.1875, "cost_allowance": 64277.1875 }, { "month": 27, "year": 3, "opening": 458.333333, "closing": 487.5, "cancellations": 9.166667, "gross_starts": 38.333333, "average_paid": 472.916667, "revenue": 137003.958333, "mrr": 141228.75, "operating_profit": 68501.979167, "cost_allowance": 68501.979167 }, { "month": 28, "year": 3, "opening": 487.5, "closing": 516.666667, "cancellations": 9.75, "gross_starts": 38.916667, "average_paid": 502.083333, "revenue": 145453.541667, "mrr": 149678.333333, "operating_profit": 72726.770833, "cost_allowance": 72726.770833 }, { "month": 29, "year": 3, "opening": 516.666667, "closing": 545.833333, "cancellations": 10.333333, "gross_starts": 39.5, "average_paid": 531.25, "revenue": 153903.125, "mrr": 158127.916667, "operating_profit": 76951.5625, "cost_allowance": 76951.5625 }, { "month": 30, "year": 3, "opening": 545.833333, "closing": 575.0, "cancellations": 10.916667, "gross_starts": 40.083333, "average_paid": 560.416667, "revenue": 162352.708333, "mrr": 166577.5, "operating_profit": 81176.354167, "cost_allowance": 81176.354167 }, { "month": 31, "year": 3, "opening": 575.0, "closing": 604.166667, "cancellations": 11.5, "gross_starts": 40.666667, "average_paid": 589.583333, "revenue": 170802.291667, "mrr": 175027.083333, "operating_profit": 85401.145833, "cost_allowance": 85401.145833 }, { "month": 32, "year": 3, "opening": 604.166667, "closing": 633.333333, "cancellations": 12.083333, "gross_starts": 41.25, "average_paid": 618.75, "revenue": 179251.875, "mrr": 183476.666667, "operating_profit": 89625.9375, "cost_allowance": 89625.9375 }, { "month": 33, "year": 3, "opening": 633.333333, "closing": 662.5, "cancellations": 12.666667, "gross_starts": 41.833333, "average_paid": 647.916667, "revenue": 187701.458333, "mrr": 191926.25, "operating_profit": 93850.729167, "cost_allowance": 93850.729167 }, { "month": 34, "year": 3, "opening": 662.5, "closing": 691.666667, "cancellations": 13.25, "gross_starts": 42.416667, "average_paid": 677.083333, "revenue": 196151.041667, "mrr": 200375.833333, "operating_profit": 98075.520833, "cost_allowance": 98075.520833 }, { "month": 35, "year": 3, "opening": 691.666667, "closing": 720.833333, "cancellations": 13.833333, "gross_starts": 43.0, "average_paid": 706.25, "revenue": 204600.625, "mrr": 208825.416667, "operating_profit": 102300.3125, "cost_allowance": 102300.3125 }, { "month": 36, "year": 3, "opening": 720.833333, "closing": 750.0, "cancellations": 14.416667, "gross_starts": 43.583333, "average_paid": 735.416667, "revenue": 213050.208333, "mrr": 217275.0, "operating_profit": 106525.104167, "cost_allowance": 106525.104167 }, { "month": 37, "year": 4, "opening": 750.0, "closing": 781.25, "cancellations": 15.0, "gross_starts": 46.25, "average_paid": 765.625, "revenue": 221801.5625, "mrr": 226328.125, "operating_profit": 110900.78125, "cost_allowance": 110900.78125 }, { "month": 38, "year": 4, "opening": 781.25, "closing": 812.5, "cancellations": 15.625, "gross_starts": 46.875, "average_paid": 796.875, "revenue": 230854.6875, "mrr": 235381.25, "operating_profit": 115427.34375, "cost_allowance": 115427.34375 }, { "month": 39, "year": 4, "opening": 812.5, "closing": 843.75, "cancellations": 16.25, "gross_starts": 47.5, "average_paid": 828.125, "revenue": 239907.8125, "mrr": 244434.375, "operating_profit": 119953.90625, "cost_allowance": 119953.90625 }, { "month": 40, "year": 4, "opening": 843.75, "closing": 875.0, "cancellations": 16.875, "gross_starts": 48.125, "average_paid": 859.375, "revenue": 248960.9375, "mrr": 253487.5, "operating_profit": 124480.46875, "cost_allowance": 124480.46875 }, { "month": 41, "year": 4, "opening": 875.0, "closing": 906.25, "cancellations": 17.5, "gross_starts": 48.75, "average_paid": 890.625, "revenue": 258014.0625, "mrr": 262540.625, "operating_profit": 129007.03125, "cost_allowance": 129007.03125 }, { "month": 42, "year": 4, "opening": 906.25, "closing": 937.5, "cancellations": 18.125, "gross_starts": 49.375, "average_paid": 921.875, "revenue": 267067.1875, "mrr": 271593.75, "operating_profit": 133533.59375, "cost_allowance": 133533.59375 }, { "month": 43, "year": 4, "opening": 937.5, "closing": 968.75, "cancellations": 18.75, "gross_starts": 50.0, "average_paid": 953.125, "revenue": 276120.3125, "mrr": 280646.875, "operating_profit": 138060.15625, "cost_allowance": 138060.15625 }, { "month": 44, "year": 4, "opening": 968.75, "closing": 1000.0, "cancellations": 19.375, "gross_starts": 50.625, "average_paid": 984.375, "revenue": 285173.4375, "mrr": 289700.0, "operating_profit": 142586.71875, "cost_allowance": 142586.71875 }, { "month": 45, "year": 4, "opening": 1000.0, "closing": 1031.25, "cancellations": 20.0, "gross_starts": 51.25, "average_paid": 1015.625, "revenue": 294226.5625, "mrr": 298753.125, "operating_profit": 147113.28125, "cost_allowance": 147113.28125 }, { "month": 46, "year": 4, "opening": 1031.25, "closing": 1062.5, "cancellations": 20.625, "gross_starts": 51.875, "average_paid": 1046.875, "revenue": 303279.6875, "mrr": 307806.25, "operating_profit": 151639.84375, "cost_allowance": 151639.84375 }, { "month": 47, "year": 4, "opening": 1062.5, "closing": 1093.75, "cancellations": 21.25, "gross_starts": 52.5, "average_paid": 1078.125, "revenue": 312332.8125, "mrr": 316859.375, "operating_profit": 156166.40625, "cost_allowance": 156166.40625 }, { "month": 48, "year": 4, "opening": 1093.75, "closing": 1125.0, "cancellations": 21.875, "gross_starts": 53.125, "average_paid": 1109.375, "revenue": 321385.9375, "mrr": 325912.5, "operating_profit": 160692.96875, "cost_allowance": 160692.96875 }, { "month": 49, "year": 5, "opening": 1125.0, "closing": 1156.25, "cancellations": 22.5, "gross_starts": 53.75, "average_paid": 1140.625, "revenue": 330439.0625, "mrr": 334965.625, "operating_profit": 165219.53125, "cost_allowance": 165219.53125 }, { "month": 50, "year": 5, "opening": 1156.25, "closing": 1187.5, "cancellations": 23.125, "gross_starts": 54.375, "average_paid": 1171.875, "revenue": 339492.1875, "mrr": 344018.75, "operating_profit": 169746.09375, "cost_allowance": 169746.09375 }, { "month": 51, "year": 5, "opening": 1187.5, "closing": 1218.75, "cancellations": 23.75, "gross_starts": 55.0, "average_paid": 1203.125, "revenue": 348545.3125, "mrr": 353071.875, "operating_profit": 174272.65625, "cost_allowance": 174272.65625 }, { "month": 52, "year": 5, "opening": 1218.75, "closing": 1250.0, "cancellations": 24.375, "gross_starts": 55.625, "average_paid": 1234.375, "revenue": 357598.4375, "mrr": 362125.0, "operating_profit": 178799.21875, "cost_allowance": 178799.21875 }, { "month": 53, "year": 5, "opening": 1250.0, "closing": 1281.25, "cancellations": 25.0, "gross_starts": 56.25, "average_paid": 1265.625, "revenue": 366651.5625, "mrr": 371178.125, "operating_profit": 183325.78125, "cost_allowance": 183325.78125 }, { "month": 54, "year": 5, "opening": 1281.25, "closing": 1312.5, "cancellations": 25.625, "gross_starts": 56.875, "average_paid": 1296.875, "revenue": 375704.6875, "mrr": 380231.25, "operating_profit": 187852.34375, "cost_allowance": 187852.34375 }, { "month": 55, "year": 5, "opening": 1312.5, "closing": 1343.75, "cancellations": 26.25, "gross_starts": 57.5, "average_paid": 1328.125, "revenue": 384757.8125, "mrr": 389284.375, "operating_profit": 192378.90625, "cost_allowance": 192378.90625 }, { "month": 56, "year": 5, "opening": 1343.75, "closing": 1375.0, "cancellations": 26.875, "gross_starts": 58.125, "average_paid": 1359.375, "revenue": 393810.9375, "mrr": 398337.5, "operating_profit": 196905.46875, "cost_allowance": 196905.46875 }, { "month": 57, "year": 5, "opening": 1375.0, "closing": 1406.25, "cancellations": 27.5, "gross_starts": 58.75, "average_paid": 1390.625, "revenue": 402864.0625, "mrr": 407390.625, "operating_profit": 201432.03125, "cost_allowance": 201432.03125 }, { "month": 58, "year": 5, "opening": 1406.25, "closing": 1437.5, "cancellations": 28.125, "gross_starts": 59.375, "average_paid": 1421.875, "revenue": 411917.1875, "mrr": 416443.75, "operating_profit": 205958.59375, "cost_allowance": 205958.59375 }, { "month": 59, "year": 5, "opening": 1437.5, "closing": 1468.75, "cancellations": 28.75, "gross_starts": 60.0, "average_paid": 1453.125, "revenue": 420970.3125, "mrr": 425496.875, "operating_profit": 210485.15625, "cost_allowance": 210485.15625 }, { "month": 60, "year": 5, "opening": 1468.75, "closing": 1500.0, "cancellations": 29.375, "gross_starts": 60.625, "average_paid": 1484.375, "revenue": 430023.4375, "mrr": 434550.0, "operating_profit": 215011.71875, "cost_allowance": 215011.71875 } ], "click": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 16.666667, "cancellations": 0.0, "gross_starts": 16.666667, "average_paid": 8.333333, "revenue": 2414.166667, "mrr": 4828.333333, "operating_profit": 1207.083333, "cost_allowance": 1207.083333 }, { "month": 2, "year": 1, "opening": 16.666667, "closing": 33.333333, "cancellations": 0.333333, "gross_starts": 17.0, "average_paid": 25.0, "revenue": 7242.5, "mrr": 9656.666667, "operating_profit": 3621.25, "cost_allowance": 3621.25 }, { "month": 3, "year": 1, "opening": 33.333333, "closing": 50.0, "cancellations": 0.666667, "gross_starts": 17.333333, "average_paid": 41.666667, "revenue": 12070.833333, "mrr": 14485.0, "operating_profit": 6035.416667, "cost_allowance": 6035.416667 }, { "month": 4, "year": 1, "opening": 50.0, "closing": 66.666667, "cancellations": 1.0, "gross_starts": 17.666667, "average_paid": 58.333333, "revenue": 16899.166667, "mrr": 19313.333333, "operating_profit": 8449.583333, "cost_allowance": 8449.583333 }, { "month": 5, "year": 1, "opening": 66.666667, "closing": 83.333333, "cancellations": 1.333333, "gross_starts": 18.0, "average_paid": 75.0, "revenue": 21727.5, "mrr": 24141.666667, "operating_profit": 10863.75, "cost_allowance": 10863.75 }, { "month": 6, "year": 1, "opening": 83.333333, "closing": 100.0, "cancellations": 1.666667, "gross_starts": 18.333333, "average_paid": 91.666667, "revenue": 26555.833333, "mrr": 28970.0, "operating_profit": 13277.916667, "cost_allowance": 13277.916667 }, { "month": 7, "year": 1, "opening": 100.0, "closing": 116.666667, "cancellations": 2.0, "gross_starts": 18.666667, "average_paid": 108.333333, "revenue": 31384.166667, "mrr": 33798.333333, "operating_profit": 15692.083333, "cost_allowance": 15692.083333 }, { "month": 8, "year": 1, "opening": 116.666667, "closing": 133.333333, "cancellations": 2.333333, "gross_starts": 19.0, "average_paid": 125.0, "revenue": 36212.5, "mrr": 38626.666667, "operating_profit": 18106.25, "cost_allowance": 18106.25 }, { "month": 9, "year": 1, "opening": 133.333333, "closing": 150.0, "cancellations": 2.666667, "gross_starts": 19.333333, "average_paid": 141.666667, "revenue": 41040.833333, "mrr": 43455.0, "operating_profit": 20520.416667, "cost_allowance": 20520.416667 }, { "month": 10, "year": 1, "opening": 150.0, "closing": 166.666667, "cancellations": 3.0, "gross_starts": 19.666667, "average_paid": 158.333333, "revenue": 45869.166667, "mrr": 48283.333333, "operating_profit": 22934.583333, "cost_allowance": 22934.583333 }, { "month": 11, "year": 1, "opening": 166.666667, "closing": 183.333333, "cancellations": 3.333333, "gross_starts": 20.0, "average_paid": 175.0, "revenue": 50697.5, "mrr": 53111.666667, "operating_profit": 25348.75, "cost_allowance": 25348.75 }, { "month": 12, "year": 1, "opening": 183.333333, "closing": 200.0, "cancellations": 3.666667, "gross_starts": 20.333333, "average_paid": 191.666667, "revenue": 55525.833333, "mrr": 57940.0, "operating_profit": 27762.916667, "cost_allowance": 27762.916667 }, { "month": 13, "year": 2, "opening": 200.0, "closing": 229.166667, "cancellations": 4.0, "gross_starts": 33.166667, "average_paid": 214.583333, "revenue": 62164.791667, "mrr": 66389.583333, "operating_profit": 31082.395833, "cost_allowance": 31082.395833 }, { "month": 14, "year": 2, "opening": 229.166667, "closing": 258.333333, "cancellations": 4.583333, "gross_starts": 33.75, "average_paid": 243.75, "revenue": 70614.375, "mrr": 74839.166667, "operating_profit": 35307.1875, "cost_allowance": 35307.1875 }, { "month": 15, "year": 2, "opening": 258.333333, "closing": 287.5, "cancellations": 5.166667, "gross_starts": 34.333333, "average_paid": 272.916667, "revenue": 79063.958333, "mrr": 83288.75, "operating_profit": 39531.979167, "cost_allowance": 39531.979167 }, { "month": 16, "year": 2, "opening": 287.5, "closing": 316.666667, "cancellations": 5.75, "gross_starts": 34.916667, "average_paid": 302.083333, "revenue": 87513.541667, "mrr": 91738.333333, "operating_profit": 43756.770833, "cost_allowance": 43756.770833 }, { "month": 17, "year": 2, "opening": 316.666667, "closing": 345.833333, "cancellations": 6.333333, "gross_starts": 35.5, "average_paid": 331.25, "revenue": 95963.125, "mrr": 100187.916667, "operating_profit": 47981.5625, "cost_allowance": 47981.5625 }, { "month": 18, "year": 2, "opening": 345.833333, "closing": 375.0, "cancellations": 6.916667, "gross_starts": 36.083333, "average_paid": 360.416667, "revenue": 104412.708333, "mrr": 108637.5, "operating_profit": 52206.354167, "cost_allowance": 52206.354167 }, { "month": 19, "year": 2, "opening": 375.0, "closing": 404.166667, "cancellations": 7.5, "gross_starts": 36.666667, "average_paid": 389.583333, "revenue": 112862.291667, "mrr": 117087.083333, "operating_profit": 56431.145833, "cost_allowance": 56431.145833 }, { "month": 20, "year": 2, "opening": 404.166667, "closing": 433.333333, "cancellations": 8.083333, "gross_starts": 37.25, "average_paid": 418.75, "revenue": 121311.875, "mrr": 125536.666667, "operating_profit": 60655.9375, "cost_allowance": 60655.9375 }, { "month": 21, "year": 2, "opening": 433.333333, "closing": 462.5, "cancellations": 8.666667, "gross_starts": 37.833333, "average_paid": 447.916667, "revenue": 129761.458333, "mrr": 133986.25, "operating_profit": 64880.729167, "cost_allowance": 64880.729167 }, { "month": 22, "year": 2, "opening": 462.5, "closing": 491.666667, "cancellations": 9.25, "gross_starts": 38.416667, "average_paid": 477.083333, "revenue": 138211.041667, "mrr": 142435.833333, "operating_profit": 69105.520833, "cost_allowance": 69105.520833 }, { "month": 23, "year": 2, "opening": 491.666667, "closing": 520.833333, "cancellations": 9.833333, "gross_starts": 39.0, "average_paid": 506.25, "revenue": 146660.625, "mrr": 150885.416667, "operating_profit": 73330.3125, "cost_allowance": 73330.3125 }, { "month": 24, "year": 2, "opening": 520.833333, "closing": 550.0, "cancellations": 10.416667, "gross_starts": 39.583333, "average_paid": 535.416667, "revenue": 155110.208333, "mrr": 159335.0, "operating_profit": 77555.104167, "cost_allowance": 77555.104167 }, { "month": 25, "year": 3, "opening": 550.0, "closing": 600.0, "cancellations": 11.0, "gross_starts": 61.0, "average_paid": 575.0, "revenue": 166577.5, "mrr": 173820.0, "operating_profit": 83288.75, "cost_allowance": 83288.75 }, { "month": 26, "year": 3, "opening": 600.0, "closing": 650.0, "cancellations": 12.0, "gross_starts": 62.0, "average_paid": 625.0, "revenue": 181062.5, "mrr": 188305.0, "operating_profit": 90531.25, "cost_allowance": 90531.25 }, { "month": 27, "year": 3, "opening": 650.0, "closing": 700.0, "cancellations": 13.0, "gross_starts": 63.0, "average_paid": 675.0, "revenue": 195547.5, "mrr": 202790.0, "operating_profit": 97773.75, "cost_allowance": 97773.75 }, { "month": 28, "year": 3, "opening": 700.0, "closing": 750.0, "cancellations": 14.0, "gross_starts": 64.0, "average_paid": 725.0, "revenue": 210032.5, "mrr": 217275.0, "operating_profit": 105016.25, "cost_allowance": 105016.25 }, { "month": 29, "year": 3, "opening": 750.0, "closing": 800.0, "cancellations": 15.0, "gross_starts": 65.0, "average_paid": 775.0, "revenue": 224517.5, "mrr": 231760.0, "operating_profit": 112258.75, "cost_allowance": 112258.75 }, { "month": 30, "year": 3, "opening": 800.0, "closing": 850.0, "cancellations": 16.0, "gross_starts": 66.0, "average_paid": 825.0, "revenue": 239002.5, "mrr": 246245.0, "operating_profit": 119501.25, "cost_allowance": 119501.25 }, { "month": 31, "year": 3, "opening": 850.0, "closing": 900.0, "cancellations": 17.0, "gross_starts": 67.0, "average_paid": 875.0, "revenue": 253487.5, "mrr": 260730.0, "operating_profit": 126743.75, "cost_allowance": 126743.75 }, { "month": 32, "year": 3, "opening": 900.0, "closing": 950.0, "cancellations": 18.0, "gross_starts": 68.0, "average_paid": 925.0, "revenue": 267972.5, "mrr": 275215.0, "operating_profit": 133986.25, "cost_allowance": 133986.25 }, { "month": 33, "year": 3, "opening": 950.0, "closing": 1000.0, "cancellations": 19.0, "gross_starts": 69.0, "average_paid": 975.0, "revenue": 282457.5, "mrr": 289700.0, "operating_profit": 141228.75, "cost_allowance": 141228.75 }, { "month": 34, "year": 3, "opening": 1000.0, "closing": 1050.0, "cancellations": 20.0, "gross_starts": 70.0, "average_paid": 1025.0, "revenue": 296942.5, "mrr": 304185.0, "operating_profit": 148471.25, "cost_allowance": 148471.25 }, { "month": 35, "year": 3, "opening": 1050.0, "closing": 1100.0, "cancellations": 21.0, "gross_starts": 71.0, "average_paid": 1075.0, "revenue": 311427.5, "mrr": 318670.0, "operating_profit": 155713.75, "cost_allowance": 155713.75 }, { "month": 36, "year": 3, "opening": 1100.0, "closing": 1150.0, "cancellations": 22.0, "gross_starts": 72.0, "average_paid": 1125.0, "revenue": 325912.5, "mrr": 333155.0, "operating_profit": 162956.25, "cost_allowance": 162956.25 }, { "month": 37, "year": 4, "opening": 1150.0, "closing": 1220.833333, "cancellations": 23.0, "gross_starts": 93.833333, "average_paid": 1185.416667, "revenue": 343415.208333, "mrr": 353675.416667, "operating_profit": 171707.604167, "cost_allowance": 171707.604167 }, { "month": 38, "year": 4, "opening": 1220.833333, "closing": 1291.666667, "cancellations": 24.416667, "gross_starts": 95.25, "average_paid": 1256.25, "revenue": 363935.625, "mrr": 374195.833333, "operating_profit": 181967.8125, "cost_allowance": 181967.8125 }, { "month": 39, "year": 4, "opening": 1291.666667, "closing": 1362.5, "cancellations": 25.833333, "gross_starts": 96.666667, "average_paid": 1327.083333, "revenue": 384456.041667, "mrr": 394716.25, "operating_profit": 192228.020833, "cost_allowance": 192228.020833 }, { "month": 40, "year": 4, "opening": 1362.5, "closing": 1433.333333, "cancellations": 27.25, "gross_starts": 98.083333, "average_paid": 1397.916667, "revenue": 404976.458333, "mrr": 415236.666667, "operating_profit": 202488.229167, "cost_allowance": 202488.229167 }, { "month": 41, "year": 4, "opening": 1433.333333, "closing": 1504.166667, "cancellations": 28.666667, "gross_starts": 99.5, "average_paid": 1468.75, "revenue": 425496.875, "mrr": 435757.083333, "operating_profit": 212748.4375, "cost_allowance": 212748.4375 }, { "month": 42, "year": 4, "opening": 1504.166667, "closing": 1575.0, "cancellations": 30.083333, "gross_starts": 100.916667, "average_paid": 1539.583333, "revenue": 446017.291667, "mrr": 456277.5, "operating_profit": 223008.645833, "cost_allowance": 223008.645833 }, { "month": 43, "year": 4, "opening": 1575.0, "closing": 1645.833333, "cancellations": 31.5, "gross_starts": 102.333333, "average_paid": 1610.416667, "revenue": 466537.708333, "mrr": 476797.916667, "operating_profit": 233268.854167, "cost_allowance": 233268.854167 }, { "month": 44, "year": 4, "opening": 1645.833333, "closing": 1716.666667, "cancellations": 32.916667, "gross_starts": 103.75, "average_paid": 1681.25, "revenue": 487058.125, "mrr": 497318.333333, "operating_profit": 243529.0625, "cost_allowance": 243529.0625 }, { "month": 45, "year": 4, "opening": 1716.666667, "closing": 1787.5, "cancellations": 34.333333, "gross_starts": 105.166667, "average_paid": 1752.083333, "revenue": 507578.541667, "mrr": 517838.75, "operating_profit": 253789.270833, "cost_allowance": 253789.270833 }, { "month": 46, "year": 4, "opening": 1787.5, "closing": 1858.333333, "cancellations": 35.75, "gross_starts": 106.583333, "average_paid": 1822.916667, "revenue": 528098.958333, "mrr": 538359.166667, "operating_profit": 264049.479167, "cost_allowance": 264049.479167 }, { "month": 47, "year": 4, "opening": 1858.333333, "closing": 1929.166667, "cancellations": 37.166667, "gross_starts": 108.0, "average_paid": 1893.75, "revenue": 548619.375, "mrr": 558879.583333, "operating_profit": 274309.6875, "cost_allowance": 274309.6875 }, { "month": 48, "year": 4, "opening": 1929.166667, "closing": 2000.0, "cancellations": 38.583333, "gross_starts": 109.416667, "average_paid": 1964.583333, "revenue": 569139.791667, "mrr": 579400.0, "operating_profit": 284569.895833, "cost_allowance": 284569.895833 }, { "month": 49, "year": 5, "opening": 2000.0, "closing": 2083.333333, "cancellations": 40.0, "gross_starts": 123.333333, "average_paid": 2041.666667, "revenue": 591470.833333, "mrr": 603541.666667, "operating_profit": 295735.416667, "cost_allowance": 295735.416667 }, { "month": 50, "year": 5, "opening": 2083.333333, "closing": 2166.666667, "cancellations": 41.666667, "gross_starts": 125.0, "average_paid": 2125.0, "revenue": 615612.5, "mrr": 627683.333333, "operating_profit": 307806.25, "cost_allowance": 307806.25 }, { "month": 51, "year": 5, "opening": 2166.666667, "closing": 2250.0, "cancellations": 43.333333, "gross_starts": 126.666667, "average_paid": 2208.333333, "revenue": 639754.166667, "mrr": 651825.0, "operating_profit": 319877.083333, "cost_allowance": 319877.083333 }, { "month": 52, "year": 5, "opening": 2250.0, "closing": 2333.333333, "cancellations": 45.0, "gross_starts": 128.333333, "average_paid": 2291.666667, "revenue": 663895.833333, "mrr": 675966.666667, "operating_profit": 331947.916667, "cost_allowance": 331947.916667 }, { "month": 53, "year": 5, "opening": 2333.333333, "closing": 2416.666667, "cancellations": 46.666667, "gross_starts": 130.0, "average_paid": 2375.0, "revenue": 688037.5, "mrr": 700108.333333, "operating_profit": 344018.75, "cost_allowance": 344018.75 }, { "month": 54, "year": 5, "opening": 2416.666667, "closing": 2500.0, "cancellations": 48.333333, "gross_starts": 131.666667, "average_paid": 2458.333333, "revenue": 712179.166667, "mrr": 724250.0, "operating_profit": 356089.583333, "cost_allowance": 356089.583333 }, { "month": 55, "year": 5, "opening": 2500.0, "closing": 2583.333333, "cancellations": 50.0, "gross_starts": 133.333333, "average_paid": 2541.666667, "revenue": 736320.833333, "mrr": 748391.666667, "operating_profit": 368160.416667, "cost_allowance": 368160.416667 }, { "month": 56, "year": 5, "opening": 2583.333333, "closing": 2666.666667, "cancellations": 51.666667, "gross_starts": 135.0, "average_paid": 2625.0, "revenue": 760462.5, "mrr": 772533.333333, "operating_profit": 380231.25, "cost_allowance": 380231.25 }, { "month": 57, "year": 5, "opening": 2666.666667, "closing": 2750.0, "cancellations": 53.333333, "gross_starts": 136.666667, "average_paid": 2708.333333, "revenue": 784604.166667, "mrr": 796675.0, "operating_profit": 392302.083333, "cost_allowance": 392302.083333 }, { "month": 58, "year": 5, "opening": 2750.0, "closing": 2833.333333, "cancellations": 55.0, "gross_starts": 138.333333, "average_paid": 2791.666667, "revenue": 808745.833333, "mrr": 820816.666667, "operating_profit": 404372.916667, "cost_allowance": 404372.916667 }, { "month": 59, "year": 5, "opening": 2833.333333, "closing": 2916.666667, "cancellations": 56.666667, "gross_starts": 140.0, "average_paid": 2875.0, "revenue": 832887.5, "mrr": 844958.333333, "operating_profit": 416443.75, "cost_allowance": 416443.75 }, { "month": 60, "year": 5, "opening": 2916.666667, "closing": 3000.0, "cancellations": 58.333333, "gross_starts": 141.666667, "average_paid": 2958.333333, "revenue": 857029.166667, "mrr": 869100.0, "operating_profit": 428514.583333, "cost_allowance": 428514.583333 } ], "lsa": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 41.666667, "cancellations": 0.0, "gross_starts": 41.666667, "average_paid": 20.833333, "revenue": 497.5, "mrr": 995.0, "processing": 24.16, "reps": 105.966, "delivery": 116.666667, "support": 41.666667, "acquisition": 1041.666667, "fixed": 10000.0, "operating_profit": -10832.626 }, { "month": 2, "year": 1, "opening": 41.666667, "closing": 83.333333, "cancellations": 1.25, "gross_starts": 42.916667, "average_paid": 62.5, "revenue": 1492.5, "mrr": 1990.0, "processing": 72.48, "reps": 317.898, "delivery": 350.0, "support": 125.0, "acquisition": 1072.916667, "fixed": 10000.0, "operating_profit": -10445.794667 }, { "month": 3, "year": 1, "opening": 83.333333, "closing": 125.0, "cancellations": 2.5, "gross_starts": 44.166667, "average_paid": 104.166667, "revenue": 2487.5, "mrr": 2985.0, "processing": 120.8, "reps": 529.83, "delivery": 583.333333, "support": 208.333333, "acquisition": 1104.166667, "fixed": 10000.0, "operating_profit": -10058.963333 }, { "month": 4, "year": 1, "opening": 125.0, "closing": 166.666667, "cancellations": 3.75, "gross_starts": 45.416667, "average_paid": 145.833333, "revenue": 3482.5, "mrr": 3980.0, "processing": 169.12, "reps": 741.762, "delivery": 816.666667, "support": 291.666667, "acquisition": 1135.416667, "fixed": 10000.0, "operating_profit": -9672.132 }, { "month": 5, "year": 1, "opening": 166.666667, "closing": 208.333333, "cancellations": 5.0, "gross_starts": 46.666667, "average_paid": 187.5, "revenue": 4477.5, "mrr": 4975.0, "processing": 217.44, "reps": 953.694, "delivery": 1050.0, "support": 375.0, "acquisition": 1166.666667, "fixed": 10000.0, "operating_profit": -9285.300667 }, { "month": 6, "year": 1, "opening": 208.333333, "closing": 250.0, "cancellations": 6.25, "gross_starts": 47.916667, "average_paid": 229.166667, "revenue": 5472.5, "mrr": 5970.0, "processing": 265.76, "reps": 1165.626, "delivery": 1283.333333, "support": 458.333333, "acquisition": 1197.916667, "fixed": 10000.0, "operating_profit": -8898.469333 }, { "month": 7, "year": 1, "opening": 250.0, "closing": 291.666667, "cancellations": 7.5, "gross_starts": 49.166667, "average_paid": 270.833333, "revenue": 6467.5, "mrr": 6965.0, "processing": 314.08, "reps": 1377.558, "delivery": 1516.666667, "support": 541.666667, "acquisition": 1229.166667, "fixed": 10000.0, "operating_profit": -8511.638 }, { "month": 8, "year": 1, "opening": 291.666667, "closing": 333.333333, "cancellations": 8.75, "gross_starts": 50.416667, "average_paid": 312.5, "revenue": 7462.5, "mrr": 7960.0, "processing": 362.4, "reps": 1589.49, "delivery": 1750.0, "support": 625.0, "acquisition": 1260.416667, "fixed": 10000.0, "operating_profit": -8124.806667 }, { "month": 9, "year": 1, "opening": 333.333333, "closing": 375.0, "cancellations": 10.0, "gross_starts": 51.666667, "average_paid": 354.166667, "revenue": 8457.5, "mrr": 8955.0, "processing": 410.72, "reps": 1801.422, "delivery": 1983.333333, "support": 708.333333, "acquisition": 1291.666667, "fixed": 10000.0, "operating_profit": -7737.975333 }, { "month": 10, "year": 1, "opening": 375.0, "closing": 416.666667, "cancellations": 11.25, "gross_starts": 52.916667, "average_paid": 395.833333, "revenue": 9452.5, "mrr": 9950.0, "processing": 459.04, "reps": 2013.354, "delivery": 2216.666667, "support": 791.666667, "acquisition": 1322.916667, "fixed": 10000.0, "operating_profit": -7351.144 }, { "month": 11, "year": 1, "opening": 416.666667, "closing": 458.333333, "cancellations": 12.5, "gross_starts": 54.166667, "average_paid": 437.5, "revenue": 10447.5, "mrr": 10945.0, "processing": 507.36, "reps": 2225.286, "delivery": 2450.0, "support": 875.0, "acquisition": 1354.166667, "fixed": 10000.0, "operating_profit": -6964.312667 }, { "month": 12, "year": 1, "opening": 458.333333, "closing": 500.0, "cancellations": 13.75, "gross_starts": 55.416667, "average_paid": 479.166667, "revenue": 11442.5, "mrr": 11940.0, "processing": 555.68, "reps": 2437.218, "delivery": 2683.333333, "support": 958.333333, "acquisition": 1385.416667, "fixed": 10000.0, "operating_profit": -6577.481333 }, { "month": 13, "year": 2, "opening": 500.0, "closing": 625.0, "cancellations": 15.0, "gross_starts": 140.0, "average_paid": 562.5, "revenue": 13432.5, "mrr": 14925.0, "processing": 652.32, "reps": 2861.082, "delivery": 3150.0, "support": 1125.0, "acquisition": 3500.0, "fixed": 15000.0, "operating_profit": -12855.902 }, { "month": 14, "year": 2, "opening": 625.0, "closing": 750.0, "cancellations": 18.75, "gross_starts": 143.75, "average_paid": 687.5, "revenue": 16417.5, "mrr": 17910.0, "processing": 797.28, "reps": 3496.878, "delivery": 3850.0, "support": 1375.0, "acquisition": 3593.75, "fixed": 15000.0, "operating_profit": -11695.408 }, { "month": 15, "year": 2, "opening": 750.0, "closing": 875.0, "cancellations": 22.5, "gross_starts": 147.5, "average_paid": 812.5, "revenue": 19402.5, "mrr": 20895.0, "processing": 942.24, "reps": 4132.674, "delivery": 4550.0, "support": 1625.0, "acquisition": 3687.5, "fixed": 15000.0, "operating_profit": -10534.914 }, { "month": 16, "year": 2, "opening": 875.0, "closing": 1000.0, "cancellations": 26.25, "gross_starts": 151.25, "average_paid": 937.5, "revenue": 22387.5, "mrr": 23880.0, "processing": 1087.2, "reps": 4768.47, "delivery": 5250.0, "support": 1875.0, "acquisition": 3781.25, "fixed": 15000.0, "operating_profit": -9374.42 }, { "month": 17, "year": 2, "opening": 1000.0, "closing": 1125.0, "cancellations": 30.0, "gross_starts": 155.0, "average_paid": 1062.5, "revenue": 25372.5, "mrr": 26865.0, "processing": 1232.16, "reps": 5404.266, "delivery": 5950.0, "support": 2125.0, "acquisition": 3875.0, "fixed": 15000.0, "operating_profit": -8213.926 }, { "month": 18, "year": 2, "opening": 1125.0, "closing": 1250.0, "cancellations": 33.75, "gross_starts": 158.75, "average_paid": 1187.5, "revenue": 28357.5, "mrr": 29850.0, "processing": 1377.12, "reps": 6040.062, "delivery": 6650.0, "support": 2375.0, "acquisition": 3968.75, "fixed": 15000.0, "operating_profit": -7053.432 }, { "month": 19, "year": 2, "opening": 1250.0, "closing": 1375.0, "cancellations": 37.5, "gross_starts": 162.5, "average_paid": 1312.5, "revenue": 31342.5, "mrr": 32835.0, "processing": 1522.08, "reps": 6675.858, "delivery": 7350.0, "support": 2625.0, "acquisition": 4062.5, "fixed": 15000.0, "operating_profit": -5892.938 }, { "month": 20, "year": 2, "opening": 1375.0, "closing": 1500.0, "cancellations": 41.25, "gross_starts": 166.25, "average_paid": 1437.5, "revenue": 34327.5, "mrr": 35820.0, "processing": 1667.04, "reps": 7311.654, "delivery": 8050.0, "support": 2875.0, "acquisition": 4156.25, "fixed": 15000.0, "operating_profit": -4732.444 }, { "month": 21, "year": 2, "opening": 1500.0, "closing": 1625.0, "cancellations": 45.0, "gross_starts": 170.0, "average_paid": 1562.5, "revenue": 37312.5, "mrr": 38805.0, "processing": 1812.0, "reps": 7947.45, "delivery": 8750.0, "support": 3125.0, "acquisition": 4250.0, "fixed": 15000.0, "operating_profit": -3571.95 }, { "month": 22, "year": 2, "opening": 1625.0, "closing": 1750.0, "cancellations": 48.75, "gross_starts": 173.75, "average_paid": 1687.5, "revenue": 40297.5, "mrr": 41790.0, "processing": 1956.96, "reps": 8583.246, "delivery": 9450.0, "support": 3375.0, "acquisition": 4343.75, "fixed": 15000.0, "operating_profit": -2411.456 }, { "month": 23, "year": 2, "opening": 1750.0, "closing": 1875.0, "cancellations": 52.5, "gross_starts": 177.5, "average_paid": 1812.5, "revenue": 43282.5, "mrr": 44775.0, "processing": 2101.92, "reps": 9219.042, "delivery": 10150.0, "support": 3625.0, "acquisition": 4437.5, "fixed": 15000.0, "operating_profit": -1250.962 }, { "month": 24, "year": 2, "opening": 1875.0, "closing": 2000.0, "cancellations": 56.25, "gross_starts": 181.25, "average_paid": 1937.5, "revenue": 46267.5, "mrr": 47760.0, "processing": 2246.88, "reps": 9854.838, "delivery": 10850.0, "support": 3875.0, "acquisition": 4531.25, "fixed": 15000.0, "operating_profit": -90.468 }, { "month": 25, "year": 3, "opening": 2000.0, "closing": 2166.666667, "cancellations": 60.0, "gross_starts": 226.666667, "average_paid": 2083.333333, "revenue": 49750.0, "mrr": 51740.0, "processing": 2416.0, "reps": 10596.6, "delivery": 11666.666667, "support": 4166.666667, "acquisition": 5666.666667, "fixed": 20000.0, "operating_profit": -4762.6 }, { "month": 26, "year": 3, "opening": 2166.666667, "closing": 2333.333333, "cancellations": 65.0, "gross_starts": 231.666667, "average_paid": 2250.0, "revenue": 53730.0, "mrr": 55720.0, "processing": 2609.28, "reps": 11444.328, "delivery": 12600.0, "support": 4500.0, "acquisition": 5791.666667, "fixed": 20000.0, "operating_profit": -3215.274667 }, { "month": 27, "year": 3, "opening": 2333.333333, "closing": 2500.0, "cancellations": 70.0, "gross_starts": 236.666667, "average_paid": 2416.666667, "revenue": 57710.0, "mrr": 59700.0, "processing": 2802.56, "reps": 12292.056, "delivery": 13533.333333, "support": 4833.333333, "acquisition": 5916.666667, "fixed": 20000.0, "operating_profit": -1667.949333 }, { "month": 28, "year": 3, "opening": 2500.0, "closing": 2666.666667, "cancellations": 75.0, "gross_starts": 241.666667, "average_paid": 2583.333333, "revenue": 61690.0, "mrr": 63680.0, "processing": 2995.84, "reps": 13139.784, "delivery": 14466.666667, "support": 5166.666667, "acquisition": 6041.666667, "fixed": 20000.0, "operating_profit": -120.624 }, { "month": 29, "year": 3, "opening": 2666.666667, "closing": 2833.333333, "cancellations": 80.0, "gross_starts": 246.666667, "average_paid": 2750.0, "revenue": 65670.0, "mrr": 67660.0, "processing": 3189.12, "reps": 13987.512, "delivery": 15400.0, "support": 5500.0, "acquisition": 6166.666667, "fixed": 20000.0, "operating_profit": 1426.701333 }, { "month": 30, "year": 3, "opening": 2833.333333, "closing": 3000.0, "cancellations": 85.0, "gross_starts": 251.666667, "average_paid": 2916.666667, "revenue": 69650.0, "mrr": 71640.0, "processing": 3382.4, "reps": 14835.24, "delivery": 16333.333333, "support": 5833.333333, "acquisition": 6291.666667, "fixed": 20000.0, "operating_profit": 2974.026667 }, { "month": 31, "year": 3, "opening": 3000.0, "closing": 3166.666667, "cancellations": 90.0, "gross_starts": 256.666667, "average_paid": 3083.333333, "revenue": 73630.0, "mrr": 75620.0, "processing": 3575.68, "reps": 15682.968, "delivery": 17266.666667, "support": 6166.666667, "acquisition": 6416.666667, "fixed": 20000.0, "operating_profit": 4521.352 }, { "month": 32, "year": 3, "opening": 3166.666667, "closing": 3333.333333, "cancellations": 95.0, "gross_starts": 261.666667, "average_paid": 3250.0, "revenue": 77610.0, "mrr": 79600.0, "processing": 3768.96, "reps": 16530.696, "delivery": 18200.0, "support": 6500.0, "acquisition": 6541.666667, "fixed": 20000.0, "operating_profit": 6068.677333 }, { "month": 33, "year": 3, "opening": 3333.333333, "closing": 3500.0, "cancellations": 100.0, "gross_starts": 266.666667, "average_paid": 3416.666667, "revenue": 81590.0, "mrr": 83580.0, "processing": 3962.24, "reps": 17378.424, "delivery": 19133.333333, "support": 6833.333333, "acquisition": 6666.666667, "fixed": 20000.0, "operating_profit": 7616.002667 }, { "month": 34, "year": 3, "opening": 3500.0, "closing": 3666.666667, "cancellations": 105.0, "gross_starts": 271.666667, "average_paid": 3583.333333, "revenue": 85570.0, "mrr": 87560.0, "processing": 4155.52, "reps": 18226.152, "delivery": 20066.666667, "support": 7166.666667, "acquisition": 6791.666667, "fixed": 20000.0, "operating_profit": 9163.328 }, { "month": 35, "year": 3, "opening": 3666.666667, "closing": 3833.333333, "cancellations": 110.0, "gross_starts": 276.666667, "average_paid": 3750.0, "revenue": 89550.0, "mrr": 91540.0, "processing": 4348.8, "reps": 19073.88, "delivery": 21000.0, "support": 7500.0, "acquisition": 6916.666667, "fixed": 20000.0, "operating_profit": 10710.653333 }, { "month": 36, "year": 3, "opening": 3833.333333, "closing": 4000.0, "cancellations": 115.0, "gross_starts": 281.666667, "average_paid": 3916.666667, "revenue": 93530.0, "mrr": 95520.0, "processing": 4542.08, "reps": 19921.608, "delivery": 21933.333333, "support": 7833.333333, "acquisition": 7041.666667, "fixed": 20000.0, "operating_profit": 12257.978667 }, { "month": 37, "year": 4, "opening": 4000.0, "closing": 4125.0, "cancellations": 120.0, "gross_starts": 245.0, "average_paid": 4062.5, "revenue": 97012.5, "mrr": 98505.0, "processing": 4711.2, "reps": 20663.37, "delivery": 22750.0, "support": 8125.0, "acquisition": 6125.0, "fixed": 25000.0, "operating_profit": 9637.93 }, { "month": 38, "year": 4, "opening": 4125.0, "closing": 4250.0, "cancellations": 123.75, "gross_starts": 248.75, "average_paid": 4187.5, "revenue": 99997.5, "mrr": 101490.0, "processing": 4856.16, "reps": 21299.166, "delivery": 23450.0, "support": 8375.0, "acquisition": 6218.75, "fixed": 25000.0, "operating_profit": 10798.424 }, { "month": 39, "year": 4, "opening": 4250.0, "closing": 4375.0, "cancellations": 127.5, "gross_starts": 252.5, "average_paid": 4312.5, "revenue": 102982.5, "mrr": 104475.0, "processing": 5001.12, "reps": 21934.962, "delivery": 24150.0, "support": 8625.0, "acquisition": 6312.5, "fixed": 25000.0, "operating_profit": 11958.918 }, { "month": 40, "year": 4, "opening": 4375.0, "closing": 4500.0, "cancellations": 131.25, "gross_starts": 256.25, "average_paid": 4437.5, "revenue": 105967.5, "mrr": 107460.0, "processing": 5146.08, "reps": 22570.758, "delivery": 24850.0, "support": 8875.0, "acquisition": 6406.25, "fixed": 25000.0, "operating_profit": 13119.412 }, { "month": 41, "year": 4, "opening": 4500.0, "closing": 4625.0, "cancellations": 135.0, "gross_starts": 260.0, "average_paid": 4562.5, "revenue": 108952.5, "mrr": 110445.0, "processing": 5291.04, "reps": 23206.554, "delivery": 25550.0, "support": 9125.0, "acquisition": 6500.0, "fixed": 25000.0, "operating_profit": 14279.906 }, { "month": 42, "year": 4, "opening": 4625.0, "closing": 4750.0, "cancellations": 138.75, "gross_starts": 263.75, "average_paid": 4687.5, "revenue": 111937.5, "mrr": 113430.0, "processing": 5436.0, "reps": 23842.35, "delivery": 26250.0, "support": 9375.0, "acquisition": 6593.75, "fixed": 25000.0, "operating_profit": 15440.4 }, { "month": 43, "year": 4, "opening": 4750.0, "closing": 4875.0, "cancellations": 142.5, "gross_starts": 267.5, "average_paid": 4812.5, "revenue": 114922.5, "mrr": 116415.0, "processing": 5580.96, "reps": 24478.146, "delivery": 26950.0, "support": 9625.0, "acquisition": 6687.5, "fixed": 25000.0, "operating_profit": 16600.894 }, { "month": 44, "year": 4, "opening": 4875.0, "closing": 5000.0, "cancellations": 146.25, "gross_starts": 271.25, "average_paid": 4937.5, "revenue": 117907.5, "mrr": 119400.0, "processing": 5725.92, "reps": 25113.942, "delivery": 27650.0, "support": 9875.0, "acquisition": 6781.25, "fixed": 25000.0, "operating_profit": 17761.388 }, { "month": 45, "year": 4, "opening": 5000.0, "closing": 5125.0, "cancellations": 150.0, "gross_starts": 275.0, "average_paid": 5062.5, "revenue": 120892.5, "mrr": 122385.0, "processing": 5870.88, "reps": 25749.738, "delivery": 28350.0, "support": 10125.0, "acquisition": 6875.0, "fixed": 25000.0, "operating_profit": 18921.882 }, { "month": 46, "year": 4, "opening": 5125.0, "closing": 5250.0, "cancellations": 153.75, "gross_starts": 278.75, "average_paid": 5187.5, "revenue": 123877.5, "mrr": 125370.0, "processing": 6015.84, "reps": 26385.534, "delivery": 29050.0, "support": 10375.0, "acquisition": 6968.75, "fixed": 25000.0, "operating_profit": 20082.376 }, { "month": 47, "year": 4, "opening": 5250.0, "closing": 5375.0, "cancellations": 157.5, "gross_starts": 282.5, "average_paid": 5312.5, "revenue": 126862.5, "mrr": 128355.0, "processing": 6160.8, "reps": 27021.33, "delivery": 29750.0, "support": 10625.0, "acquisition": 7062.5, "fixed": 25000.0, "operating_profit": 21242.87 }, { "month": 48, "year": 4, "opening": 5375.0, "closing": 5500.0, "cancellations": 161.25, "gross_starts": 286.25, "average_paid": 5437.5, "revenue": 129847.5, "mrr": 131340.0, "processing": 6305.76, "reps": 27657.126, "delivery": 30450.0, "support": 10875.0, "acquisition": 7156.25, "fixed": 25000.0, "operating_profit": 22403.364 }, { "month": 49, "year": 5, "opening": 5500.0, "closing": 5625.0, "cancellations": 165.0, "gross_starts": 290.0, "average_paid": 5562.5, "revenue": 132832.5, "mrr": 134325.0, "processing": 6450.72, "reps": 28292.922, "delivery": 31150.0, "support": 11125.0, "acquisition": 7250.0, "fixed": 30000.0, "operating_profit": 18563.858 }, { "month": 50, "year": 5, "opening": 5625.0, "closing": 5750.0, "cancellations": 168.75, "gross_starts": 293.75, "average_paid": 5687.5, "revenue": 135817.5, "mrr": 137310.0, "processing": 6595.68, "reps": 28928.718, "delivery": 31850.0, "support": 11375.0, "acquisition": 7343.75, "fixed": 30000.0, "operating_profit": 19724.352 }, { "month": 51, "year": 5, "opening": 5750.0, "closing": 5875.0, "cancellations": 172.5, "gross_starts": 297.5, "average_paid": 5812.5, "revenue": 138802.5, "mrr": 140295.0, "processing": 6740.64, "reps": 29564.514, "delivery": 32550.0, "support": 11625.0, "acquisition": 7437.5, "fixed": 30000.0, "operating_profit": 20884.846 }, { "month": 52, "year": 5, "opening": 5875.0, "closing": 6000.0, "cancellations": 176.25, "gross_starts": 301.25, "average_paid": 5937.5, "revenue": 141787.5, "mrr": 143280.0, "processing": 6885.6, "reps": 30200.31, "delivery": 33250.0, "support": 11875.0, "acquisition": 7531.25, "fixed": 30000.0, "operating_profit": 22045.34 }, { "month": 53, "year": 5, "opening": 6000.0, "closing": 6125.0, "cancellations": 180.0, "gross_starts": 305.0, "average_paid": 6062.5, "revenue": 144772.5, "mrr": 146265.0, "processing": 7030.56, "reps": 30836.106, "delivery": 33950.0, "support": 12125.0, "acquisition": 7625.0, "fixed": 30000.0, "operating_profit": 23205.834 }, { "month": 54, "year": 5, "opening": 6125.0, "closing": 6250.0, "cancellations": 183.75, "gross_starts": 308.75, "average_paid": 6187.5, "revenue": 147757.5, "mrr": 149250.0, "processing": 7175.52, "reps": 31471.902, "delivery": 34650.0, "support": 12375.0, "acquisition": 7718.75, "fixed": 30000.0, "operating_profit": 24366.328 }, { "month": 55, "year": 5, "opening": 6250.0, "closing": 6375.0, "cancellations": 187.5, "gross_starts": 312.5, "average_paid": 6312.5, "revenue": 150742.5, "mrr": 152235.0, "processing": 7320.48, "reps": 32107.698, "delivery": 35350.0, "support": 12625.0, "acquisition": 7812.5, "fixed": 30000.0, "operating_profit": 25526.822 }, { "month": 56, "year": 5, "opening": 6375.0, "closing": 6500.0, "cancellations": 191.25, "gross_starts": 316.25, "average_paid": 6437.5, "revenue": 153727.5, "mrr": 155220.0, "processing": 7465.44, "reps": 32743.494, "delivery": 36050.0, "support": 12875.0, "acquisition": 7906.25, "fixed": 30000.0, "operating_profit": 26687.316 }, { "month": 57, "year": 5, "opening": 6500.0, "closing": 6625.0, "cancellations": 195.0, "gross_starts": 320.0, "average_paid": 6562.5, "revenue": 156712.5, "mrr": 158205.0, "processing": 7610.4, "reps": 33379.29, "delivery": 36750.0, "support": 13125.0, "acquisition": 8000.0, "fixed": 30000.0, "operating_profit": 27847.81 }, { "month": 58, "year": 5, "opening": 6625.0, "closing": 6750.0, "cancellations": 198.75, "gross_starts": 323.75, "average_paid": 6687.5, "revenue": 159697.5, "mrr": 161190.0, "processing": 7755.36, "reps": 34015.086, "delivery": 37450.0, "support": 13375.0, "acquisition": 8093.75, "fixed": 30000.0, "operating_profit": 29008.304 }, { "month": 59, "year": 5, "opening": 6750.0, "closing": 6875.0, "cancellations": 202.5, "gross_starts": 327.5, "average_paid": 6812.5, "revenue": 162682.5, "mrr": 164175.0, "processing": 7900.32, "reps": 34650.882, "delivery": 38150.0, "support": 13625.0, "acquisition": 8187.5, "fixed": 30000.0, "operating_profit": 30168.798 }, { "month": 60, "year": 5, "opening": 6875.0, "closing": 7000.0, "cancellations": 206.25, "gross_starts": 331.25, "average_paid": 6937.5, "revenue": 165667.5, "mrr": 167160.0, "processing": 8045.28, "reps": 35286.678, "delivery": 38850.0, "support": 13875.0, "acquisition": 8281.25, "fixed": 30000.0, "operating_profit": 31329.292 } ], "web": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 2, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 3, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 4, "year": 1, "opening": 0.0, "closing": 55.555556, "cancellations": 0.0, "gross_starts": 55.555556, "average_paid": 27.777778, "revenue": 748.888889, "mrr": 1497.777778, "processing": 35.293333, "reps": 153.659333, "delivery": 155.555556, "support": 55.555556, "acquisition": 1388.888889, "fixed": 10000.0, "operating_profit": -11040.063778 }, { "month": 5, "year": 1, "opening": 55.555556, "closing": 111.111111, "cancellations": 1.666667, "gross_starts": 57.222222, "average_paid": 83.333333, "revenue": 2246.666667, "mrr": 2995.555556, "processing": 105.88, "reps": 460.978, "delivery": 466.666667, "support": 166.666667, "acquisition": 1430.555556, "fixed": 10000.0, "operating_profit": -10384.080222 }, { "month": 6, "year": 1, "opening": 111.111111, "closing": 166.666667, "cancellations": 3.333333, "gross_starts": 58.888889, "average_paid": 138.888889, "revenue": 3744.444444, "mrr": 4493.333333, "processing": 176.466667, "reps": 768.296667, "delivery": 777.777778, "support": 277.777778, "acquisition": 1472.222222, "fixed": 10000.0, "operating_profit": -9728.096667 }, { "month": 7, "year": 1, "opening": 166.666667, "closing": 222.222222, "cancellations": 5.0, "gross_starts": 60.555556, "average_paid": 194.444444, "revenue": 5242.222222, "mrr": 5991.111111, "processing": 247.053333, "reps": 1075.615333, "delivery": 1088.888889, "support": 388.888889, "acquisition": 1513.888889, "fixed": 10000.0, "operating_profit": -9072.113111 }, { "month": 8, "year": 1, "opening": 222.222222, "closing": 277.777778, "cancellations": 6.666667, "gross_starts": 62.222222, "average_paid": 250.0, "revenue": 6740.0, "mrr": 7488.888889, "processing": 317.64, "reps": 1382.934, "delivery": 1400.0, "support": 500.0, "acquisition": 1555.555556, "fixed": 10000.0, "operating_profit": -8416.129556 }, { "month": 9, "year": 1, "opening": 277.777778, "closing": 333.333333, "cancellations": 8.333333, "gross_starts": 63.888889, "average_paid": 305.555556, "revenue": 8237.777778, "mrr": 8986.666667, "processing": 388.226667, "reps": 1690.252667, "delivery": 1711.111111, "support": 611.111111, "acquisition": 1597.222222, "fixed": 10000.0, "operating_profit": -7760.146 }, { "month": 10, "year": 1, "opening": 333.333333, "closing": 388.888889, "cancellations": 10.0, "gross_starts": 65.555556, "average_paid": 361.111111, "revenue": 9735.555556, "mrr": 10484.444444, "processing": 458.813333, "reps": 1997.571333, "delivery": 2022.222222, "support": 722.222222, "acquisition": 1638.888889, "fixed": 10000.0, "operating_profit": -7104.162444 }, { "month": 11, "year": 1, "opening": 388.888889, "closing": 444.444444, "cancellations": 11.666667, "gross_starts": 67.222222, "average_paid": 416.666667, "revenue": 11233.333333, "mrr": 11982.222222, "processing": 529.4, "reps": 2304.89, "delivery": 2333.333333, "support": 833.333333, "acquisition": 1680.555556, "fixed": 10000.0, "operating_profit": -6448.178889 }, { "month": 12, "year": 1, "opening": 444.444444, "closing": 500.0, "cancellations": 13.333333, "gross_starts": 68.888889, "average_paid": 472.222222, "revenue": 12731.111111, "mrr": 13480.0, "processing": 599.986667, "reps": 2612.208667, "delivery": 2644.444444, "support": 944.444444, "acquisition": 1722.222222, "fixed": 10000.0, "operating_profit": -5792.195333 }, { "month": 13, "year": 2, "opening": 500.0, "closing": 645.833333, "cancellations": 15.0, "gross_starts": 160.833333, "average_paid": 572.916667, "revenue": 15445.833333, "mrr": 17411.666667, "processing": 727.925, "reps": 3169.22375, "delivery": 3208.333333, "support": 1145.833333, "acquisition": 4020.833333, "fixed": 15000.0, "operating_profit": -11826.315417 }, { "month": 14, "year": 2, "opening": 645.833333, "closing": 791.666667, "cancellations": 19.375, "gross_starts": 165.208333, "average_paid": 718.75, "revenue": 19377.5, "mrr": 21343.333333, "processing": 913.215, "reps": 3975.93525, "delivery": 4025.0, "support": 1437.5, "acquisition": 4130.208333, "fixed": 15000.0, "operating_profit": -10104.358583 }, { "month": 15, "year": 2, "opening": 791.666667, "closing": 937.5, "cancellations": 23.75, "gross_starts": 169.583333, "average_paid": 864.583333, "revenue": 23309.166667, "mrr": 25275.0, "processing": 1098.505, "reps": 4782.64675, "delivery": 4841.666667, "support": 1729.166667, "acquisition": 4239.583333, "fixed": 15000.0, "operating_profit": -8382.40175 }, { "month": 16, "year": 2, "opening": 937.5, "closing": 1083.333333, "cancellations": 28.125, "gross_starts": 173.958333, "average_paid": 1010.416667, "revenue": 27240.833333, "mrr": 29206.666667, "processing": 1283.795, "reps": 5589.35825, "delivery": 5658.333333, "support": 2020.833333, "acquisition": 4348.958333, "fixed": 15000.0, "operating_profit": -6660.444917 }, { "month": 17, "year": 2, "opening": 1083.333333, "closing": 1229.166667, "cancellations": 32.5, "gross_starts": 178.333333, "average_paid": 1156.25, "revenue": 31172.5, "mrr": 33138.333333, "processing": 1469.085, "reps": 6396.06975, "delivery": 6475.0, "support": 2312.5, "acquisition": 4458.333333, "fixed": 15000.0, "operating_profit": -4938.488083 }, { "month": 18, "year": 2, "opening": 1229.166667, "closing": 1375.0, "cancellations": 36.875, "gross_starts": 182.708333, "average_paid": 1302.083333, "revenue": 35104.166667, "mrr": 37070.0, "processing": 1654.375, "reps": 7202.78125, "delivery": 7291.666667, "support": 2604.166667, "acquisition": 4567.708333, "fixed": 15000.0, "operating_profit": -3216.53125 }, { "month": 19, "year": 2, "opening": 1375.0, "closing": 1520.833333, "cancellations": 41.25, "gross_starts": 187.083333, "average_paid": 1447.916667, "revenue": 39035.833333, "mrr": 41001.666667, "processing": 1839.665, "reps": 8009.49275, "delivery": 8108.333333, "support": 2895.833333, "acquisition": 4677.083333, "fixed": 15000.0, "operating_profit": -1494.574417 }, { "month": 20, "year": 2, "opening": 1520.833333, "closing": 1666.666667, "cancellations": 45.625, "gross_starts": 191.458333, "average_paid": 1593.75, "revenue": 42967.5, "mrr": 44933.333333, "processing": 2024.955, "reps": 8816.20425, "delivery": 8925.0, "support": 3187.5, "acquisition": 4786.458333, "fixed": 15000.0, "operating_profit": 227.382417 }, { "month": 21, "year": 2, "opening": 1666.666667, "closing": 1812.5, "cancellations": 50.0, "gross_starts": 195.833333, "average_paid": 1739.583333, "revenue": 46899.166667, "mrr": 48865.0, "processing": 2210.245, "reps": 9622.91575, "delivery": 9741.666667, "support": 3479.166667, "acquisition": 4895.833333, "fixed": 15000.0, "operating_profit": 1949.33925 }, { "month": 22, "year": 2, "opening": 1812.5, "closing": 1958.333333, "cancellations": 54.375, "gross_starts": 200.208333, "average_paid": 1885.416667, "revenue": 50830.833333, "mrr": 52796.666667, "processing": 2395.535, "reps": 10429.62725, "delivery": 10558.333333, "support": 3770.833333, "acquisition": 5005.208333, "fixed": 15000.0, "operating_profit": 3671.296083 }, { "month": 23, "year": 2, "opening": 1958.333333, "closing": 2104.166667, "cancellations": 58.75, "gross_starts": 204.583333, "average_paid": 2031.25, "revenue": 54762.5, "mrr": 56728.333333, "processing": 2580.825, "reps": 11236.33875, "delivery": 11375.0, "support": 4062.5, "acquisition": 5114.583333, "fixed": 15000.0, "operating_profit": 5393.252917 }, { "month": 24, "year": 2, "opening": 2104.166667, "closing": 2250.0, "cancellations": 63.125, "gross_starts": 208.958333, "average_paid": 2177.083333, "revenue": 58694.166667, "mrr": 60660.0, "processing": 2766.115, "reps": 12043.05025, "delivery": 12191.666667, "support": 4354.166667, "acquisition": 5223.958333, "fixed": 15000.0, "operating_profit": 7115.20975 }, { "month": 25, "year": 3, "opening": 2250.0, "closing": 2479.166667, "cancellations": 67.5, "gross_starts": 296.666667, "average_paid": 2364.583333, "revenue": 63749.166667, "mrr": 66838.333333, "processing": 3004.345, "reps": 13080.25075, "delivery": 13241.666667, "support": 4729.166667, "acquisition": 7416.666667, "fixed": 20000.0, "operating_profit": 2277.070917 }, { "month": 26, "year": 3, "opening": 2479.166667, "closing": 2708.333333, "cancellations": 74.375, "gross_starts": 303.541667, "average_paid": 2593.75, "revenue": 69927.5, "mrr": 73016.666667, "processing": 3295.515, "reps": 14347.94025, "delivery": 14525.0, "support": 5187.5, "acquisition": 7588.541667, "fixed": 20000.0, "operating_profit": 4983.003083 }, { "month": 27, "year": 3, "opening": 2708.333333, "closing": 2937.5, "cancellations": 81.25, "gross_starts": 310.416667, "average_paid": 2822.916667, "revenue": 76105.833333, "mrr": 79195.0, "processing": 3586.685, "reps": 15615.62975, "delivery": 15808.333333, "support": 5645.833333, "acquisition": 7760.416667, "fixed": 20000.0, "operating_profit": 7688.93525 }, { "month": 28, "year": 3, "opening": 2937.5, "closing": 3166.666667, "cancellations": 88.125, "gross_starts": 317.291667, "average_paid": 3052.083333, "revenue": 82284.166667, "mrr": 85373.333333, "processing": 3877.855, "reps": 16883.31925, "delivery": 17091.666667, "support": 6104.166667, "acquisition": 7932.291667, "fixed": 20000.0, "operating_profit": 10394.867417 }, { "month": 29, "year": 3, "opening": 3166.666667, "closing": 3395.833333, "cancellations": 95.0, "gross_starts": 324.166667, "average_paid": 3281.25, "revenue": 88462.5, "mrr": 91551.666667, "processing": 4169.025, "reps": 18151.00875, "delivery": 18375.0, "support": 6562.5, "acquisition": 8104.166667, "fixed": 20000.0, "operating_profit": 13100.799583 }, { "month": 30, "year": 3, "opening": 3395.833333, "closing": 3625.0, "cancellations": 101.875, "gross_starts": 331.041667, "average_paid": 3510.416667, "revenue": 94640.833333, "mrr": 97730.0, "processing": 4460.195, "reps": 19418.69825, "delivery": 19658.333333, "support": 7020.833333, "acquisition": 8276.041667, "fixed": 20000.0, "operating_profit": 15806.73175 }, { "month": 31, "year": 3, "opening": 3625.0, "closing": 3854.166667, "cancellations": 108.75, "gross_starts": 337.916667, "average_paid": 3739.583333, "revenue": 100819.166667, "mrr": 103908.333333, "processing": 4751.365, "reps": 20686.38775, "delivery": 20941.666667, "support": 7479.166667, "acquisition": 8447.916667, "fixed": 20000.0, "operating_profit": 18512.663917 }, { "month": 32, "year": 3, "opening": 3854.166667, "closing": 4083.333333, "cancellations": 115.625, "gross_starts": 344.791667, "average_paid": 3968.75, "revenue": 106997.5, "mrr": 110086.666667, "processing": 5042.535, "reps": 21954.07725, "delivery": 22225.0, "support": 7937.5, "acquisition": 8619.791667, "fixed": 20000.0, "operating_profit": 21218.596083 }, { "month": 33, "year": 3, "opening": 4083.333333, "closing": 4312.5, "cancellations": 122.5, "gross_starts": 351.666667, "average_paid": 4197.916667, "revenue": 113175.833333, "mrr": 116265.0, "processing": 5333.705, "reps": 23221.76675, "delivery": 23508.333333, "support": 8395.833333, "acquisition": 8791.666667, "fixed": 20000.0, "operating_profit": 23924.52825 }, { "month": 34, "year": 3, "opening": 4312.5, "closing": 4541.666667, "cancellations": 129.375, "gross_starts": 358.541667, "average_paid": 4427.083333, "revenue": 119354.166667, "mrr": 122443.333333, "processing": 5624.875, "reps": 24489.45625, "delivery": 24791.666667, "support": 8854.166667, "acquisition": 8963.541667, "fixed": 20000.0, "operating_profit": 26630.460417 }, { "month": 35, "year": 3, "opening": 4541.666667, "closing": 4770.833333, "cancellations": 136.25, "gross_starts": 365.416667, "average_paid": 4656.25, "revenue": 125532.5, "mrr": 128621.666667, "processing": 5916.045, "reps": 25757.14575, "delivery": 26075.0, "support": 9312.5, "acquisition": 9135.416667, "fixed": 20000.0, "operating_profit": 29336.392583 }, { "month": 36, "year": 3, "opening": 4770.833333, "closing": 5000.0, "cancellations": 143.125, "gross_starts": 372.291667, "average_paid": 4885.416667, "revenue": 131710.833333, "mrr": 134800.0, "processing": 6207.215, "reps": 27024.83525, "delivery": 27358.333333, "support": 9770.833333, "acquisition": 9307.291667, "fixed": 20000.0, "operating_profit": 32042.32475 }, { "month": 37, "year": 4, "opening": 5000.0, "closing": 5375.0, "cancellations": 150.0, "gross_starts": 525.0, "average_paid": 5187.5, "revenue": 139855.0, "mrr": 144910.0, "processing": 6591.03, "reps": 28695.8805, "delivery": 29050.0, "support": 10375.0, "acquisition": 13125.0, "fixed": 25000.0, "operating_profit": 27018.0895 }, { "month": 38, "year": 4, "opening": 5375.0, "closing": 5750.0, "cancellations": 161.25, "gross_starts": 536.25, "average_paid": 5562.5, "revenue": 149965.0, "mrr": 155020.0, "processing": 7067.49, "reps": 30770.2815, "delivery": 31150.0, "support": 11125.0, "acquisition": 13406.25, "fixed": 25000.0, "operating_profit": 31445.9785 }, { "month": 39, "year": 4, "opening": 5750.0, "closing": 6125.0, "cancellations": 172.5, "gross_starts": 547.5, "average_paid": 5937.5, "revenue": 160075.0, "mrr": 165130.0, "processing": 7543.95, "reps": 32844.6825, "delivery": 33250.0, "support": 11875.0, "acquisition": 13687.5, "fixed": 25000.0, "operating_profit": 35873.8675 }, { "month": 40, "year": 4, "opening": 6125.0, "closing": 6500.0, "cancellations": 183.75, "gross_starts": 558.75, "average_paid": 6312.5, "revenue": 170185.0, "mrr": 175240.0, "processing": 8020.41, "reps": 34919.0835, "delivery": 35350.0, "support": 12625.0, "acquisition": 13968.75, "fixed": 25000.0, "operating_profit": 40301.7565 }, { "month": 41, "year": 4, "opening": 6500.0, "closing": 6875.0, "cancellations": 195.0, "gross_starts": 570.0, "average_paid": 6687.5, "revenue": 180295.0, "mrr": 185350.0, "processing": 8496.87, "reps": 36993.4845, "delivery": 37450.0, "support": 13375.0, "acquisition": 14250.0, "fixed": 25000.0, "operating_profit": 44729.6455 }, { "month": 42, "year": 4, "opening": 6875.0, "closing": 7250.0, "cancellations": 206.25, "gross_starts": 581.25, "average_paid": 7062.5, "revenue": 190405.0, "mrr": 195460.0, "processing": 8973.33, "reps": 39067.8855, "delivery": 39550.0, "support": 14125.0, "acquisition": 14531.25, "fixed": 25000.0, "operating_profit": 49157.5345 }, { "month": 43, "year": 4, "opening": 7250.0, "closing": 7625.0, "cancellations": 217.5, "gross_starts": 592.5, "average_paid": 7437.5, "revenue": 200515.0, "mrr": 205570.0, "processing": 9449.79, "reps": 41142.2865, "delivery": 41650.0, "support": 14875.0, "acquisition": 14812.5, "fixed": 25000.0, "operating_profit": 53585.4235 }, { "month": 44, "year": 4, "opening": 7625.0, "closing": 8000.0, "cancellations": 228.75, "gross_starts": 603.75, "average_paid": 7812.5, "revenue": 210625.0, "mrr": 215680.0, "processing": 9926.25, "reps": 43216.6875, "delivery": 43750.0, "support": 15625.0, "acquisition": 15093.75, "fixed": 25000.0, "operating_profit": 58013.3125 }, { "month": 45, "year": 4, "opening": 8000.0, "closing": 8375.0, "cancellations": 240.0, "gross_starts": 615.0, "average_paid": 8187.5, "revenue": 220735.0, "mrr": 225790.0, "processing": 10402.71, "reps": 45291.0885, "delivery": 45850.0, "support": 16375.0, "acquisition": 15375.0, "fixed": 25000.0, "operating_profit": 62441.2015 }, { "month": 46, "year": 4, "opening": 8375.0, "closing": 8750.0, "cancellations": 251.25, "gross_starts": 626.25, "average_paid": 8562.5, "revenue": 230845.0, "mrr": 235900.0, "processing": 10879.17, "reps": 47365.4895, "delivery": 47950.0, "support": 17125.0, "acquisition": 15656.25, "fixed": 25000.0, "operating_profit": 66869.0905 }, { "month": 47, "year": 4, "opening": 8750.0, "closing": 9125.0, "cancellations": 262.5, "gross_starts": 637.5, "average_paid": 8937.5, "revenue": 240955.0, "mrr": 246010.0, "processing": 11355.63, "reps": 49439.8905, "delivery": 50050.0, "support": 17875.0, "acquisition": 15937.5, "fixed": 25000.0, "operating_profit": 71296.9795 }, { "month": 48, "year": 4, "opening": 9125.0, "closing": 9500.0, "cancellations": 273.75, "gross_starts": 648.75, "average_paid": 9312.5, "revenue": 251065.0, "mrr": 256120.0, "processing": 11832.09, "reps": 51514.2915, "delivery": 52150.0, "support": 18625.0, "acquisition": 16218.75, "fixed": 25000.0, "operating_profit": 75724.8685 }, { "month": 49, "year": 5, "opening": 9500.0, "closing": 9958.333333, "cancellations": 285.0, "gross_starts": 743.333333, "average_paid": 9729.166667, "revenue": 262298.333333, "mrr": 268476.666667, "processing": 12361.49, "reps": 53819.1815, "delivery": 54483.333333, "support": 19458.333333, "acquisition": 18583.333333, "fixed": 30000.0, "operating_profit": 73592.661833 }, { "month": 50, "year": 5, "opening": 9958.333333, "closing": 10416.666667, "cancellations": 298.75, "gross_starts": 757.083333, "average_paid": 10187.5, "revenue": 274655.0, "mrr": 280833.333333, "processing": 12943.83, "reps": 56354.5605, "delivery": 57050.0, "support": 20375.0, "acquisition": 18927.083333, "fixed": 30000.0, "operating_profit": 79004.526167 }, { "month": 51, "year": 5, "opening": 10416.666667, "closing": 10875.0, "cancellations": 312.5, "gross_starts": 770.833333, "average_paid": 10645.833333, "revenue": 287011.666667, "mrr": 293190.0, "processing": 13526.17, "reps": 58889.9395, "delivery": 59616.666667, "support": 21291.666667, "acquisition": 19270.833333, "fixed": 30000.0, "operating_profit": 84416.3905 }, { "month": 52, "year": 5, "opening": 10875.0, "closing": 11333.333333, "cancellations": 326.25, "gross_starts": 784.583333, "average_paid": 11104.166667, "revenue": 299368.333333, "mrr": 305546.666667, "processing": 14108.51, "reps": 61425.3185, "delivery": 62183.333333, "support": 22208.333333, "acquisition": 19614.583333, "fixed": 30000.0, "operating_profit": 89828.254833 }, { "month": 53, "year": 5, "opening": 11333.333333, "closing": 11791.666667, "cancellations": 340.0, "gross_starts": 798.333333, "average_paid": 11562.5, "revenue": 311725.0, "mrr": 317903.333333, "processing": 14690.85, "reps": 63960.6975, "delivery": 64750.0, "support": 23125.0, "acquisition": 19958.333333, "fixed": 30000.0, "operating_profit": 95240.119167 }, { "month": 54, "year": 5, "opening": 11791.666667, "closing": 12250.0, "cancellations": 353.75, "gross_starts": 812.083333, "average_paid": 12020.833333, "revenue": 324081.666667, "mrr": 330260.0, "processing": 15273.19, "reps": 66496.0765, "delivery": 67316.666667, "support": 24041.666667, "acquisition": 20302.083333, "fixed": 30000.0, "operating_profit": 100651.9835 }, { "month": 55, "year": 5, "opening": 12250.0, "closing": 12708.333333, "cancellations": 367.5, "gross_starts": 825.833333, "average_paid": 12479.166667, "revenue": 336438.333333, "mrr": 342616.666667, "processing": 15855.53, "reps": 69031.4555, "delivery": 69883.333333, "support": 24958.333333, "acquisition": 20645.833333, "fixed": 30000.0, "operating_profit": 106063.847833 }, { "month": 56, "year": 5, "opening": 12708.333333, "closing": 13166.666667, "cancellations": 381.25, "gross_starts": 839.583333, "average_paid": 12937.5, "revenue": 348795.0, "mrr": 354973.333333, "processing": 16437.87, "reps": 71566.8345, "delivery": 72450.0, "support": 25875.0, "acquisition": 20989.583333, "fixed": 30000.0, "operating_profit": 111475.712167 }, { "month": 57, "year": 5, "opening": 13166.666667, "closing": 13625.0, "cancellations": 395.0, "gross_starts": 853.333333, "average_paid": 13395.833333, "revenue": 361151.666667, "mrr": 367330.0, "processing": 17020.21, "reps": 74102.2135, "delivery": 75016.666667, "support": 26791.666667, "acquisition": 21333.333333, "fixed": 30000.0, "operating_profit": 116887.5765 }, { "month": 58, "year": 5, "opening": 13625.0, "closing": 14083.333333, "cancellations": 408.75, "gross_starts": 867.083333, "average_paid": 13854.166667, "revenue": 373508.333333, "mrr": 379686.666667, "processing": 17602.55, "reps": 76637.5925, "delivery": 77583.333333, "support": 27708.333333, "acquisition": 21677.083333, "fixed": 30000.0, "operating_profit": 122299.440833 }, { "month": 59, "year": 5, "opening": 14083.333333, "closing": 14541.666667, "cancellations": 422.5, "gross_starts": 880.833333, "average_paid": 14312.5, "revenue": 385865.0, "mrr": 392043.333333, "processing": 18184.89, "reps": 79172.9715, "delivery": 80150.0, "support": 28625.0, "acquisition": 22020.833333, "fixed": 30000.0, "operating_profit": 127711.305167 }, { "month": 60, "year": 5, "opening": 14541.666667, "closing": 15000.0, "cancellations": 436.25, "gross_starts": 894.583333, "average_paid": 14770.833333, "revenue": 398221.666667, "mrr": 404400.0, "processing": 18767.23, "reps": 81708.3505, "delivery": 82716.666667, "support": 29541.666667, "acquisition": 22364.583333, "fixed": 30000.0, "operating_profit": 133123.1695 } ] }, "planning_case": { "call": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 29.166667, "cancellations": 0.0, "gross_starts": 29.166667, "average_paid": 14.583333, "revenue": 4224.791667, "mrr": 8449.583333, "operating_profit": 2112.395833, "cost_allowance": 2112.395833 }, { "month": 2, "year": 1, "opening": 29.166667, "closing": 58.333333, "cancellations": 0.583333, "gross_starts": 29.75, "average_paid": 43.75, "revenue": 12674.375, "mrr": 16899.166667, "operating_profit": 6337.1875, "cost_allowance": 6337.1875 }, { "month": 3, "year": 1, "opening": 58.333333, "closing": 87.5, "cancellations": 1.166667, "gross_starts": 30.333333, "average_paid": 72.916667, "revenue": 21123.958333, "mrr": 25348.75, "operating_profit": 10561.979167, "cost_allowance": 10561.979167 }, { "month": 4, "year": 1, "opening": 87.5, "closing": 116.666667, "cancellations": 1.75, "gross_starts": 30.916667, "average_paid": 102.083333, "revenue": 29573.541667, "mrr": 33798.333333, "operating_profit": 14786.770833, "cost_allowance": 14786.770833 }, { "month": 5, "year": 1, "opening": 116.666667, "closing": 145.833333, "cancellations": 2.333333, "gross_starts": 31.5, "average_paid": 131.25, "revenue": 38023.125, "mrr": 42247.916667, "operating_profit": 19011.5625, "cost_allowance": 19011.5625 }, { "month": 6, "year": 1, "opening": 145.833333, "closing": 175.0, "cancellations": 2.916667, "gross_starts": 32.083333, "average_paid": 160.416667, "revenue": 46472.708333, "mrr": 50697.5, "operating_profit": 23236.354167, "cost_allowance": 23236.354167 }, { "month": 7, "year": 1, "opening": 175.0, "closing": 204.166667, "cancellations": 3.5, "gross_starts": 32.666667, "average_paid": 189.583333, "revenue": 54922.291667, "mrr": 59147.083333, "operating_profit": 27461.145833, "cost_allowance": 27461.145833 }, { "month": 8, "year": 1, "opening": 204.166667, "closing": 233.333333, "cancellations": 4.083333, "gross_starts": 33.25, "average_paid": 218.75, "revenue": 63371.875, "mrr": 67596.666667, "operating_profit": 31685.9375, "cost_allowance": 31685.9375 }, { "month": 9, "year": 1, "opening": 233.333333, "closing": 262.5, "cancellations": 4.666667, "gross_starts": 33.833333, "average_paid": 247.916667, "revenue": 71821.458333, "mrr": 76046.25, "operating_profit": 35910.729167, "cost_allowance": 35910.729167 }, { "month": 10, "year": 1, "opening": 262.5, "closing": 291.666667, "cancellations": 5.25, "gross_starts": 34.416667, "average_paid": 277.083333, "revenue": 80271.041667, "mrr": 84495.833333, "operating_profit": 40135.520833, "cost_allowance": 40135.520833 }, { "month": 11, "year": 1, "opening": 291.666667, "closing": 320.833333, "cancellations": 5.833333, "gross_starts": 35.0, "average_paid": 306.25, "revenue": 88720.625, "mrr": 92945.416667, "operating_profit": 44360.3125, "cost_allowance": 44360.3125 }, { "month": 12, "year": 1, "opening": 320.833333, "closing": 350.0, "cancellations": 6.416667, "gross_starts": 35.583333, "average_paid": 335.416667, "revenue": 97170.208333, "mrr": 101395.0, "operating_profit": 48585.104167, "cost_allowance": 48585.104167 }, { "month": 13, "year": 2, "opening": 350.0, "closing": 387.5, "cancellations": 7.0, "gross_starts": 44.5, "average_paid": 368.75, "revenue": 106826.875, "mrr": 112258.75, "operating_profit": 53413.4375, "cost_allowance": 53413.4375 }, { "month": 14, "year": 2, "opening": 387.5, "closing": 425.0, "cancellations": 7.75, "gross_starts": 45.25, "average_paid": 406.25, "revenue": 117690.625, "mrr": 123122.5, "operating_profit": 58845.3125, "cost_allowance": 58845.3125 }, { "month": 15, "year": 2, "opening": 425.0, "closing": 462.5, "cancellations": 8.5, "gross_starts": 46.0, "average_paid": 443.75, "revenue": 128554.375, "mrr": 133986.25, "operating_profit": 64277.1875, "cost_allowance": 64277.1875 }, { "month": 16, "year": 2, "opening": 462.5, "closing": 500.0, "cancellations": 9.25, "gross_starts": 46.75, "average_paid": 481.25, "revenue": 139418.125, "mrr": 144850.0, "operating_profit": 69709.0625, "cost_allowance": 69709.0625 }, { "month": 17, "year": 2, "opening": 500.0, "closing": 537.5, "cancellations": 10.0, "gross_starts": 47.5, "average_paid": 518.75, "revenue": 150281.875, "mrr": 155713.75, "operating_profit": 75140.9375, "cost_allowance": 75140.9375 }, { "month": 18, "year": 2, "opening": 537.5, "closing": 575.0, "cancellations": 10.75, "gross_starts": 48.25, "average_paid": 556.25, "revenue": 161145.625, "mrr": 166577.5, "operating_profit": 80572.8125, "cost_allowance": 80572.8125 }, { "month": 19, "year": 2, "opening": 575.0, "closing": 612.5, "cancellations": 11.5, "gross_starts": 49.0, "average_paid": 593.75, "revenue": 172009.375, "mrr": 177441.25, "operating_profit": 86004.6875, "cost_allowance": 86004.6875 }, { "month": 20, "year": 2, "opening": 612.5, "closing": 650.0, "cancellations": 12.25, "gross_starts": 49.75, "average_paid": 631.25, "revenue": 182873.125, "mrr": 188305.0, "operating_profit": 91436.5625, "cost_allowance": 91436.5625 }, { "month": 21, "year": 2, "opening": 650.0, "closing": 687.5, "cancellations": 13.0, "gross_starts": 50.5, "average_paid": 668.75, "revenue": 193736.875, "mrr": 199168.75, "operating_profit": 96868.4375, "cost_allowance": 96868.4375 }, { "month": 22, "year": 2, "opening": 687.5, "closing": 725.0, "cancellations": 13.75, "gross_starts": 51.25, "average_paid": 706.25, "revenue": 204600.625, "mrr": 210032.5, "operating_profit": 102300.3125, "cost_allowance": 102300.3125 }, { "month": 23, "year": 2, "opening": 725.0, "closing": 762.5, "cancellations": 14.5, "gross_starts": 52.0, "average_paid": 743.75, "revenue": 215464.375, "mrr": 220896.25, "operating_profit": 107732.1875, "cost_allowance": 107732.1875 }, { "month": 24, "year": 2, "opening": 762.5, "closing": 800.0, "cancellations": 15.25, "gross_starts": 52.75, "average_paid": 781.25, "revenue": 226328.125, "mrr": 231760.0, "operating_profit": 113164.0625, "cost_allowance": 113164.0625 }, { "month": 25, "year": 3, "opening": 800.0, "closing": 858.333333, "cancellations": 16.0, "gross_starts": 74.333333, "average_paid": 829.166667, "revenue": 240209.583333, "mrr": 248659.166667, "operating_profit": 120104.791667, "cost_allowance": 120104.791667 }, { "month": 26, "year": 3, "opening": 858.333333, "closing": 916.666667, "cancellations": 17.166667, "gross_starts": 75.5, "average_paid": 887.5, "revenue": 257108.75, "mrr": 265558.333333, "operating_profit": 128554.375, "cost_allowance": 128554.375 }, { "month": 27, "year": 3, "opening": 916.666667, "closing": 975.0, "cancellations": 18.333333, "gross_starts": 76.666667, "average_paid": 945.833333, "revenue": 274007.916667, "mrr": 282457.5, "operating_profit": 137003.958333, "cost_allowance": 137003.958333 }, { "month": 28, "year": 3, "opening": 975.0, "closing": 1033.333333, "cancellations": 19.5, "gross_starts": 77.833333, "average_paid": 1004.166667, "revenue": 290907.083333, "mrr": 299356.666667, "operating_profit": 145453.541667, "cost_allowance": 145453.541667 }, { "month": 29, "year": 3, "opening": 1033.333333, "closing": 1091.666667, "cancellations": 20.666667, "gross_starts": 79.0, "average_paid": 1062.5, "revenue": 307806.25, "mrr": 316255.833333, "operating_profit": 153903.125, "cost_allowance": 153903.125 }, { "month": 30, "year": 3, "opening": 1091.666667, "closing": 1150.0, "cancellations": 21.833333, "gross_starts": 80.166667, "average_paid": 1120.833333, "revenue": 324705.416667, "mrr": 333155.0, "operating_profit": 162352.708333, "cost_allowance": 162352.708333 }, { "month": 31, "year": 3, "opening": 1150.0, "closing": 1208.333333, "cancellations": 23.0, "gross_starts": 81.333333, "average_paid": 1179.166667, "revenue": 341604.583333, "mrr": 350054.166667, "operating_profit": 170802.291667, "cost_allowance": 170802.291667 }, { "month": 32, "year": 3, "opening": 1208.333333, "closing": 1266.666667, "cancellations": 24.166667, "gross_starts": 82.5, "average_paid": 1237.5, "revenue": 358503.75, "mrr": 366953.333333, "operating_profit": 179251.875, "cost_allowance": 179251.875 }, { "month": 33, "year": 3, "opening": 1266.666667, "closing": 1325.0, "cancellations": 25.333333, "gross_starts": 83.666667, "average_paid": 1295.833333, "revenue": 375402.916667, "mrr": 383852.5, "operating_profit": 187701.458333, "cost_allowance": 187701.458333 }, { "month": 34, "year": 3, "opening": 1325.0, "closing": 1383.333333, "cancellations": 26.5, "gross_starts": 84.833333, "average_paid": 1354.166667, "revenue": 392302.083333, "mrr": 400751.666667, "operating_profit": 196151.041667, "cost_allowance": 196151.041667 }, { "month": 35, "year": 3, "opening": 1383.333333, "closing": 1441.666667, "cancellations": 27.666667, "gross_starts": 86.0, "average_paid": 1412.5, "revenue": 409201.25, "mrr": 417650.833333, "operating_profit": 204600.625, "cost_allowance": 204600.625 }, { "month": 36, "year": 3, "opening": 1441.666667, "closing": 1500.0, "cancellations": 28.833333, "gross_starts": 87.166667, "average_paid": 1470.833333, "revenue": 426100.416667, "mrr": 434550.0, "operating_profit": 213050.208333, "cost_allowance": 213050.208333 }, { "month": 37, "year": 4, "opening": 1500.0, "closing": 1562.5, "cancellations": 30.0, "gross_starts": 92.5, "average_paid": 1531.25, "revenue": 443603.125, "mrr": 452656.25, "operating_profit": 221801.5625, "cost_allowance": 221801.5625 }, { "month": 38, "year": 4, "opening": 1562.5, "closing": 1625.0, "cancellations": 31.25, "gross_starts": 93.75, "average_paid": 1593.75, "revenue": 461709.375, "mrr": 470762.5, "operating_profit": 230854.6875, "cost_allowance": 230854.6875 }, { "month": 39, "year": 4, "opening": 1625.0, "closing": 1687.5, "cancellations": 32.5, "gross_starts": 95.0, "average_paid": 1656.25, "revenue": 479815.625, "mrr": 488868.75, "operating_profit": 239907.8125, "cost_allowance": 239907.8125 }, { "month": 40, "year": 4, "opening": 1687.5, "closing": 1750.0, "cancellations": 33.75, "gross_starts": 96.25, "average_paid": 1718.75, "revenue": 497921.875, "mrr": 506975.0, "operating_profit": 248960.9375, "cost_allowance": 248960.9375 }, { "month": 41, "year": 4, "opening": 1750.0, "closing": 1812.5, "cancellations": 35.0, "gross_starts": 97.5, "average_paid": 1781.25, "revenue": 516028.125, "mrr": 525081.25, "operating_profit": 258014.0625, "cost_allowance": 258014.0625 }, { "month": 42, "year": 4, "opening": 1812.5, "closing": 1875.0, "cancellations": 36.25, "gross_starts": 98.75, "average_paid": 1843.75, "revenue": 534134.375, "mrr": 543187.5, "operating_profit": 267067.1875, "cost_allowance": 267067.1875 }, { "month": 43, "year": 4, "opening": 1875.0, "closing": 1937.5, "cancellations": 37.5, "gross_starts": 100.0, "average_paid": 1906.25, "revenue": 552240.625, "mrr": 561293.75, "operating_profit": 276120.3125, "cost_allowance": 276120.3125 }, { "month": 44, "year": 4, "opening": 1937.5, "closing": 2000.0, "cancellations": 38.75, "gross_starts": 101.25, "average_paid": 1968.75, "revenue": 570346.875, "mrr": 579400.0, "operating_profit": 285173.4375, "cost_allowance": 285173.4375 }, { "month": 45, "year": 4, "opening": 2000.0, "closing": 2062.5, "cancellations": 40.0, "gross_starts": 102.5, "average_paid": 2031.25, "revenue": 588453.125, "mrr": 597506.25, "operating_profit": 294226.5625, "cost_allowance": 294226.5625 }, { "month": 46, "year": 4, "opening": 2062.5, "closing": 2125.0, "cancellations": 41.25, "gross_starts": 103.75, "average_paid": 2093.75, "revenue": 606559.375, "mrr": 615612.5, "operating_profit": 303279.6875, "cost_allowance": 303279.6875 }, { "month": 47, "year": 4, "opening": 2125.0, "closing": 2187.5, "cancellations": 42.5, "gross_starts": 105.0, "average_paid": 2156.25, "revenue": 624665.625, "mrr": 633718.75, "operating_profit": 312332.8125, "cost_allowance": 312332.8125 }, { "month": 48, "year": 4, "opening": 2187.5, "closing": 2250.0, "cancellations": 43.75, "gross_starts": 106.25, "average_paid": 2218.75, "revenue": 642771.875, "mrr": 651825.0, "operating_profit": 321385.9375, "cost_allowance": 321385.9375 }, { "month": 49, "year": 5, "opening": 2250.0, "closing": 2312.5, "cancellations": 45.0, "gross_starts": 107.5, "average_paid": 2281.25, "revenue": 660878.125, "mrr": 669931.25, "operating_profit": 330439.0625, "cost_allowance": 330439.0625 }, { "month": 50, "year": 5, "opening": 2312.5, "closing": 2375.0, "cancellations": 46.25, "gross_starts": 108.75, "average_paid": 2343.75, "revenue": 678984.375, "mrr": 688037.5, "operating_profit": 339492.1875, "cost_allowance": 339492.1875 }, { "month": 51, "year": 5, "opening": 2375.0, "closing": 2437.5, "cancellations": 47.5, "gross_starts": 110.0, "average_paid": 2406.25, "revenue": 697090.625, "mrr": 706143.75, "operating_profit": 348545.3125, "cost_allowance": 348545.3125 }, { "month": 52, "year": 5, "opening": 2437.5, "closing": 2500.0, "cancellations": 48.75, "gross_starts": 111.25, "average_paid": 2468.75, "revenue": 715196.875, "mrr": 724250.0, "operating_profit": 357598.4375, "cost_allowance": 357598.4375 }, { "month": 53, "year": 5, "opening": 2500.0, "closing": 2562.5, "cancellations": 50.0, "gross_starts": 112.5, "average_paid": 2531.25, "revenue": 733303.125, "mrr": 742356.25, "operating_profit": 366651.5625, "cost_allowance": 366651.5625 }, { "month": 54, "year": 5, "opening": 2562.5, "closing": 2625.0, "cancellations": 51.25, "gross_starts": 113.75, "average_paid": 2593.75, "revenue": 751409.375, "mrr": 760462.5, "operating_profit": 375704.6875, "cost_allowance": 375704.6875 }, { "month": 55, "year": 5, "opening": 2625.0, "closing": 2687.5, "cancellations": 52.5, "gross_starts": 115.0, "average_paid": 2656.25, "revenue": 769515.625, "mrr": 778568.75, "operating_profit": 384757.8125, "cost_allowance": 384757.8125 }, { "month": 56, "year": 5, "opening": 2687.5, "closing": 2750.0, "cancellations": 53.75, "gross_starts": 116.25, "average_paid": 2718.75, "revenue": 787621.875, "mrr": 796675.0, "operating_profit": 393810.9375, "cost_allowance": 393810.9375 }, { "month": 57, "year": 5, "opening": 2750.0, "closing": 2812.5, "cancellations": 55.0, "gross_starts": 117.5, "average_paid": 2781.25, "revenue": 805728.125, "mrr": 814781.25, "operating_profit": 402864.0625, "cost_allowance": 402864.0625 }, { "month": 58, "year": 5, "opening": 2812.5, "closing": 2875.0, "cancellations": 56.25, "gross_starts": 118.75, "average_paid": 2843.75, "revenue": 823834.375, "mrr": 832887.5, "operating_profit": 411917.1875, "cost_allowance": 411917.1875 }, { "month": 59, "year": 5, "opening": 2875.0, "closing": 2937.5, "cancellations": 57.5, "gross_starts": 120.0, "average_paid": 2906.25, "revenue": 841940.625, "mrr": 850993.75, "operating_profit": 420970.3125, "cost_allowance": 420970.3125 }, { "month": 60, "year": 5, "opening": 2937.5, "closing": 3000.0, "cancellations": 58.75, "gross_starts": 121.25, "average_paid": 2968.75, "revenue": 860046.875, "mrr": 869100.0, "operating_profit": 430023.4375, "cost_allowance": 430023.4375 } ], "click": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 33.333333, "cancellations": 0.0, "gross_starts": 33.333333, "average_paid": 16.666667, "revenue": 4828.333333, "mrr": 9656.666667, "operating_profit": 2414.166667, "cost_allowance": 2414.166667 }, { "month": 2, "year": 1, "opening": 33.333333, "closing": 66.666667, "cancellations": 0.666667, "gross_starts": 34.0, "average_paid": 50.0, "revenue": 14485.0, "mrr": 19313.333333, "operating_profit": 7242.5, "cost_allowance": 7242.5 }, { "month": 3, "year": 1, "opening": 66.666667, "closing": 100.0, "cancellations": 1.333333, "gross_starts": 34.666667, "average_paid": 83.333333, "revenue": 24141.666667, "mrr": 28970.0, "operating_profit": 12070.833333, "cost_allowance": 12070.833333 }, { "month": 4, "year": 1, "opening": 100.0, "closing": 133.333333, "cancellations": 2.0, "gross_starts": 35.333333, "average_paid": 116.666667, "revenue": 33798.333333, "mrr": 38626.666667, "operating_profit": 16899.166667, "cost_allowance": 16899.166667 }, { "month": 5, "year": 1, "opening": 133.333333, "closing": 166.666667, "cancellations": 2.666667, "gross_starts": 36.0, "average_paid": 150.0, "revenue": 43455.0, "mrr": 48283.333333, "operating_profit": 21727.5, "cost_allowance": 21727.5 }, { "month": 6, "year": 1, "opening": 166.666667, "closing": 200.0, "cancellations": 3.333333, "gross_starts": 36.666667, "average_paid": 183.333333, "revenue": 53111.666667, "mrr": 57940.0, "operating_profit": 26555.833333, "cost_allowance": 26555.833333 }, { "month": 7, "year": 1, "opening": 200.0, "closing": 233.333333, "cancellations": 4.0, "gross_starts": 37.333333, "average_paid": 216.666667, "revenue": 62768.333333, "mrr": 67596.666667, "operating_profit": 31384.166667, "cost_allowance": 31384.166667 }, { "month": 8, "year": 1, "opening": 233.333333, "closing": 266.666667, "cancellations": 4.666667, "gross_starts": 38.0, "average_paid": 250.0, "revenue": 72425.0, "mrr": 77253.333333, "operating_profit": 36212.5, "cost_allowance": 36212.5 }, { "month": 9, "year": 1, "opening": 266.666667, "closing": 300.0, "cancellations": 5.333333, "gross_starts": 38.666667, "average_paid": 283.333333, "revenue": 82081.666667, "mrr": 86910.0, "operating_profit": 41040.833333, "cost_allowance": 41040.833333 }, { "month": 10, "year": 1, "opening": 300.0, "closing": 333.333333, "cancellations": 6.0, "gross_starts": 39.333333, "average_paid": 316.666667, "revenue": 91738.333333, "mrr": 96566.666667, "operating_profit": 45869.166667, "cost_allowance": 45869.166667 }, { "month": 11, "year": 1, "opening": 333.333333, "closing": 366.666667, "cancellations": 6.666667, "gross_starts": 40.0, "average_paid": 350.0, "revenue": 101395.0, "mrr": 106223.333333, "operating_profit": 50697.5, "cost_allowance": 50697.5 }, { "month": 12, "year": 1, "opening": 366.666667, "closing": 400.0, "cancellations": 7.333333, "gross_starts": 40.666667, "average_paid": 383.333333, "revenue": 111051.666667, "mrr": 115880.0, "operating_profit": 55525.833333, "cost_allowance": 55525.833333 }, { "month": 13, "year": 2, "opening": 400.0, "closing": 458.333333, "cancellations": 8.0, "gross_starts": 66.333333, "average_paid": 429.166667, "revenue": 124329.583333, "mrr": 132779.166667, "operating_profit": 62164.791667, "cost_allowance": 62164.791667 }, { "month": 14, "year": 2, "opening": 458.333333, "closing": 516.666667, "cancellations": 9.166667, "gross_starts": 67.5, "average_paid": 487.5, "revenue": 141228.75, "mrr": 149678.333333, "operating_profit": 70614.375, "cost_allowance": 70614.375 }, { "month": 15, "year": 2, "opening": 516.666667, "closing": 575.0, "cancellations": 10.333333, "gross_starts": 68.666667, "average_paid": 545.833333, "revenue": 158127.916667, "mrr": 166577.5, "operating_profit": 79063.958333, "cost_allowance": 79063.958333 }, { "month": 16, "year": 2, "opening": 575.0, "closing": 633.333333, "cancellations": 11.5, "gross_starts": 69.833333, "average_paid": 604.166667, "revenue": 175027.083333, "mrr": 183476.666667, "operating_profit": 87513.541667, "cost_allowance": 87513.541667 }, { "month": 17, "year": 2, "opening": 633.333333, "closing": 691.666667, "cancellations": 12.666667, "gross_starts": 71.0, "average_paid": 662.5, "revenue": 191926.25, "mrr": 200375.833333, "operating_profit": 95963.125, "cost_allowance": 95963.125 }, { "month": 18, "year": 2, "opening": 691.666667, "closing": 750.0, "cancellations": 13.833333, "gross_starts": 72.166667, "average_paid": 720.833333, "revenue": 208825.416667, "mrr": 217275.0, "operating_profit": 104412.708333, "cost_allowance": 104412.708333 }, { "month": 19, "year": 2, "opening": 750.0, "closing": 808.333333, "cancellations": 15.0, "gross_starts": 73.333333, "average_paid": 779.166667, "revenue": 225724.583333, "mrr": 234174.166667, "operating_profit": 112862.291667, "cost_allowance": 112862.291667 }, { "month": 20, "year": 2, "opening": 808.333333, "closing": 866.666667, "cancellations": 16.166667, "gross_starts": 74.5, "average_paid": 837.5, "revenue": 242623.75, "mrr": 251073.333333, "operating_profit": 121311.875, "cost_allowance": 121311.875 }, { "month": 21, "year": 2, "opening": 866.666667, "closing": 925.0, "cancellations": 17.333333, "gross_starts": 75.666667, "average_paid": 895.833333, "revenue": 259522.916667, "mrr": 267972.5, "operating_profit": 129761.458333, "cost_allowance": 129761.458333 }, { "month": 22, "year": 2, "opening": 925.0, "closing": 983.333333, "cancellations": 18.5, "gross_starts": 76.833333, "average_paid": 954.166667, "revenue": 276422.083333, "mrr": 284871.666667, "operating_profit": 138211.041667, "cost_allowance": 138211.041667 }, { "month": 23, "year": 2, "opening": 983.333333, "closing": 1041.666667, "cancellations": 19.666667, "gross_starts": 78.0, "average_paid": 1012.5, "revenue": 293321.25, "mrr": 301770.833333, "operating_profit": 146660.625, "cost_allowance": 146660.625 }, { "month": 24, "year": 2, "opening": 1041.666667, "closing": 1100.0, "cancellations": 20.833333, "gross_starts": 79.166667, "average_paid": 1070.833333, "revenue": 310220.416667, "mrr": 318670.0, "operating_profit": 155110.208333, "cost_allowance": 155110.208333 }, { "month": 25, "year": 3, "opening": 1100.0, "closing": 1200.0, "cancellations": 22.0, "gross_starts": 122.0, "average_paid": 1150.0, "revenue": 333155.0, "mrr": 347640.0, "operating_profit": 166577.5, "cost_allowance": 166577.5 }, { "month": 26, "year": 3, "opening": 1200.0, "closing": 1300.0, "cancellations": 24.0, "gross_starts": 124.0, "average_paid": 1250.0, "revenue": 362125.0, "mrr": 376610.0, "operating_profit": 181062.5, "cost_allowance": 181062.5 }, { "month": 27, "year": 3, "opening": 1300.0, "closing": 1400.0, "cancellations": 26.0, "gross_starts": 126.0, "average_paid": 1350.0, "revenue": 391095.0, "mrr": 405580.0, "operating_profit": 195547.5, "cost_allowance": 195547.5 }, { "month": 28, "year": 3, "opening": 1400.0, "closing": 1500.0, "cancellations": 28.0, "gross_starts": 128.0, "average_paid": 1450.0, "revenue": 420065.0, "mrr": 434550.0, "operating_profit": 210032.5, "cost_allowance": 210032.5 }, { "month": 29, "year": 3, "opening": 1500.0, "closing": 1600.0, "cancellations": 30.0, "gross_starts": 130.0, "average_paid": 1550.0, "revenue": 449035.0, "mrr": 463520.0, "operating_profit": 224517.5, "cost_allowance": 224517.5 }, { "month": 30, "year": 3, "opening": 1600.0, "closing": 1700.0, "cancellations": 32.0, "gross_starts": 132.0, "average_paid": 1650.0, "revenue": 478005.0, "mrr": 492490.0, "operating_profit": 239002.5, "cost_allowance": 239002.5 }, { "month": 31, "year": 3, "opening": 1700.0, "closing": 1800.0, "cancellations": 34.0, "gross_starts": 134.0, "average_paid": 1750.0, "revenue": 506975.0, "mrr": 521460.0, "operating_profit": 253487.5, "cost_allowance": 253487.5 }, { "month": 32, "year": 3, "opening": 1800.0, "closing": 1900.0, "cancellations": 36.0, "gross_starts": 136.0, "average_paid": 1850.0, "revenue": 535945.0, "mrr": 550430.0, "operating_profit": 267972.5, "cost_allowance": 267972.5 }, { "month": 33, "year": 3, "opening": 1900.0, "closing": 2000.0, "cancellations": 38.0, "gross_starts": 138.0, "average_paid": 1950.0, "revenue": 564915.0, "mrr": 579400.0, "operating_profit": 282457.5, "cost_allowance": 282457.5 }, { "month": 34, "year": 3, "opening": 2000.0, "closing": 2100.0, "cancellations": 40.0, "gross_starts": 140.0, "average_paid": 2050.0, "revenue": 593885.0, "mrr": 608370.0, "operating_profit": 296942.5, "cost_allowance": 296942.5 }, { "month": 35, "year": 3, "opening": 2100.0, "closing": 2200.0, "cancellations": 42.0, "gross_starts": 142.0, "average_paid": 2150.0, "revenue": 622855.0, "mrr": 637340.0, "operating_profit": 311427.5, "cost_allowance": 311427.5 }, { "month": 36, "year": 3, "opening": 2200.0, "closing": 2300.0, "cancellations": 44.0, "gross_starts": 144.0, "average_paid": 2250.0, "revenue": 651825.0, "mrr": 666310.0, "operating_profit": 325912.5, "cost_allowance": 325912.5 }, { "month": 37, "year": 4, "opening": 2300.0, "closing": 2441.666667, "cancellations": 46.0, "gross_starts": 187.666667, "average_paid": 2370.833333, "revenue": 686830.416667, "mrr": 707350.833333, "operating_profit": 343415.208333, "cost_allowance": 343415.208333 }, { "month": 38, "year": 4, "opening": 2441.666667, "closing": 2583.333333, "cancellations": 48.833333, "gross_starts": 190.5, "average_paid": 2512.5, "revenue": 727871.25, "mrr": 748391.666667, "operating_profit": 363935.625, "cost_allowance": 363935.625 }, { "month": 39, "year": 4, "opening": 2583.333333, "closing": 2725.0, "cancellations": 51.666667, "gross_starts": 193.333333, "average_paid": 2654.166667, "revenue": 768912.083333, "mrr": 789432.5, "operating_profit": 384456.041667, "cost_allowance": 384456.041667 }, { "month": 40, "year": 4, "opening": 2725.0, "closing": 2866.666667, "cancellations": 54.5, "gross_starts": 196.166667, "average_paid": 2795.833333, "revenue": 809952.916667, "mrr": 830473.333333, "operating_profit": 404976.458333, "cost_allowance": 404976.458333 }, { "month": 41, "year": 4, "opening": 2866.666667, "closing": 3008.333333, "cancellations": 57.333333, "gross_starts": 199.0, "average_paid": 2937.5, "revenue": 850993.75, "mrr": 871514.166667, "operating_profit": 425496.875, "cost_allowance": 425496.875 }, { "month": 42, "year": 4, "opening": 3008.333333, "closing": 3150.0, "cancellations": 60.166667, "gross_starts": 201.833333, "average_paid": 3079.166667, "revenue": 892034.583333, "mrr": 912555.0, "operating_profit": 446017.291667, "cost_allowance": 446017.291667 }, { "month": 43, "year": 4, "opening": 3150.0, "closing": 3291.666667, "cancellations": 63.0, "gross_starts": 204.666667, "average_paid": 3220.833333, "revenue": 933075.416667, "mrr": 953595.833333, "operating_profit": 466537.708333, "cost_allowance": 466537.708333 }, { "month": 44, "year": 4, "opening": 3291.666667, "closing": 3433.333333, "cancellations": 65.833333, "gross_starts": 207.5, "average_paid": 3362.5, "revenue": 974116.25, "mrr": 994636.666667, "operating_profit": 487058.125, "cost_allowance": 487058.125 }, { "month": 45, "year": 4, "opening": 3433.333333, "closing": 3575.0, "cancellations": 68.666667, "gross_starts": 210.333333, "average_paid": 3504.166667, "revenue": 1015157.083333, "mrr": 1035677.5, "operating_profit": 507578.541667, "cost_allowance": 507578.541667 }, { "month": 46, "year": 4, "opening": 3575.0, "closing": 3716.666667, "cancellations": 71.5, "gross_starts": 213.166667, "average_paid": 3645.833333, "revenue": 1056197.916667, "mrr": 1076718.333333, "operating_profit": 528098.958333, "cost_allowance": 528098.958333 }, { "month": 47, "year": 4, "opening": 3716.666667, "closing": 3858.333333, "cancellations": 74.333333, "gross_starts": 216.0, "average_paid": 3787.5, "revenue": 1097238.75, "mrr": 1117759.166667, "operating_profit": 548619.375, "cost_allowance": 548619.375 }, { "month": 48, "year": 4, "opening": 3858.333333, "closing": 4000.0, "cancellations": 77.166667, "gross_starts": 218.833333, "average_paid": 3929.166667, "revenue": 1138279.583333, "mrr": 1158800.0, "operating_profit": 569139.791667, "cost_allowance": 569139.791667 }, { "month": 49, "year": 5, "opening": 4000.0, "closing": 4166.666667, "cancellations": 80.0, "gross_starts": 246.666667, "average_paid": 4083.333333, "revenue": 1182941.666667, "mrr": 1207083.333333, "operating_profit": 591470.833333, "cost_allowance": 591470.833333 }, { "month": 50, "year": 5, "opening": 4166.666667, "closing": 4333.333333, "cancellations": 83.333333, "gross_starts": 250.0, "average_paid": 4250.0, "revenue": 1231225.0, "mrr": 1255366.666667, "operating_profit": 615612.5, "cost_allowance": 615612.5 }, { "month": 51, "year": 5, "opening": 4333.333333, "closing": 4500.0, "cancellations": 86.666667, "gross_starts": 253.333333, "average_paid": 4416.666667, "revenue": 1279508.333333, "mrr": 1303650.0, "operating_profit": 639754.166667, "cost_allowance": 639754.166667 }, { "month": 52, "year": 5, "opening": 4500.0, "closing": 4666.666667, "cancellations": 90.0, "gross_starts": 256.666667, "average_paid": 4583.333333, "revenue": 1327791.666667, "mrr": 1351933.333333, "operating_profit": 663895.833333, "cost_allowance": 663895.833333 }, { "month": 53, "year": 5, "opening": 4666.666667, "closing": 4833.333333, "cancellations": 93.333333, "gross_starts": 260.0, "average_paid": 4750.0, "revenue": 1376075.0, "mrr": 1400216.666667, "operating_profit": 688037.5, "cost_allowance": 688037.5 }, { "month": 54, "year": 5, "opening": 4833.333333, "closing": 5000.0, "cancellations": 96.666667, "gross_starts": 263.333333, "average_paid": 4916.666667, "revenue": 1424358.333333, "mrr": 1448500.0, "operating_profit": 712179.166667, "cost_allowance": 712179.166667 }, { "month": 55, "year": 5, "opening": 5000.0, "closing": 5166.666667, "cancellations": 100.0, "gross_starts": 266.666667, "average_paid": 5083.333333, "revenue": 1472641.666667, "mrr": 1496783.333333, "operating_profit": 736320.833333, "cost_allowance": 736320.833333 }, { "month": 56, "year": 5, "opening": 5166.666667, "closing": 5333.333333, "cancellations": 103.333333, "gross_starts": 270.0, "average_paid": 5250.0, "revenue": 1520925.0, "mrr": 1545066.666667, "operating_profit": 760462.5, "cost_allowance": 760462.5 }, { "month": 57, "year": 5, "opening": 5333.333333, "closing": 5500.0, "cancellations": 106.666667, "gross_starts": 273.333333, "average_paid": 5416.666667, "revenue": 1569208.333333, "mrr": 1593350.0, "operating_profit": 784604.166667, "cost_allowance": 784604.166667 }, { "month": 58, "year": 5, "opening": 5500.0, "closing": 5666.666667, "cancellations": 110.0, "gross_starts": 276.666667, "average_paid": 5583.333333, "revenue": 1617491.666667, "mrr": 1641633.333333, "operating_profit": 808745.833333, "cost_allowance": 808745.833333 }, { "month": 59, "year": 5, "opening": 5666.666667, "closing": 5833.333333, "cancellations": 113.333333, "gross_starts": 280.0, "average_paid": 5750.0, "revenue": 1665775.0, "mrr": 1689916.666667, "operating_profit": 832887.5, "cost_allowance": 832887.5 }, { "month": 60, "year": 5, "opening": 5833.333333, "closing": 6000.0, "cancellations": 116.666667, "gross_starts": 283.333333, "average_paid": 5916.666667, "revenue": 1714058.333333, "mrr": 1738200.0, "operating_profit": 857029.166667, "cost_allowance": 857029.166667 } ], "lsa": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 83.333333, "cancellations": 0.0, "gross_starts": 83.333333, "average_paid": 41.666667, "revenue": 995.0, "mrr": 1990.0, "processing": 48.32, "reps": 211.932, "delivery": 233.333333, "support": 83.333333, "acquisition": 2083.333333, "fixed": 10000.0, "operating_profit": -11665.252 }, { "month": 2, "year": 1, "opening": 83.333333, "closing": 166.666667, "cancellations": 2.5, "gross_starts": 85.833333, "average_paid": 125.0, "revenue": 2985.0, "mrr": 3980.0, "processing": 144.96, "reps": 635.796, "delivery": 700.0, "support": 250.0, "acquisition": 2145.833333, "fixed": 10000.0, "operating_profit": -10891.589333 }, { "month": 3, "year": 1, "opening": 166.666667, "closing": 250.0, "cancellations": 5.0, "gross_starts": 88.333333, "average_paid": 208.333333, "revenue": 4975.0, "mrr": 5970.0, "processing": 241.6, "reps": 1059.66, "delivery": 1166.666667, "support": 416.666667, "acquisition": 2208.333333, "fixed": 10000.0, "operating_profit": -10117.926667 }, { "month": 4, "year": 1, "opening": 250.0, "closing": 333.333333, "cancellations": 7.5, "gross_starts": 90.833333, "average_paid": 291.666667, "revenue": 6965.0, "mrr": 7960.0, "processing": 338.24, "reps": 1483.524, "delivery": 1633.333333, "support": 583.333333, "acquisition": 2270.833333, "fixed": 10000.0, "operating_profit": -9344.264 }, { "month": 5, "year": 1, "opening": 333.333333, "closing": 416.666667, "cancellations": 10.0, "gross_starts": 93.333333, "average_paid": 375.0, "revenue": 8955.0, "mrr": 9950.0, "processing": 434.88, "reps": 1907.388, "delivery": 2100.0, "support": 750.0, "acquisition": 2333.333333, "fixed": 10000.0, "operating_profit": -8570.601333 }, { "month": 6, "year": 1, "opening": 416.666667, "closing": 500.0, "cancellations": 12.5, "gross_starts": 95.833333, "average_paid": 458.333333, "revenue": 10945.0, "mrr": 11940.0, "processing": 531.52, "reps": 2331.252, "delivery": 2566.666667, "support": 916.666667, "acquisition": 2395.833333, "fixed": 10000.0, "operating_profit": -7796.938667 }, { "month": 7, "year": 1, "opening": 500.0, "closing": 583.333333, "cancellations": 15.0, "gross_starts": 98.333333, "average_paid": 541.666667, "revenue": 12935.0, "mrr": 13930.0, "processing": 628.16, "reps": 2755.116, "delivery": 3033.333333, "support": 1083.333333, "acquisition": 2458.333333, "fixed": 10000.0, "operating_profit": -7023.276 }, { "month": 8, "year": 1, "opening": 583.333333, "closing": 666.666667, "cancellations": 17.5, "gross_starts": 100.833333, "average_paid": 625.0, "revenue": 14925.0, "mrr": 15920.0, "processing": 724.8, "reps": 3178.98, "delivery": 3500.0, "support": 1250.0, "acquisition": 2520.833333, "fixed": 10000.0, "operating_profit": -6249.613333 }, { "month": 9, "year": 1, "opening": 666.666667, "closing": 750.0, "cancellations": 20.0, "gross_starts": 103.333333, "average_paid": 708.333333, "revenue": 16915.0, "mrr": 17910.0, "processing": 821.44, "reps": 3602.844, "delivery": 3966.666667, "support": 1416.666667, "acquisition": 2583.333333, "fixed": 10000.0, "operating_profit": -5475.950667 }, { "month": 10, "year": 1, "opening": 750.0, "closing": 833.333333, "cancellations": 22.5, "gross_starts": 105.833333, "average_paid": 791.666667, "revenue": 18905.0, "mrr": 19900.0, "processing": 918.08, "reps": 4026.708, "delivery": 4433.333333, "support": 1583.333333, "acquisition": 2645.833333, "fixed": 10000.0, "operating_profit": -4702.288 }, { "month": 11, "year": 1, "opening": 833.333333, "closing": 916.666667, "cancellations": 25.0, "gross_starts": 108.333333, "average_paid": 875.0, "revenue": 20895.0, "mrr": 21890.0, "processing": 1014.72, "reps": 4450.572, "delivery": 4900.0, "support": 1750.0, "acquisition": 2708.333333, "fixed": 10000.0, "operating_profit": -3928.625333 }, { "month": 12, "year": 1, "opening": 916.666667, "closing": 1000.0, "cancellations": 27.5, "gross_starts": 110.833333, "average_paid": 958.333333, "revenue": 22885.0, "mrr": 23880.0, "processing": 1111.36, "reps": 4874.436, "delivery": 5366.666667, "support": 1916.666667, "acquisition": 2770.833333, "fixed": 10000.0, "operating_profit": -3154.962667 }, { "month": 13, "year": 2, "opening": 1000.0, "closing": 1250.0, "cancellations": 30.0, "gross_starts": 280.0, "average_paid": 1125.0, "revenue": 26865.0, "mrr": 29850.0, "processing": 1304.64, "reps": 5722.164, "delivery": 6300.0, "support": 2250.0, "acquisition": 7000.0, "fixed": 15000.0, "operating_profit": -10711.804 }, { "month": 14, "year": 2, "opening": 1250.0, "closing": 1500.0, "cancellations": 37.5, "gross_starts": 287.5, "average_paid": 1375.0, "revenue": 32835.0, "mrr": 35820.0, "processing": 1594.56, "reps": 6993.756, "delivery": 7700.0, "support": 2750.0, "acquisition": 7187.5, "fixed": 15000.0, "operating_profit": -8390.816 }, { "month": 15, "year": 2, "opening": 1500.0, "closing": 1750.0, "cancellations": 45.0, "gross_starts": 295.0, "average_paid": 1625.0, "revenue": 38805.0, "mrr": 41790.0, "processing": 1884.48, "reps": 8265.348, "delivery": 9100.0, "support": 3250.0, "acquisition": 7375.0, "fixed": 15000.0, "operating_profit": -6069.828 }, { "month": 16, "year": 2, "opening": 1750.0, "closing": 2000.0, "cancellations": 52.5, "gross_starts": 302.5, "average_paid": 1875.0, "revenue": 44775.0, "mrr": 47760.0, "processing": 2174.4, "reps": 9536.94, "delivery": 10500.0, "support": 3750.0, "acquisition": 7562.5, "fixed": 15000.0, "operating_profit": -3748.84 }, { "month": 17, "year": 2, "opening": 2000.0, "closing": 2250.0, "cancellations": 60.0, "gross_starts": 310.0, "average_paid": 2125.0, "revenue": 50745.0, "mrr": 53730.0, "processing": 2464.32, "reps": 10808.532, "delivery": 11900.0, "support": 4250.0, "acquisition": 7750.0, "fixed": 15000.0, "operating_profit": -1427.852 }, { "month": 18, "year": 2, "opening": 2250.0, "closing": 2500.0, "cancellations": 67.5, "gross_starts": 317.5, "average_paid": 2375.0, "revenue": 56715.0, "mrr": 59700.0, "processing": 2754.24, "reps": 12080.124, "delivery": 13300.0, "support": 4750.0, "acquisition": 7937.5, "fixed": 15000.0, "operating_profit": 893.136 }, { "month": 19, "year": 2, "opening": 2500.0, "closing": 2750.0, "cancellations": 75.0, "gross_starts": 325.0, "average_paid": 2625.0, "revenue": 62685.0, "mrr": 65670.0, "processing": 3044.16, "reps": 13351.716, "delivery": 14700.0, "support": 5250.0, "acquisition": 8125.0, "fixed": 15000.0, "operating_profit": 3214.124 }, { "month": 20, "year": 2, "opening": 2750.0, "closing": 3000.0, "cancellations": 82.5, "gross_starts": 332.5, "average_paid": 2875.0, "revenue": 68655.0, "mrr": 71640.0, "processing": 3334.08, "reps": 14623.308, "delivery": 16100.0, "support": 5750.0, "acquisition": 8312.5, "fixed": 15000.0, "operating_profit": 5535.112 }, { "month": 21, "year": 2, "opening": 3000.0, "closing": 3250.0, "cancellations": 90.0, "gross_starts": 340.0, "average_paid": 3125.0, "revenue": 74625.0, "mrr": 77610.0, "processing": 3624.0, "reps": 15894.9, "delivery": 17500.0, "support": 6250.0, "acquisition": 8500.0, "fixed": 15000.0, "operating_profit": 7856.1 }, { "month": 22, "year": 2, "opening": 3250.0, "closing": 3500.0, "cancellations": 97.5, "gross_starts": 347.5, "average_paid": 3375.0, "revenue": 80595.0, "mrr": 83580.0, "processing": 3913.92, "reps": 17166.492, "delivery": 18900.0, "support": 6750.0, "acquisition": 8687.5, "fixed": 15000.0, "operating_profit": 10177.088 }, { "month": 23, "year": 2, "opening": 3500.0, "closing": 3750.0, "cancellations": 105.0, "gross_starts": 355.0, "average_paid": 3625.0, "revenue": 86565.0, "mrr": 89550.0, "processing": 4203.84, "reps": 18438.084, "delivery": 20300.0, "support": 7250.0, "acquisition": 8875.0, "fixed": 15000.0, "operating_profit": 12498.076 }, { "month": 24, "year": 2, "opening": 3750.0, "closing": 4000.0, "cancellations": 112.5, "gross_starts": 362.5, "average_paid": 3875.0, "revenue": 92535.0, "mrr": 95520.0, "processing": 4493.76, "reps": 19709.676, "delivery": 21700.0, "support": 7750.0, "acquisition": 9062.5, "fixed": 15000.0, "operating_profit": 14819.064 }, { "month": 25, "year": 3, "opening": 4000.0, "closing": 4333.333333, "cancellations": 120.0, "gross_starts": 453.333333, "average_paid": 4166.666667, "revenue": 99500.0, "mrr": 103480.0, "processing": 4832.0, "reps": 21193.2, "delivery": 23333.333333, "support": 8333.333333, "acquisition": 11333.333333, "fixed": 20000.0, "operating_profit": 10474.8 }, { "month": 26, "year": 3, "opening": 4333.333333, "closing": 4666.666667, "cancellations": 130.0, "gross_starts": 463.333333, "average_paid": 4500.0, "revenue": 107460.0, "mrr": 111440.0, "processing": 5218.56, "reps": 22888.656, "delivery": 25200.0, "support": 9000.0, "acquisition": 11583.333333, "fixed": 20000.0, "operating_profit": 13569.450667 }, { "month": 27, "year": 3, "opening": 4666.666667, "closing": 5000.0, "cancellations": 140.0, "gross_starts": 473.333333, "average_paid": 4833.333333, "revenue": 115420.0, "mrr": 119400.0, "processing": 5605.12, "reps": 24584.112, "delivery": 27066.666667, "support": 9666.666667, "acquisition": 11833.333333, "fixed": 20000.0, "operating_profit": 16664.101333 }, { "month": 28, "year": 3, "opening": 5000.0, "closing": 5333.333333, "cancellations": 150.0, "gross_starts": 483.333333, "average_paid": 5166.666667, "revenue": 123380.0, "mrr": 127360.0, "processing": 5991.68, "reps": 26279.568, "delivery": 28933.333333, "support": 10333.333333, "acquisition": 12083.333333, "fixed": 20000.0, "operating_profit": 19758.752 }, { "month": 29, "year": 3, "opening": 5333.333333, "closing": 5666.666667, "cancellations": 160.0, "gross_starts": 493.333333, "average_paid": 5500.0, "revenue": 131340.0, "mrr": 135320.0, "processing": 6378.24, "reps": 27975.024, "delivery": 30800.0, "support": 11000.0, "acquisition": 12333.333333, "fixed": 20000.0, "operating_profit": 22853.402667 }, { "month": 30, "year": 3, "opening": 5666.666667, "closing": 6000.0, "cancellations": 170.0, "gross_starts": 503.333333, "average_paid": 5833.333333, "revenue": 139300.0, "mrr": 143280.0, "processing": 6764.8, "reps": 29670.48, "delivery": 32666.666667, "support": 11666.666667, "acquisition": 12583.333333, "fixed": 20000.0, "operating_profit": 25948.053333 }, { "month": 31, "year": 3, "opening": 6000.0, "closing": 6333.333333, "cancellations": 180.0, "gross_starts": 513.333333, "average_paid": 6166.666667, "revenue": 147260.0, "mrr": 151240.0, "processing": 7151.36, "reps": 31365.936, "delivery": 34533.333333, "support": 12333.333333, "acquisition": 12833.333333, "fixed": 20000.0, "operating_profit": 29042.704 }, { "month": 32, "year": 3, "opening": 6333.333333, "closing": 6666.666667, "cancellations": 190.0, "gross_starts": 523.333333, "average_paid": 6500.0, "revenue": 155220.0, "mrr": 159200.0, "processing": 7537.92, "reps": 33061.392, "delivery": 36400.0, "support": 13000.0, "acquisition": 13083.333333, "fixed": 20000.0, "operating_profit": 32137.354667 }, { "month": 33, "year": 3, "opening": 6666.666667, "closing": 7000.0, "cancellations": 200.0, "gross_starts": 533.333333, "average_paid": 6833.333333, "revenue": 163180.0, "mrr": 167160.0, "processing": 7924.48, "reps": 34756.848, "delivery": 38266.666667, "support": 13666.666667, "acquisition": 13333.333333, "fixed": 20000.0, "operating_profit": 35232.005333 }, { "month": 34, "year": 3, "opening": 7000.0, "closing": 7333.333333, "cancellations": 210.0, "gross_starts": 543.333333, "average_paid": 7166.666667, "revenue": 171140.0, "mrr": 175120.0, "processing": 8311.04, "reps": 36452.304, "delivery": 40133.333333, "support": 14333.333333, "acquisition": 13583.333333, "fixed": 20000.0, "operating_profit": 38326.656 }, { "month": 35, "year": 3, "opening": 7333.333333, "closing": 7666.666667, "cancellations": 220.0, "gross_starts": 553.333333, "average_paid": 7500.0, "revenue": 179100.0, "mrr": 183080.0, "processing": 8697.6, "reps": 38147.76, "delivery": 42000.0, "support": 15000.0, "acquisition": 13833.333333, "fixed": 20000.0, "operating_profit": 41421.306667 }, { "month": 36, "year": 3, "opening": 7666.666667, "closing": 8000.0, "cancellations": 230.0, "gross_starts": 563.333333, "average_paid": 7833.333333, "revenue": 187060.0, "mrr": 191040.0, "processing": 9084.16, "reps": 39843.216, "delivery": 43866.666667, "support": 15666.666667, "acquisition": 14083.333333, "fixed": 20000.0, "operating_profit": 44515.957333 }, { "month": 37, "year": 4, "opening": 8000.0, "closing": 8250.0, "cancellations": 240.0, "gross_starts": 490.0, "average_paid": 8125.0, "revenue": 194025.0, "mrr": 197010.0, "processing": 9422.4, "reps": 41326.74, "delivery": 45500.0, "support": 16250.0, "acquisition": 12250.0, "fixed": 25000.0, "operating_profit": 44275.86 }, { "month": 38, "year": 4, "opening": 8250.0, "closing": 8500.0, "cancellations": 247.5, "gross_starts": 497.5, "average_paid": 8375.0, "revenue": 199995.0, "mrr": 202980.0, "processing": 9712.32, "reps": 42598.332, "delivery": 46900.0, "support": 16750.0, "acquisition": 12437.5, "fixed": 25000.0, "operating_profit": 46596.848 }, { "month": 39, "year": 4, "opening": 8500.0, "closing": 8750.0, "cancellations": 255.0, "gross_starts": 505.0, "average_paid": 8625.0, "revenue": 205965.0, "mrr": 208950.0, "processing": 10002.24, "reps": 43869.924, "delivery": 48300.0, "support": 17250.0, "acquisition": 12625.0, "fixed": 25000.0, "operating_profit": 48917.836 }, { "month": 40, "year": 4, "opening": 8750.0, "closing": 9000.0, "cancellations": 262.5, "gross_starts": 512.5, "average_paid": 8875.0, "revenue": 211935.0, "mrr": 214920.0, "processing": 10292.16, "reps": 45141.516, "delivery": 49700.0, "support": 17750.0, "acquisition": 12812.5, "fixed": 25000.0, "operating_profit": 51238.824 }, { "month": 41, "year": 4, "opening": 9000.0, "closing": 9250.0, "cancellations": 270.0, "gross_starts": 520.0, "average_paid": 9125.0, "revenue": 217905.0, "mrr": 220890.0, "processing": 10582.08, "reps": 46413.108, "delivery": 51100.0, "support": 18250.0, "acquisition": 13000.0, "fixed": 25000.0, "operating_profit": 53559.812 }, { "month": 42, "year": 4, "opening": 9250.0, "closing": 9500.0, "cancellations": 277.5, "gross_starts": 527.5, "average_paid": 9375.0, "revenue": 223875.0, "mrr": 226860.0, "processing": 10872.0, "reps": 47684.7, "delivery": 52500.0, "support": 18750.0, "acquisition": 13187.5, "fixed": 25000.0, "operating_profit": 55880.8 }, { "month": 43, "year": 4, "opening": 9500.0, "closing": 9750.0, "cancellations": 285.0, "gross_starts": 535.0, "average_paid": 9625.0, "revenue": 229845.0, "mrr": 232830.0, "processing": 11161.92, "reps": 48956.292, "delivery": 53900.0, "support": 19250.0, "acquisition": 13375.0, "fixed": 25000.0, "operating_profit": 58201.788 }, { "month": 44, "year": 4, "opening": 9750.0, "closing": 10000.0, "cancellations": 292.5, "gross_starts": 542.5, "average_paid": 9875.0, "revenue": 235815.0, "mrr": 238800.0, "processing": 11451.84, "reps": 50227.884, "delivery": 55300.0, "support": 19750.0, "acquisition": 13562.5, "fixed": 25000.0, "operating_profit": 60522.776 }, { "month": 45, "year": 4, "opening": 10000.0, "closing": 10250.0, "cancellations": 300.0, "gross_starts": 550.0, "average_paid": 10125.0, "revenue": 241785.0, "mrr": 244770.0, "processing": 11741.76, "reps": 51499.476, "delivery": 56700.0, "support": 20250.0, "acquisition": 13750.0, "fixed": 25000.0, "operating_profit": 62843.764 }, { "month": 46, "year": 4, "opening": 10250.0, "closing": 10500.0, "cancellations": 307.5, "gross_starts": 557.5, "average_paid": 10375.0, "revenue": 247755.0, "mrr": 250740.0, "processing": 12031.68, "reps": 52771.068, "delivery": 58100.0, "support": 20750.0, "acquisition": 13937.5, "fixed": 25000.0, "operating_profit": 65164.752 }, { "month": 47, "year": 4, "opening": 10500.0, "closing": 10750.0, "cancellations": 315.0, "gross_starts": 565.0, "average_paid": 10625.0, "revenue": 253725.0, "mrr": 256710.0, "processing": 12321.6, "reps": 54042.66, "delivery": 59500.0, "support": 21250.0, "acquisition": 14125.0, "fixed": 25000.0, "operating_profit": 67485.74 }, { "month": 48, "year": 4, "opening": 10750.0, "closing": 11000.0, "cancellations": 322.5, "gross_starts": 572.5, "average_paid": 10875.0, "revenue": 259695.0, "mrr": 262680.0, "processing": 12611.52, "reps": 55314.252, "delivery": 60900.0, "support": 21750.0, "acquisition": 14312.5, "fixed": 25000.0, "operating_profit": 69806.728 }, { "month": 49, "year": 5, "opening": 11000.0, "closing": 11250.0, "cancellations": 330.0, "gross_starts": 580.0, "average_paid": 11125.0, "revenue": 265665.0, "mrr": 268650.0, "processing": 12901.44, "reps": 56585.844, "delivery": 62300.0, "support": 22250.0, "acquisition": 14500.0, "fixed": 30000.0, "operating_profit": 67127.716 }, { "month": 50, "year": 5, "opening": 11250.0, "closing": 11500.0, "cancellations": 337.5, "gross_starts": 587.5, "average_paid": 11375.0, "revenue": 271635.0, "mrr": 274620.0, "processing": 13191.36, "reps": 57857.436, "delivery": 63700.0, "support": 22750.0, "acquisition": 14687.5, "fixed": 30000.0, "operating_profit": 69448.704 }, { "month": 51, "year": 5, "opening": 11500.0, "closing": 11750.0, "cancellations": 345.0, "gross_starts": 595.0, "average_paid": 11625.0, "revenue": 277605.0, "mrr": 280590.0, "processing": 13481.28, "reps": 59129.028, "delivery": 65100.0, "support": 23250.0, "acquisition": 14875.0, "fixed": 30000.0, "operating_profit": 71769.692 }, { "month": 52, "year": 5, "opening": 11750.0, "closing": 12000.0, "cancellations": 352.5, "gross_starts": 602.5, "average_paid": 11875.0, "revenue": 283575.0, "mrr": 286560.0, "processing": 13771.2, "reps": 60400.62, "delivery": 66500.0, "support": 23750.0, "acquisition": 15062.5, "fixed": 30000.0, "operating_profit": 74090.68 }, { "month": 53, "year": 5, "opening": 12000.0, "closing": 12250.0, "cancellations": 360.0, "gross_starts": 610.0, "average_paid": 12125.0, "revenue": 289545.0, "mrr": 292530.0, "processing": 14061.12, "reps": 61672.212, "delivery": 67900.0, "support": 24250.0, "acquisition": 15250.0, "fixed": 30000.0, "operating_profit": 76411.668 }, { "month": 54, "year": 5, "opening": 12250.0, "closing": 12500.0, "cancellations": 367.5, "gross_starts": 617.5, "average_paid": 12375.0, "revenue": 295515.0, "mrr": 298500.0, "processing": 14351.04, "reps": 62943.804, "delivery": 69300.0, "support": 24750.0, "acquisition": 15437.5, "fixed": 30000.0, "operating_profit": 78732.656 }, { "month": 55, "year": 5, "opening": 12500.0, "closing": 12750.0, "cancellations": 375.0, "gross_starts": 625.0, "average_paid": 12625.0, "revenue": 301485.0, "mrr": 304470.0, "processing": 14640.96, "reps": 64215.396, "delivery": 70700.0, "support": 25250.0, "acquisition": 15625.0, "fixed": 30000.0, "operating_profit": 81053.644 }, { "month": 56, "year": 5, "opening": 12750.0, "closing": 13000.0, "cancellations": 382.5, "gross_starts": 632.5, "average_paid": 12875.0, "revenue": 307455.0, "mrr": 310440.0, "processing": 14930.88, "reps": 65486.988, "delivery": 72100.0, "support": 25750.0, "acquisition": 15812.5, "fixed": 30000.0, "operating_profit": 83374.632 }, { "month": 57, "year": 5, "opening": 13000.0, "closing": 13250.0, "cancellations": 390.0, "gross_starts": 640.0, "average_paid": 13125.0, "revenue": 313425.0, "mrr": 316410.0, "processing": 15220.8, "reps": 66758.58, "delivery": 73500.0, "support": 26250.0, "acquisition": 16000.0, "fixed": 30000.0, "operating_profit": 85695.62 }, { "month": 58, "year": 5, "opening": 13250.0, "closing": 13500.0, "cancellations": 397.5, "gross_starts": 647.5, "average_paid": 13375.0, "revenue": 319395.0, "mrr": 322380.0, "processing": 15510.72, "reps": 68030.172, "delivery": 74900.0, "support": 26750.0, "acquisition": 16187.5, "fixed": 30000.0, "operating_profit": 88016.608 }, { "month": 59, "year": 5, "opening": 13500.0, "closing": 13750.0, "cancellations": 405.0, "gross_starts": 655.0, "average_paid": 13625.0, "revenue": 325365.0, "mrr": 328350.0, "processing": 15800.64, "reps": 69301.764, "delivery": 76300.0, "support": 27250.0, "acquisition": 16375.0, "fixed": 30000.0, "operating_profit": 90337.596 }, { "month": 60, "year": 5, "opening": 13750.0, "closing": 14000.0, "cancellations": 412.5, "gross_starts": 662.5, "average_paid": 13875.0, "revenue": 331335.0, "mrr": 334320.0, "processing": 16090.56, "reps": 70573.356, "delivery": 77700.0, "support": 27750.0, "acquisition": 16562.5, "fixed": 30000.0, "operating_profit": 92658.584 } ], "web": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 2, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 3, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 4, "year": 1, "opening": 0.0, "closing": 111.111111, "cancellations": 0.0, "gross_starts": 111.111111, "average_paid": 55.555556, "revenue": 1497.777778, "mrr": 2995.555556, "processing": 70.586667, "reps": 307.318667, "delivery": 311.111111, "support": 111.111111, "acquisition": 2777.777778, "fixed": 10000.0, "operating_profit": -12080.127556 }, { "month": 5, "year": 1, "opening": 111.111111, "closing": 222.222222, "cancellations": 3.333333, "gross_starts": 114.444444, "average_paid": 166.666667, "revenue": 4493.333333, "mrr": 5991.111111, "processing": 211.76, "reps": 921.956, "delivery": 933.333333, "support": 333.333333, "acquisition": 2861.111111, "fixed": 10000.0, "operating_profit": -10768.160444 }, { "month": 6, "year": 1, "opening": 222.222222, "closing": 333.333333, "cancellations": 6.666667, "gross_starts": 117.777778, "average_paid": 277.777778, "revenue": 7488.888889, "mrr": 8986.666667, "processing": 352.933333, "reps": 1536.593333, "delivery": 1555.555556, "support": 555.555556, "acquisition": 2944.444444, "fixed": 10000.0, "operating_profit": -9456.193333 }, { "month": 7, "year": 1, "opening": 333.333333, "closing": 444.444444, "cancellations": 10.0, "gross_starts": 121.111111, "average_paid": 388.888889, "revenue": 10484.444444, "mrr": 11982.222222, "processing": 494.106667, "reps": 2151.230667, "delivery": 2177.777778, "support": 777.777778, "acquisition": 3027.777778, "fixed": 10000.0, "operating_profit": -8144.226222 }, { "month": 8, "year": 1, "opening": 444.444444, "closing": 555.555556, "cancellations": 13.333333, "gross_starts": 124.444444, "average_paid": 500.0, "revenue": 13480.0, "mrr": 14977.777778, "processing": 635.28, "reps": 2765.868, "delivery": 2800.0, "support": 1000.0, "acquisition": 3111.111111, "fixed": 10000.0, "operating_profit": -6832.259111 }, { "month": 9, "year": 1, "opening": 555.555556, "closing": 666.666667, "cancellations": 16.666667, "gross_starts": 127.777778, "average_paid": 611.111111, "revenue": 16475.555556, "mrr": 17973.333333, "processing": 776.453333, "reps": 3380.505333, "delivery": 3422.222222, "support": 1222.222222, "acquisition": 3194.444444, "fixed": 10000.0, "operating_profit": -5520.292 }, { "month": 10, "year": 1, "opening": 666.666667, "closing": 777.777778, "cancellations": 20.0, "gross_starts": 131.111111, "average_paid": 722.222222, "revenue": 19471.111111, "mrr": 20968.888889, "processing": 917.626667, "reps": 3995.142667, "delivery": 4044.444444, "support": 1444.444444, "acquisition": 3277.777778, "fixed": 10000.0, "operating_profit": -4208.324889 }, { "month": 11, "year": 1, "opening": 777.777778, "closing": 888.888889, "cancellations": 23.333333, "gross_starts": 134.444444, "average_paid": 833.333333, "revenue": 22466.666667, "mrr": 23964.444444, "processing": 1058.8, "reps": 4609.78, "delivery": 4666.666667, "support": 1666.666667, "acquisition": 3361.111111, "fixed": 10000.0, "operating_profit": -2896.357778 }, { "month": 12, "year": 1, "opening": 888.888889, "closing": 1000.0, "cancellations": 26.666667, "gross_starts": 137.777778, "average_paid": 944.444444, "revenue": 25462.222222, "mrr": 26960.0, "processing": 1199.973333, "reps": 5224.417333, "delivery": 5288.888889, "support": 1888.888889, "acquisition": 3444.444444, "fixed": 10000.0, "operating_profit": -1584.390667 }, { "month": 13, "year": 2, "opening": 1000.0, "closing": 1291.666667, "cancellations": 30.0, "gross_starts": 321.666667, "average_paid": 1145.833333, "revenue": 30891.666667, "mrr": 34823.333333, "processing": 1455.85, "reps": 6338.4475, "delivery": 6416.666667, "support": 2291.666667, "acquisition": 8041.666667, "fixed": 15000.0, "operating_profit": -8652.630833 }, { "month": 14, "year": 2, "opening": 1291.666667, "closing": 1583.333333, "cancellations": 38.75, "gross_starts": 330.416667, "average_paid": 1437.5, "revenue": 38755.0, "mrr": 42686.666667, "processing": 1826.43, "reps": 7951.8705, "delivery": 8050.0, "support": 2875.0, "acquisition": 8260.416667, "fixed": 15000.0, "operating_profit": -5208.717167 }, { "month": 15, "year": 2, "opening": 1583.333333, "closing": 1875.0, "cancellations": 47.5, "gross_starts": 339.166667, "average_paid": 1729.166667, "revenue": 46618.333333, "mrr": 50550.0, "processing": 2197.01, "reps": 9565.2935, "delivery": 9683.333333, "support": 3458.333333, "acquisition": 8479.166667, "fixed": 15000.0, "operating_profit": -1764.8035 }, { "month": 16, "year": 2, "opening": 1875.0, "closing": 2166.666667, "cancellations": 56.25, "gross_starts": 347.916667, "average_paid": 2020.833333, "revenue": 54481.666667, "mrr": 58413.333333, "processing": 2567.59, "reps": 11178.7165, "delivery": 11316.666667, "support": 4041.666667, "acquisition": 8697.916667, "fixed": 15000.0, "operating_profit": 1679.110167 }, { "month": 17, "year": 2, "opening": 2166.666667, "closing": 2458.333333, "cancellations": 65.0, "gross_starts": 356.666667, "average_paid": 2312.5, "revenue": 62345.0, "mrr": 66276.666667, "processing": 2938.17, "reps": 12792.1395, "delivery": 12950.0, "support": 4625.0, "acquisition": 8916.666667, "fixed": 15000.0, "operating_profit": 5123.023833 }, { "month": 18, "year": 2, "opening": 2458.333333, "closing": 2750.0, "cancellations": 73.75, "gross_starts": 365.416667, "average_paid": 2604.166667, "revenue": 70208.333333, "mrr": 74140.0, "processing": 3308.75, "reps": 14405.5625, "delivery": 14583.333333, "support": 5208.333333, "acquisition": 9135.416667, "fixed": 15000.0, "operating_profit": 8566.9375 }, { "month": 19, "year": 2, "opening": 2750.0, "closing": 3041.666667, "cancellations": 82.5, "gross_starts": 374.166667, "average_paid": 2895.833333, "revenue": 78071.666667, "mrr": 82003.333333, "processing": 3679.33, "reps": 16018.9855, "delivery": 16216.666667, "support": 5791.666667, "acquisition": 9354.166667, "fixed": 15000.0, "operating_profit": 12010.851167 }, { "month": 20, "year": 2, "opening": 3041.666667, "closing": 3333.333333, "cancellations": 91.25, "gross_starts": 382.916667, "average_paid": 3187.5, "revenue": 85935.0, "mrr": 89866.666667, "processing": 4049.91, "reps": 17632.4085, "delivery": 17850.0, "support": 6375.0, "acquisition": 9572.916667, "fixed": 15000.0, "operating_profit": 15454.764833 }, { "month": 21, "year": 2, "opening": 3333.333333, "closing": 3625.0, "cancellations": 100.0, "gross_starts": 391.666667, "average_paid": 3479.166667, "revenue": 93798.333333, "mrr": 97730.0, "processing": 4420.49, "reps": 19245.8315, "delivery": 19483.333333, "support": 6958.333333, "acquisition": 9791.666667, "fixed": 15000.0, "operating_profit": 18898.6785 }, { "month": 22, "year": 2, "opening": 3625.0, "closing": 3916.666667, "cancellations": 108.75, "gross_starts": 400.416667, "average_paid": 3770.833333, "revenue": 101661.666667, "mrr": 105593.333333, "processing": 4791.07, "reps": 20859.2545, "delivery": 21116.666667, "support": 7541.666667, "acquisition": 10010.416667, "fixed": 15000.0, "operating_profit": 22342.592167 }, { "month": 23, "year": 2, "opening": 3916.666667, "closing": 4208.333333, "cancellations": 117.5, "gross_starts": 409.166667, "average_paid": 4062.5, "revenue": 109525.0, "mrr": 113456.666667, "processing": 5161.65, "reps": 22472.6775, "delivery": 22750.0, "support": 8125.0, "acquisition": 10229.166667, "fixed": 15000.0, "operating_profit": 25786.505833 }, { "month": 24, "year": 2, "opening": 4208.333333, "closing": 4500.0, "cancellations": 126.25, "gross_starts": 417.916667, "average_paid": 4354.166667, "revenue": 117388.333333, "mrr": 121320.0, "processing": 5532.23, "reps": 24086.1005, "delivery": 24383.333333, "support": 8708.333333, "acquisition": 10447.916667, "fixed": 15000.0, "operating_profit": 29230.4195 }, { "month": 25, "year": 3, "opening": 4500.0, "closing": 4958.333333, "cancellations": 135.0, "gross_starts": 593.333333, "average_paid": 4729.166667, "revenue": 127498.333333, "mrr": 133676.666667, "processing": 6008.69, "reps": 26160.5015, "delivery": 26483.333333, "support": 9458.333333, "acquisition": 14833.333333, "fixed": 20000.0, "operating_profit": 24554.141833 }, { "month": 26, "year": 3, "opening": 4958.333333, "closing": 5416.666667, "cancellations": 148.75, "gross_starts": 607.083333, "average_paid": 5187.5, "revenue": 139855.0, "mrr": 146033.333333, "processing": 6591.03, "reps": 28695.8805, "delivery": 29050.0, "support": 10375.0, "acquisition": 15177.083333, "fixed": 20000.0, "operating_profit": 29966.006167 }, { "month": 27, "year": 3, "opening": 5416.666667, "closing": 5875.0, "cancellations": 162.5, "gross_starts": 620.833333, "average_paid": 5645.833333, "revenue": 152211.666667, "mrr": 158390.0, "processing": 7173.37, "reps": 31231.2595, "delivery": 31616.666667, "support": 11291.666667, "acquisition": 15520.833333, "fixed": 20000.0, "operating_profit": 35377.8705 }, { "month": 28, "year": 3, "opening": 5875.0, "closing": 6333.333333, "cancellations": 176.25, "gross_starts": 634.583333, "average_paid": 6104.166667, "revenue": 164568.333333, "mrr": 170746.666667, "processing": 7755.71, "reps": 33766.6385, "delivery": 34183.333333, "support": 12208.333333, "acquisition": 15864.583333, "fixed": 20000.0, "operating_profit": 40789.734833 }, { "month": 29, "year": 3, "opening": 6333.333333, "closing": 6791.666667, "cancellations": 190.0, "gross_starts": 648.333333, "average_paid": 6562.5, "revenue": 176925.0, "mrr": 183103.333333, "processing": 8338.05, "reps": 36302.0175, "delivery": 36750.0, "support": 13125.0, "acquisition": 16208.333333, "fixed": 20000.0, "operating_profit": 46201.599167 }, { "month": 30, "year": 3, "opening": 6791.666667, "closing": 7250.0, "cancellations": 203.75, "gross_starts": 662.083333, "average_paid": 7020.833333, "revenue": 189281.666667, "mrr": 195460.0, "processing": 8920.39, "reps": 38837.3965, "delivery": 39316.666667, "support": 14041.666667, "acquisition": 16552.083333, "fixed": 20000.0, "operating_profit": 51613.4635 }, { "month": 31, "year": 3, "opening": 7250.0, "closing": 7708.333333, "cancellations": 217.5, "gross_starts": 675.833333, "average_paid": 7479.166667, "revenue": 201638.333333, "mrr": 207816.666667, "processing": 9502.73, "reps": 41372.7755, "delivery": 41883.333333, "support": 14958.333333, "acquisition": 16895.833333, "fixed": 20000.0, "operating_profit": 57025.327833 }, { "month": 32, "year": 3, "opening": 7708.333333, "closing": 8166.666667, "cancellations": 231.25, "gross_starts": 689.583333, "average_paid": 7937.5, "revenue": 213995.0, "mrr": 220173.333333, "processing": 10085.07, "reps": 43908.1545, "delivery": 44450.0, "support": 15875.0, "acquisition": 17239.583333, "fixed": 20000.0, "operating_profit": 62437.192167 }, { "month": 33, "year": 3, "opening": 8166.666667, "closing": 8625.0, "cancellations": 245.0, "gross_starts": 703.333333, "average_paid": 8395.833333, "revenue": 226351.666667, "mrr": 232530.0, "processing": 10667.41, "reps": 46443.5335, "delivery": 47016.666667, "support": 16791.666667, "acquisition": 17583.333333, "fixed": 20000.0, "operating_profit": 67849.0565 }, { "month": 34, "year": 3, "opening": 8625.0, "closing": 9083.333333, "cancellations": 258.75, "gross_starts": 717.083333, "average_paid": 8854.166667, "revenue": 238708.333333, "mrr": 244886.666667, "processing": 11249.75, "reps": 48978.9125, "delivery": 49583.333333, "support": 17708.333333, "acquisition": 17927.083333, "fixed": 20000.0, "operating_profit": 73260.920833 }, { "month": 35, "year": 3, "opening": 9083.333333, "closing": 9541.666667, "cancellations": 272.5, "gross_starts": 730.833333, "average_paid": 9312.5, "revenue": 251065.0, "mrr": 257243.333333, "processing": 11832.09, "reps": 51514.2915, "delivery": 52150.0, "support": 18625.0, "acquisition": 18270.833333, "fixed": 20000.0, "operating_profit": 78672.785167 }, { "month": 36, "year": 3, "opening": 9541.666667, "closing": 10000.0, "cancellations": 286.25, "gross_starts": 744.583333, "average_paid": 9770.833333, "revenue": 263421.666667, "mrr": 269600.0, "processing": 12414.43, "reps": 54049.6705, "delivery": 54716.666667, "support": 19541.666667, "acquisition": 18614.583333, "fixed": 20000.0, "operating_profit": 84084.6495 }, { "month": 37, "year": 4, "opening": 10000.0, "closing": 10750.0, "cancellations": 300.0, "gross_starts": 1050.0, "average_paid": 10375.0, "revenue": 279710.0, "mrr": 289820.0, "processing": 13182.06, "reps": 57391.761, "delivery": 58100.0, "support": 20750.0, "acquisition": 26250.0, "fixed": 25000.0, "operating_profit": 79036.179 }, { "month": 38, "year": 4, "opening": 10750.0, "closing": 11500.0, "cancellations": 322.5, "gross_starts": 1072.5, "average_paid": 11125.0, "revenue": 299930.0, "mrr": 310040.0, "processing": 14134.98, "reps": 61540.563, "delivery": 62300.0, "support": 22250.0, "acquisition": 26812.5, "fixed": 25000.0, "operating_profit": 87891.957 }, { "month": 39, "year": 4, "opening": 11500.0, "closing": 12250.0, "cancellations": 345.0, "gross_starts": 1095.0, "average_paid": 11875.0, "revenue": 320150.0, "mrr": 330260.0, "processing": 15087.9, "reps": 65689.365, "delivery": 66500.0, "support": 23750.0, "acquisition": 27375.0, "fixed": 25000.0, "operating_profit": 96747.735 }, { "month": 40, "year": 4, "opening": 12250.0, "closing": 13000.0, "cancellations": 367.5, "gross_starts": 1117.5, "average_paid": 12625.0, "revenue": 340370.0, "mrr": 350480.0, "processing": 16040.82, "reps": 69838.167, "delivery": 70700.0, "support": 25250.0, "acquisition": 27937.5, "fixed": 25000.0, "operating_profit": 105603.513 }, { "month": 41, "year": 4, "opening": 13000.0, "closing": 13750.0, "cancellations": 390.0, "gross_starts": 1140.0, "average_paid": 13375.0, "revenue": 360590.0, "mrr": 370700.0, "processing": 16993.74, "reps": 73986.969, "delivery": 74900.0, "support": 26750.0, "acquisition": 28500.0, "fixed": 25000.0, "operating_profit": 114459.291 }, { "month": 42, "year": 4, "opening": 13750.0, "closing": 14500.0, "cancellations": 412.5, "gross_starts": 1162.5, "average_paid": 14125.0, "revenue": 380810.0, "mrr": 390920.0, "processing": 17946.66, "reps": 78135.771, "delivery": 79100.0, "support": 28250.0, "acquisition": 29062.5, "fixed": 25000.0, "operating_profit": 123315.069 }, { "month": 43, "year": 4, "opening": 14500.0, "closing": 15250.0, "cancellations": 435.0, "gross_starts": 1185.0, "average_paid": 14875.0, "revenue": 401030.0, "mrr": 411140.0, "processing": 18899.58, "reps": 82284.573, "delivery": 83300.0, "support": 29750.0, "acquisition": 29625.0, "fixed": 25000.0, "operating_profit": 132170.847 }, { "month": 44, "year": 4, "opening": 15250.0, "closing": 16000.0, "cancellations": 457.5, "gross_starts": 1207.5, "average_paid": 15625.0, "revenue": 421250.0, "mrr": 431360.0, "processing": 19852.5, "reps": 86433.375, "delivery": 87500.0, "support": 31250.0, "acquisition": 30187.5, "fixed": 25000.0, "operating_profit": 141026.625 }, { "month": 45, "year": 4, "opening": 16000.0, "closing": 16750.0, "cancellations": 480.0, "gross_starts": 1230.0, "average_paid": 16375.0, "revenue": 441470.0, "mrr": 451580.0, "processing": 20805.42, "reps": 90582.177, "delivery": 91700.0, "support": 32750.0, "acquisition": 30750.0, "fixed": 25000.0, "operating_profit": 149882.403 }, { "month": 46, "year": 4, "opening": 16750.0, "closing": 17500.0, "cancellations": 502.5, "gross_starts": 1252.5, "average_paid": 17125.0, "revenue": 461690.0, "mrr": 471800.0, "processing": 21758.34, "reps": 94730.979, "delivery": 95900.0, "support": 34250.0, "acquisition": 31312.5, "fixed": 25000.0, "operating_profit": 158738.181 }, { "month": 47, "year": 4, "opening": 17500.0, "closing": 18250.0, "cancellations": 525.0, "gross_starts": 1275.0, "average_paid": 17875.0, "revenue": 481910.0, "mrr": 492020.0, "processing": 22711.26, "reps": 98879.781, "delivery": 100100.0, "support": 35750.0, "acquisition": 31875.0, "fixed": 25000.0, "operating_profit": 167593.959 }, { "month": 48, "year": 4, "opening": 18250.0, "closing": 19000.0, "cancellations": 547.5, "gross_starts": 1297.5, "average_paid": 18625.0, "revenue": 502130.0, "mrr": 512240.0, "processing": 23664.18, "reps": 103028.583, "delivery": 104300.0, "support": 37250.0, "acquisition": 32437.5, "fixed": 25000.0, "operating_profit": 176449.737 }, { "month": 49, "year": 5, "opening": 19000.0, "closing": 19916.666667, "cancellations": 570.0, "gross_starts": 1486.666667, "average_paid": 19458.333333, "revenue": 524596.666667, "mrr": 536953.333333, "processing": 24722.98, "reps": 107638.363, "delivery": 108966.666667, "support": 38916.666667, "acquisition": 37166.666667, "fixed": 30000.0, "operating_profit": 177185.323667 }, { "month": 50, "year": 5, "opening": 19916.666667, "closing": 20833.333333, "cancellations": 597.5, "gross_starts": 1514.166667, "average_paid": 20375.0, "revenue": 549310.0, "mrr": 561666.666667, "processing": 25887.66, "reps": 112709.121, "delivery": 114100.0, "support": 40750.0, "acquisition": 37854.166667, "fixed": 30000.0, "operating_profit": 188009.052333 }, { "month": 51, "year": 5, "opening": 20833.333333, "closing": 21750.0, "cancellations": 625.0, "gross_starts": 1541.666667, "average_paid": 21291.666667, "revenue": 574023.333333, "mrr": 586380.0, "processing": 27052.34, "reps": 117779.879, "delivery": 119233.333333, "support": 42583.333333, "acquisition": 38541.666667, "fixed": 30000.0, "operating_profit": 198832.781 }, { "month": 52, "year": 5, "opening": 21750.0, "closing": 22666.666667, "cancellations": 652.5, "gross_starts": 1569.166667, "average_paid": 22208.333333, "revenue": 598736.666667, "mrr": 611093.333333, "processing": 28217.02, "reps": 122850.637, "delivery": 124366.666667, "support": 44416.666667, "acquisition": 39229.166667, "fixed": 30000.0, "operating_profit": 209656.509667 }, { "month": 53, "year": 5, "opening": 22666.666667, "closing": 23583.333333, "cancellations": 680.0, "gross_starts": 1596.666667, "average_paid": 23125.0, "revenue": 623450.0, "mrr": 635806.666667, "processing": 29381.7, "reps": 127921.395, "delivery": 129500.0, "support": 46250.0, "acquisition": 39916.666667, "fixed": 30000.0, "operating_profit": 220480.238333 }, { "month": 54, "year": 5, "opening": 23583.333333, "closing": 24500.0, "cancellations": 707.5, "gross_starts": 1624.166667, "average_paid": 24041.666667, "revenue": 648163.333333, "mrr": 660520.0, "processing": 30546.38, "reps": 132992.153, "delivery": 134633.333333, "support": 48083.333333, "acquisition": 40604.166667, "fixed": 30000.0, "operating_profit": 231303.967 }, { "month": 55, "year": 5, "opening": 24500.0, "closing": 25416.666667, "cancellations": 735.0, "gross_starts": 1651.666667, "average_paid": 24958.333333, "revenue": 672876.666667, "mrr": 685233.333333, "processing": 31711.06, "reps": 138062.911, "delivery": 139766.666667, "support": 49916.666667, "acquisition": 41291.666667, "fixed": 30000.0, "operating_profit": 242127.695667 }, { "month": 56, "year": 5, "opening": 25416.666667, "closing": 26333.333333, "cancellations": 762.5, "gross_starts": 1679.166667, "average_paid": 25875.0, "revenue": 697590.0, "mrr": 709946.666667, "processing": 32875.74, "reps": 143133.669, "delivery": 144900.0, "support": 51750.0, "acquisition": 41979.166667, "fixed": 30000.0, "operating_profit": 252951.424333 }, { "month": 57, "year": 5, "opening": 26333.333333, "closing": 27250.0, "cancellations": 790.0, "gross_starts": 1706.666667, "average_paid": 26791.666667, "revenue": 722303.333333, "mrr": 734660.0, "processing": 34040.42, "reps": 148204.427, "delivery": 150033.333333, "support": 53583.333333, "acquisition": 42666.666667, "fixed": 30000.0, "operating_profit": 263775.153 }, { "month": 58, "year": 5, "opening": 27250.0, "closing": 28166.666667, "cancellations": 817.5, "gross_starts": 1734.166667, "average_paid": 27708.333333, "revenue": 747016.666667, "mrr": 759373.333333, "processing": 35205.1, "reps": 153275.185, "delivery": 155166.666667, "support": 55416.666667, "acquisition": 43354.166667, "fixed": 30000.0, "operating_profit": 274598.881667 }, { "month": 59, "year": 5, "opening": 28166.666667, "closing": 29083.333333, "cancellations": 845.0, "gross_starts": 1761.666667, "average_paid": 28625.0, "revenue": 771730.0, "mrr": 784086.666667, "processing": 36369.78, "reps": 158345.943, "delivery": 160300.0, "support": 57250.0, "acquisition": 44041.666667, "fixed": 30000.0, "operating_profit": 285422.610333 }, { "month": 60, "year": 5, "opening": 29083.333333, "closing": 30000.0, "cancellations": 872.5, "gross_starts": 1789.166667, "average_paid": 29541.666667, "revenue": 796443.333333, "mrr": 808800.0, "processing": 37534.46, "reps": 163416.701, "delivery": 165433.333333, "support": 59083.333333, "acquisition": 44729.166667, "fixed": 30000.0, "operating_profit": 296246.339 } ] }, "one_and_half_subscribers": { "call": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 43.75, "cancellations": 0.0, "gross_starts": 43.75, "average_paid": 21.875, "revenue": 6337.1875, "mrr": 12674.375, "operating_profit": 3168.59375, "cost_allowance": 3168.59375 }, { "month": 2, "year": 1, "opening": 43.75, "closing": 87.5, "cancellations": 0.875, "gross_starts": 44.625, "average_paid": 65.625, "revenue": 19011.5625, "mrr": 25348.75, "operating_profit": 9505.78125, "cost_allowance": 9505.78125 }, { "month": 3, "year": 1, "opening": 87.5, "closing": 131.25, "cancellations": 1.75, "gross_starts": 45.5, "average_paid": 109.375, "revenue": 31685.9375, "mrr": 38023.125, "operating_profit": 15842.96875, "cost_allowance": 15842.96875 }, { "month": 4, "year": 1, "opening": 131.25, "closing": 175.0, "cancellations": 2.625, "gross_starts": 46.375, "average_paid": 153.125, "revenue": 44360.3125, "mrr": 50697.5, "operating_profit": 22180.15625, "cost_allowance": 22180.15625 }, { "month": 5, "year": 1, "opening": 175.0, "closing": 218.75, "cancellations": 3.5, "gross_starts": 47.25, "average_paid": 196.875, "revenue": 57034.6875, "mrr": 63371.875, "operating_profit": 28517.34375, "cost_allowance": 28517.34375 }, { "month": 6, "year": 1, "opening": 218.75, "closing": 262.5, "cancellations": 4.375, "gross_starts": 48.125, "average_paid": 240.625, "revenue": 69709.0625, "mrr": 76046.25, "operating_profit": 34854.53125, "cost_allowance": 34854.53125 }, { "month": 7, "year": 1, "opening": 262.5, "closing": 306.25, "cancellations": 5.25, "gross_starts": 49.0, "average_paid": 284.375, "revenue": 82383.4375, "mrr": 88720.625, "operating_profit": 41191.71875, "cost_allowance": 41191.71875 }, { "month": 8, "year": 1, "opening": 306.25, "closing": 350.0, "cancellations": 6.125, "gross_starts": 49.875, "average_paid": 328.125, "revenue": 95057.8125, "mrr": 101395.0, "operating_profit": 47528.90625, "cost_allowance": 47528.90625 }, { "month": 9, "year": 1, "opening": 350.0, "closing": 393.75, "cancellations": 7.0, "gross_starts": 50.75, "average_paid": 371.875, "revenue": 107732.1875, "mrr": 114069.375, "operating_profit": 53866.09375, "cost_allowance": 53866.09375 }, { "month": 10, "year": 1, "opening": 393.75, "closing": 437.5, "cancellations": 7.875, "gross_starts": 51.625, "average_paid": 415.625, "revenue": 120406.5625, "mrr": 126743.75, "operating_profit": 60203.28125, "cost_allowance": 60203.28125 }, { "month": 11, "year": 1, "opening": 437.5, "closing": 481.25, "cancellations": 8.75, "gross_starts": 52.5, "average_paid": 459.375, "revenue": 133080.9375, "mrr": 139418.125, "operating_profit": 66540.46875, "cost_allowance": 66540.46875 }, { "month": 12, "year": 1, "opening": 481.25, "closing": 525.0, "cancellations": 9.625, "gross_starts": 53.375, "average_paid": 503.125, "revenue": 145755.3125, "mrr": 152092.5, "operating_profit": 72877.65625, "cost_allowance": 72877.65625 }, { "month": 13, "year": 2, "opening": 525.0, "closing": 581.25, "cancellations": 10.5, "gross_starts": 66.75, "average_paid": 553.125, "revenue": 160240.3125, "mrr": 168388.125, "operating_profit": 80120.15625, "cost_allowance": 80120.15625 }, { "month": 14, "year": 2, "opening": 581.25, "closing": 637.5, "cancellations": 11.625, "gross_starts": 67.875, "average_paid": 609.375, "revenue": 176535.9375, "mrr": 184683.75, "operating_profit": 88267.96875, "cost_allowance": 88267.96875 }, { "month": 15, "year": 2, "opening": 637.5, "closing": 693.75, "cancellations": 12.75, "gross_starts": 69.0, "average_paid": 665.625, "revenue": 192831.5625, "mrr": 200979.375, "operating_profit": 96415.78125, "cost_allowance": 96415.78125 }, { "month": 16, "year": 2, "opening": 693.75, "closing": 750.0, "cancellations": 13.875, "gross_starts": 70.125, "average_paid": 721.875, "revenue": 209127.1875, "mrr": 217275.0, "operating_profit": 104563.59375, "cost_allowance": 104563.59375 }, { "month": 17, "year": 2, "opening": 750.0, "closing": 806.25, "cancellations": 15.0, "gross_starts": 71.25, "average_paid": 778.125, "revenue": 225422.8125, "mrr": 233570.625, "operating_profit": 112711.40625, "cost_allowance": 112711.40625 }, { "month": 18, "year": 2, "opening": 806.25, "closing": 862.5, "cancellations": 16.125, "gross_starts": 72.375, "average_paid": 834.375, "revenue": 241718.4375, "mrr": 249866.25, "operating_profit": 120859.21875, "cost_allowance": 120859.21875 }, { "month": 19, "year": 2, "opening": 862.5, "closing": 918.75, "cancellations": 17.25, "gross_starts": 73.5, "average_paid": 890.625, "revenue": 258014.0625, "mrr": 266161.875, "operating_profit": 129007.03125, "cost_allowance": 129007.03125 }, { "month": 20, "year": 2, "opening": 918.75, "closing": 975.0, "cancellations": 18.375, "gross_starts": 74.625, "average_paid": 946.875, "revenue": 274309.6875, "mrr": 282457.5, "operating_profit": 137154.84375, "cost_allowance": 137154.84375 }, { "month": 21, "year": 2, "opening": 975.0, "closing": 1031.25, "cancellations": 19.5, "gross_starts": 75.75, "average_paid": 1003.125, "revenue": 290605.3125, "mrr": 298753.125, "operating_profit": 145302.65625, "cost_allowance": 145302.65625 }, { "month": 22, "year": 2, "opening": 1031.25, "closing": 1087.5, "cancellations": 20.625, "gross_starts": 76.875, "average_paid": 1059.375, "revenue": 306900.9375, "mrr": 315048.75, "operating_profit": 153450.46875, "cost_allowance": 153450.46875 }, { "month": 23, "year": 2, "opening": 1087.5, "closing": 1143.75, "cancellations": 21.75, "gross_starts": 78.0, "average_paid": 1115.625, "revenue": 323196.5625, "mrr": 331344.375, "operating_profit": 161598.28125, "cost_allowance": 161598.28125 }, { "month": 24, "year": 2, "opening": 1143.75, "closing": 1200.0, "cancellations": 22.875, "gross_starts": 79.125, "average_paid": 1171.875, "revenue": 339492.1875, "mrr": 347640.0, "operating_profit": 169746.09375, "cost_allowance": 169746.09375 }, { "month": 25, "year": 3, "opening": 1200.0, "closing": 1287.5, "cancellations": 24.0, "gross_starts": 111.5, "average_paid": 1243.75, "revenue": 360314.375, "mrr": 372988.75, "operating_profit": 180157.1875, "cost_allowance": 180157.1875 }, { "month": 26, "year": 3, "opening": 1287.5, "closing": 1375.0, "cancellations": 25.75, "gross_starts": 113.25, "average_paid": 1331.25, "revenue": 385663.125, "mrr": 398337.5, "operating_profit": 192831.5625, "cost_allowance": 192831.5625 }, { "month": 27, "year": 3, "opening": 1375.0, "closing": 1462.5, "cancellations": 27.5, "gross_starts": 115.0, "average_paid": 1418.75, "revenue": 411011.875, "mrr": 423686.25, "operating_profit": 205505.9375, "cost_allowance": 205505.9375 }, { "month": 28, "year": 3, "opening": 1462.5, "closing": 1550.0, "cancellations": 29.25, "gross_starts": 116.75, "average_paid": 1506.25, "revenue": 436360.625, "mrr": 449035.0, "operating_profit": 218180.3125, "cost_allowance": 218180.3125 }, { "month": 29, "year": 3, "opening": 1550.0, "closing": 1637.5, "cancellations": 31.0, "gross_starts": 118.5, "average_paid": 1593.75, "revenue": 461709.375, "mrr": 474383.75, "operating_profit": 230854.6875, "cost_allowance": 230854.6875 }, { "month": 30, "year": 3, "opening": 1637.5, "closing": 1725.0, "cancellations": 32.75, "gross_starts": 120.25, "average_paid": 1681.25, "revenue": 487058.125, "mrr": 499732.5, "operating_profit": 243529.0625, "cost_allowance": 243529.0625 }, { "month": 31, "year": 3, "opening": 1725.0, "closing": 1812.5, "cancellations": 34.5, "gross_starts": 122.0, "average_paid": 1768.75, "revenue": 512406.875, "mrr": 525081.25, "operating_profit": 256203.4375, "cost_allowance": 256203.4375 }, { "month": 32, "year": 3, "opening": 1812.5, "closing": 1900.0, "cancellations": 36.25, "gross_starts": 123.75, "average_paid": 1856.25, "revenue": 537755.625, "mrr": 550430.0, "operating_profit": 268877.8125, "cost_allowance": 268877.8125 }, { "month": 33, "year": 3, "opening": 1900.0, "closing": 1987.5, "cancellations": 38.0, "gross_starts": 125.5, "average_paid": 1943.75, "revenue": 563104.375, "mrr": 575778.75, "operating_profit": 281552.1875, "cost_allowance": 281552.1875 }, { "month": 34, "year": 3, "opening": 1987.5, "closing": 2075.0, "cancellations": 39.75, "gross_starts": 127.25, "average_paid": 2031.25, "revenue": 588453.125, "mrr": 601127.5, "operating_profit": 294226.5625, "cost_allowance": 294226.5625 }, { "month": 35, "year": 3, "opening": 2075.0, "closing": 2162.5, "cancellations": 41.5, "gross_starts": 129.0, "average_paid": 2118.75, "revenue": 613801.875, "mrr": 626476.25, "operating_profit": 306900.9375, "cost_allowance": 306900.9375 }, { "month": 36, "year": 3, "opening": 2162.5, "closing": 2250.0, "cancellations": 43.25, "gross_starts": 130.75, "average_paid": 2206.25, "revenue": 639150.625, "mrr": 651825.0, "operating_profit": 319575.3125, "cost_allowance": 319575.3125 }, { "month": 37, "year": 4, "opening": 2250.0, "closing": 2343.75, "cancellations": 45.0, "gross_starts": 138.75, "average_paid": 2296.875, "revenue": 665404.6875, "mrr": 678984.375, "operating_profit": 332702.34375, "cost_allowance": 332702.34375 }, { "month": 38, "year": 4, "opening": 2343.75, "closing": 2437.5, "cancellations": 46.875, "gross_starts": 140.625, "average_paid": 2390.625, "revenue": 692564.0625, "mrr": 706143.75, "operating_profit": 346282.03125, "cost_allowance": 346282.03125 }, { "month": 39, "year": 4, "opening": 2437.5, "closing": 2531.25, "cancellations": 48.75, "gross_starts": 142.5, "average_paid": 2484.375, "revenue": 719723.4375, "mrr": 733303.125, "operating_profit": 359861.71875, "cost_allowance": 359861.71875 }, { "month": 40, "year": 4, "opening": 2531.25, "closing": 2625.0, "cancellations": 50.625, "gross_starts": 144.375, "average_paid": 2578.125, "revenue": 746882.8125, "mrr": 760462.5, "operating_profit": 373441.40625, "cost_allowance": 373441.40625 }, { "month": 41, "year": 4, "opening": 2625.0, "closing": 2718.75, "cancellations": 52.5, "gross_starts": 146.25, "average_paid": 2671.875, "revenue": 774042.1875, "mrr": 787621.875, "operating_profit": 387021.09375, "cost_allowance": 387021.09375 }, { "month": 42, "year": 4, "opening": 2718.75, "closing": 2812.5, "cancellations": 54.375, "gross_starts": 148.125, "average_paid": 2765.625, "revenue": 801201.5625, "mrr": 814781.25, "operating_profit": 400600.78125, "cost_allowance": 400600.78125 }, { "month": 43, "year": 4, "opening": 2812.5, "closing": 2906.25, "cancellations": 56.25, "gross_starts": 150.0, "average_paid": 2859.375, "revenue": 828360.9375, "mrr": 841940.625, "operating_profit": 414180.46875, "cost_allowance": 414180.46875 }, { "month": 44, "year": 4, "opening": 2906.25, "closing": 3000.0, "cancellations": 58.125, "gross_starts": 151.875, "average_paid": 2953.125, "revenue": 855520.3125, "mrr": 869100.0, "operating_profit": 427760.15625, "cost_allowance": 427760.15625 }, { "month": 45, "year": 4, "opening": 3000.0, "closing": 3093.75, "cancellations": 60.0, "gross_starts": 153.75, "average_paid": 3046.875, "revenue": 882679.6875, "mrr": 896259.375, "operating_profit": 441339.84375, "cost_allowance": 441339.84375 }, { "month": 46, "year": 4, "opening": 3093.75, "closing": 3187.5, "cancellations": 61.875, "gross_starts": 155.625, "average_paid": 3140.625, "revenue": 909839.0625, "mrr": 923418.75, "operating_profit": 454919.53125, "cost_allowance": 454919.53125 }, { "month": 47, "year": 4, "opening": 3187.5, "closing": 3281.25, "cancellations": 63.75, "gross_starts": 157.5, "average_paid": 3234.375, "revenue": 936998.4375, "mrr": 950578.125, "operating_profit": 468499.21875, "cost_allowance": 468499.21875 }, { "month": 48, "year": 4, "opening": 3281.25, "closing": 3375.0, "cancellations": 65.625, "gross_starts": 159.375, "average_paid": 3328.125, "revenue": 964157.8125, "mrr": 977737.5, "operating_profit": 482078.90625, "cost_allowance": 482078.90625 }, { "month": 49, "year": 5, "opening": 3375.0, "closing": 3468.75, "cancellations": 67.5, "gross_starts": 161.25, "average_paid": 3421.875, "revenue": 991317.1875, "mrr": 1004896.875, "operating_profit": 495658.59375, "cost_allowance": 495658.59375 }, { "month": 50, "year": 5, "opening": 3468.75, "closing": 3562.5, "cancellations": 69.375, "gross_starts": 163.125, "average_paid": 3515.625, "revenue": 1018476.5625, "mrr": 1032056.25, "operating_profit": 509238.28125, "cost_allowance": 509238.28125 }, { "month": 51, "year": 5, "opening": 3562.5, "closing": 3656.25, "cancellations": 71.25, "gross_starts": 165.0, "average_paid": 3609.375, "revenue": 1045635.9375, "mrr": 1059215.625, "operating_profit": 522817.96875, "cost_allowance": 522817.96875 }, { "month": 52, "year": 5, "opening": 3656.25, "closing": 3750.0, "cancellations": 73.125, "gross_starts": 166.875, "average_paid": 3703.125, "revenue": 1072795.3125, "mrr": 1086375.0, "operating_profit": 536397.65625, "cost_allowance": 536397.65625 }, { "month": 53, "year": 5, "opening": 3750.0, "closing": 3843.75, "cancellations": 75.0, "gross_starts": 168.75, "average_paid": 3796.875, "revenue": 1099954.6875, "mrr": 1113534.375, "operating_profit": 549977.34375, "cost_allowance": 549977.34375 }, { "month": 54, "year": 5, "opening": 3843.75, "closing": 3937.5, "cancellations": 76.875, "gross_starts": 170.625, "average_paid": 3890.625, "revenue": 1127114.0625, "mrr": 1140693.75, "operating_profit": 563557.03125, "cost_allowance": 563557.03125 }, { "month": 55, "year": 5, "opening": 3937.5, "closing": 4031.25, "cancellations": 78.75, "gross_starts": 172.5, "average_paid": 3984.375, "revenue": 1154273.4375, "mrr": 1167853.125, "operating_profit": 577136.71875, "cost_allowance": 577136.71875 }, { "month": 56, "year": 5, "opening": 4031.25, "closing": 4125.0, "cancellations": 80.625, "gross_starts": 174.375, "average_paid": 4078.125, "revenue": 1181432.8125, "mrr": 1195012.5, "operating_profit": 590716.40625, "cost_allowance": 590716.40625 }, { "month": 57, "year": 5, "opening": 4125.0, "closing": 4218.75, "cancellations": 82.5, "gross_starts": 176.25, "average_paid": 4171.875, "revenue": 1208592.1875, "mrr": 1222171.875, "operating_profit": 604296.09375, "cost_allowance": 604296.09375 }, { "month": 58, "year": 5, "opening": 4218.75, "closing": 4312.5, "cancellations": 84.375, "gross_starts": 178.125, "average_paid": 4265.625, "revenue": 1235751.5625, "mrr": 1249331.25, "operating_profit": 617875.78125, "cost_allowance": 617875.78125 }, { "month": 59, "year": 5, "opening": 4312.5, "closing": 4406.25, "cancellations": 86.25, "gross_starts": 180.0, "average_paid": 4359.375, "revenue": 1262910.9375, "mrr": 1276490.625, "operating_profit": 631455.46875, "cost_allowance": 631455.46875 }, { "month": 60, "year": 5, "opening": 4406.25, "closing": 4500.0, "cancellations": 88.125, "gross_starts": 181.875, "average_paid": 4453.125, "revenue": 1290070.3125, "mrr": 1303650.0, "operating_profit": 645035.15625, "cost_allowance": 645035.15625 } ], "click": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 50.0, "cancellations": 0.0, "gross_starts": 50.0, "average_paid": 25.0, "revenue": 7242.5, "mrr": 14485.0, "operating_profit": 3621.25, "cost_allowance": 3621.25 }, { "month": 2, "year": 1, "opening": 50.0, "closing": 100.0, "cancellations": 1.0, "gross_starts": 51.0, "average_paid": 75.0, "revenue": 21727.5, "mrr": 28970.0, "operating_profit": 10863.75, "cost_allowance": 10863.75 }, { "month": 3, "year": 1, "opening": 100.0, "closing": 150.0, "cancellations": 2.0, "gross_starts": 52.0, "average_paid": 125.0, "revenue": 36212.5, "mrr": 43455.0, "operating_profit": 18106.25, "cost_allowance": 18106.25 }, { "month": 4, "year": 1, "opening": 150.0, "closing": 200.0, "cancellations": 3.0, "gross_starts": 53.0, "average_paid": 175.0, "revenue": 50697.5, "mrr": 57940.0, "operating_profit": 25348.75, "cost_allowance": 25348.75 }, { "month": 5, "year": 1, "opening": 200.0, "closing": 250.0, "cancellations": 4.0, "gross_starts": 54.0, "average_paid": 225.0, "revenue": 65182.5, "mrr": 72425.0, "operating_profit": 32591.25, "cost_allowance": 32591.25 }, { "month": 6, "year": 1, "opening": 250.0, "closing": 300.0, "cancellations": 5.0, "gross_starts": 55.0, "average_paid": 275.0, "revenue": 79667.5, "mrr": 86910.0, "operating_profit": 39833.75, "cost_allowance": 39833.75 }, { "month": 7, "year": 1, "opening": 300.0, "closing": 350.0, "cancellations": 6.0, "gross_starts": 56.0, "average_paid": 325.0, "revenue": 94152.5, "mrr": 101395.0, "operating_profit": 47076.25, "cost_allowance": 47076.25 }, { "month": 8, "year": 1, "opening": 350.0, "closing": 400.0, "cancellations": 7.0, "gross_starts": 57.0, "average_paid": 375.0, "revenue": 108637.5, "mrr": 115880.0, "operating_profit": 54318.75, "cost_allowance": 54318.75 }, { "month": 9, "year": 1, "opening": 400.0, "closing": 450.0, "cancellations": 8.0, "gross_starts": 58.0, "average_paid": 425.0, "revenue": 123122.5, "mrr": 130365.0, "operating_profit": 61561.25, "cost_allowance": 61561.25 }, { "month": 10, "year": 1, "opening": 450.0, "closing": 500.0, "cancellations": 9.0, "gross_starts": 59.0, "average_paid": 475.0, "revenue": 137607.5, "mrr": 144850.0, "operating_profit": 68803.75, "cost_allowance": 68803.75 }, { "month": 11, "year": 1, "opening": 500.0, "closing": 550.0, "cancellations": 10.0, "gross_starts": 60.0, "average_paid": 525.0, "revenue": 152092.5, "mrr": 159335.0, "operating_profit": 76046.25, "cost_allowance": 76046.25 }, { "month": 12, "year": 1, "opening": 550.0, "closing": 600.0, "cancellations": 11.0, "gross_starts": 61.0, "average_paid": 575.0, "revenue": 166577.5, "mrr": 173820.0, "operating_profit": 83288.75, "cost_allowance": 83288.75 }, { "month": 13, "year": 2, "opening": 600.0, "closing": 687.5, "cancellations": 12.0, "gross_starts": 99.5, "average_paid": 643.75, "revenue": 186494.375, "mrr": 199168.75, "operating_profit": 93247.1875, "cost_allowance": 93247.1875 }, { "month": 14, "year": 2, "opening": 687.5, "closing": 775.0, "cancellations": 13.75, "gross_starts": 101.25, "average_paid": 731.25, "revenue": 211843.125, "mrr": 224517.5, "operating_profit": 105921.5625, "cost_allowance": 105921.5625 }, { "month": 15, "year": 2, "opening": 775.0, "closing": 862.5, "cancellations": 15.5, "gross_starts": 103.0, "average_paid": 818.75, "revenue": 237191.875, "mrr": 249866.25, "operating_profit": 118595.9375, "cost_allowance": 118595.9375 }, { "month": 16, "year": 2, "opening": 862.5, "closing": 950.0, "cancellations": 17.25, "gross_starts": 104.75, "average_paid": 906.25, "revenue": 262540.625, "mrr": 275215.0, "operating_profit": 131270.3125, "cost_allowance": 131270.3125 }, { "month": 17, "year": 2, "opening": 950.0, "closing": 1037.5, "cancellations": 19.0, "gross_starts": 106.5, "average_paid": 993.75, "revenue": 287889.375, "mrr": 300563.75, "operating_profit": 143944.6875, "cost_allowance": 143944.6875 }, { "month": 18, "year": 2, "opening": 1037.5, "closing": 1125.0, "cancellations": 20.75, "gross_starts": 108.25, "average_paid": 1081.25, "revenue": 313238.125, "mrr": 325912.5, "operating_profit": 156619.0625, "cost_allowance": 156619.0625 }, { "month": 19, "year": 2, "opening": 1125.0, "closing": 1212.5, "cancellations": 22.5, "gross_starts": 110.0, "average_paid": 1168.75, "revenue": 338586.875, "mrr": 351261.25, "operating_profit": 169293.4375, "cost_allowance": 169293.4375 }, { "month": 20, "year": 2, "opening": 1212.5, "closing": 1300.0, "cancellations": 24.25, "gross_starts": 111.75, "average_paid": 1256.25, "revenue": 363935.625, "mrr": 376610.0, "operating_profit": 181967.8125, "cost_allowance": 181967.8125 }, { "month": 21, "year": 2, "opening": 1300.0, "closing": 1387.5, "cancellations": 26.0, "gross_starts": 113.5, "average_paid": 1343.75, "revenue": 389284.375, "mrr": 401958.75, "operating_profit": 194642.1875, "cost_allowance": 194642.1875 }, { "month": 22, "year": 2, "opening": 1387.5, "closing": 1475.0, "cancellations": 27.75, "gross_starts": 115.25, "average_paid": 1431.25, "revenue": 414633.125, "mrr": 427307.5, "operating_profit": 207316.5625, "cost_allowance": 207316.5625 }, { "month": 23, "year": 2, "opening": 1475.0, "closing": 1562.5, "cancellations": 29.5, "gross_starts": 117.0, "average_paid": 1518.75, "revenue": 439981.875, "mrr": 452656.25, "operating_profit": 219990.9375, "cost_allowance": 219990.9375 }, { "month": 24, "year": 2, "opening": 1562.5, "closing": 1650.0, "cancellations": 31.25, "gross_starts": 118.75, "average_paid": 1606.25, "revenue": 465330.625, "mrr": 478005.0, "operating_profit": 232665.3125, "cost_allowance": 232665.3125 }, { "month": 25, "year": 3, "opening": 1650.0, "closing": 1800.0, "cancellations": 33.0, "gross_starts": 183.0, "average_paid": 1725.0, "revenue": 499732.5, "mrr": 521460.0, "operating_profit": 249866.25, "cost_allowance": 249866.25 }, { "month": 26, "year": 3, "opening": 1800.0, "closing": 1950.0, "cancellations": 36.0, "gross_starts": 186.0, "average_paid": 1875.0, "revenue": 543187.5, "mrr": 564915.0, "operating_profit": 271593.75, "cost_allowance": 271593.75 }, { "month": 27, "year": 3, "opening": 1950.0, "closing": 2100.0, "cancellations": 39.0, "gross_starts": 189.0, "average_paid": 2025.0, "revenue": 586642.5, "mrr": 608370.0, "operating_profit": 293321.25, "cost_allowance": 293321.25 }, { "month": 28, "year": 3, "opening": 2100.0, "closing": 2250.0, "cancellations": 42.0, "gross_starts": 192.0, "average_paid": 2175.0, "revenue": 630097.5, "mrr": 651825.0, "operating_profit": 315048.75, "cost_allowance": 315048.75 }, { "month": 29, "year": 3, "opening": 2250.0, "closing": 2400.0, "cancellations": 45.0, "gross_starts": 195.0, "average_paid": 2325.0, "revenue": 673552.5, "mrr": 695280.0, "operating_profit": 336776.25, "cost_allowance": 336776.25 }, { "month": 30, "year": 3, "opening": 2400.0, "closing": 2550.0, "cancellations": 48.0, "gross_starts": 198.0, "average_paid": 2475.0, "revenue": 717007.5, "mrr": 738735.0, "operating_profit": 358503.75, "cost_allowance": 358503.75 }, { "month": 31, "year": 3, "opening": 2550.0, "closing": 2700.0, "cancellations": 51.0, "gross_starts": 201.0, "average_paid": 2625.0, "revenue": 760462.5, "mrr": 782190.0, "operating_profit": 380231.25, "cost_allowance": 380231.25 }, { "month": 32, "year": 3, "opening": 2700.0, "closing": 2850.0, "cancellations": 54.0, "gross_starts": 204.0, "average_paid": 2775.0, "revenue": 803917.5, "mrr": 825645.0, "operating_profit": 401958.75, "cost_allowance": 401958.75 }, { "month": 33, "year": 3, "opening": 2850.0, "closing": 3000.0, "cancellations": 57.0, "gross_starts": 207.0, "average_paid": 2925.0, "revenue": 847372.5, "mrr": 869100.0, "operating_profit": 423686.25, "cost_allowance": 423686.25 }, { "month": 34, "year": 3, "opening": 3000.0, "closing": 3150.0, "cancellations": 60.0, "gross_starts": 210.0, "average_paid": 3075.0, "revenue": 890827.5, "mrr": 912555.0, "operating_profit": 445413.75, "cost_allowance": 445413.75 }, { "month": 35, "year": 3, "opening": 3150.0, "closing": 3300.0, "cancellations": 63.0, "gross_starts": 213.0, "average_paid": 3225.0, "revenue": 934282.5, "mrr": 956010.0, "operating_profit": 467141.25, "cost_allowance": 467141.25 }, { "month": 36, "year": 3, "opening": 3300.0, "closing": 3450.0, "cancellations": 66.0, "gross_starts": 216.0, "average_paid": 3375.0, "revenue": 977737.5, "mrr": 999465.0, "operating_profit": 488868.75, "cost_allowance": 488868.75 }, { "month": 37, "year": 4, "opening": 3450.0, "closing": 3662.5, "cancellations": 69.0, "gross_starts": 281.5, "average_paid": 3556.25, "revenue": 1030245.625, "mrr": 1061026.25, "operating_profit": 515122.8125, "cost_allowance": 515122.8125 }, { "month": 38, "year": 4, "opening": 3662.5, "closing": 3875.0, "cancellations": 73.25, "gross_starts": 285.75, "average_paid": 3768.75, "revenue": 1091806.875, "mrr": 1122587.5, "operating_profit": 545903.4375, "cost_allowance": 545903.4375 }, { "month": 39, "year": 4, "opening": 3875.0, "closing": 4087.5, "cancellations": 77.5, "gross_starts": 290.0, "average_paid": 3981.25, "revenue": 1153368.125, "mrr": 1184148.75, "operating_profit": 576684.0625, "cost_allowance": 576684.0625 }, { "month": 40, "year": 4, "opening": 4087.5, "closing": 4300.0, "cancellations": 81.75, "gross_starts": 294.25, "average_paid": 4193.75, "revenue": 1214929.375, "mrr": 1245710.0, "operating_profit": 607464.6875, "cost_allowance": 607464.6875 }, { "month": 41, "year": 4, "opening": 4300.0, "closing": 4512.5, "cancellations": 86.0, "gross_starts": 298.5, "average_paid": 4406.25, "revenue": 1276490.625, "mrr": 1307271.25, "operating_profit": 638245.3125, "cost_allowance": 638245.3125 }, { "month": 42, "year": 4, "opening": 4512.5, "closing": 4725.0, "cancellations": 90.25, "gross_starts": 302.75, "average_paid": 4618.75, "revenue": 1338051.875, "mrr": 1368832.5, "operating_profit": 669025.9375, "cost_allowance": 669025.9375 }, { "month": 43, "year": 4, "opening": 4725.0, "closing": 4937.5, "cancellations": 94.5, "gross_starts": 307.0, "average_paid": 4831.25, "revenue": 1399613.125, "mrr": 1430393.75, "operating_profit": 699806.5625, "cost_allowance": 699806.5625 }, { "month": 44, "year": 4, "opening": 4937.5, "closing": 5150.0, "cancellations": 98.75, "gross_starts": 311.25, "average_paid": 5043.75, "revenue": 1461174.375, "mrr": 1491955.0, "operating_profit": 730587.1875, "cost_allowance": 730587.1875 }, { "month": 45, "year": 4, "opening": 5150.0, "closing": 5362.5, "cancellations": 103.0, "gross_starts": 315.5, "average_paid": 5256.25, "revenue": 1522735.625, "mrr": 1553516.25, "operating_profit": 761367.8125, "cost_allowance": 761367.8125 }, { "month": 46, "year": 4, "opening": 5362.5, "closing": 5575.0, "cancellations": 107.25, "gross_starts": 319.75, "average_paid": 5468.75, "revenue": 1584296.875, "mrr": 1615077.5, "operating_profit": 792148.4375, "cost_allowance": 792148.4375 }, { "month": 47, "year": 4, "opening": 5575.0, "closing": 5787.5, "cancellations": 111.5, "gross_starts": 324.0, "average_paid": 5681.25, "revenue": 1645858.125, "mrr": 1676638.75, "operating_profit": 822929.0625, "cost_allowance": 822929.0625 }, { "month": 48, "year": 4, "opening": 5787.5, "closing": 6000.0, "cancellations": 115.75, "gross_starts": 328.25, "average_paid": 5893.75, "revenue": 1707419.375, "mrr": 1738200.0, "operating_profit": 853709.6875, "cost_allowance": 853709.6875 }, { "month": 49, "year": 5, "opening": 6000.0, "closing": 6250.0, "cancellations": 120.0, "gross_starts": 370.0, "average_paid": 6125.0, "revenue": 1774412.5, "mrr": 1810625.0, "operating_profit": 887206.25, "cost_allowance": 887206.25 }, { "month": 50, "year": 5, "opening": 6250.0, "closing": 6500.0, "cancellations": 125.0, "gross_starts": 375.0, "average_paid": 6375.0, "revenue": 1846837.5, "mrr": 1883050.0, "operating_profit": 923418.75, "cost_allowance": 923418.75 }, { "month": 51, "year": 5, "opening": 6500.0, "closing": 6750.0, "cancellations": 130.0, "gross_starts": 380.0, "average_paid": 6625.0, "revenue": 1919262.5, "mrr": 1955475.0, "operating_profit": 959631.25, "cost_allowance": 959631.25 }, { "month": 52, "year": 5, "opening": 6750.0, "closing": 7000.0, "cancellations": 135.0, "gross_starts": 385.0, "average_paid": 6875.0, "revenue": 1991687.5, "mrr": 2027900.0, "operating_profit": 995843.75, "cost_allowance": 995843.75 }, { "month": 53, "year": 5, "opening": 7000.0, "closing": 7250.0, "cancellations": 140.0, "gross_starts": 390.0, "average_paid": 7125.0, "revenue": 2064112.5, "mrr": 2100325.0, "operating_profit": 1032056.25, "cost_allowance": 1032056.25 }, { "month": 54, "year": 5, "opening": 7250.0, "closing": 7500.0, "cancellations": 145.0, "gross_starts": 395.0, "average_paid": 7375.0, "revenue": 2136537.5, "mrr": 2172750.0, "operating_profit": 1068268.75, "cost_allowance": 1068268.75 }, { "month": 55, "year": 5, "opening": 7500.0, "closing": 7750.0, "cancellations": 150.0, "gross_starts": 400.0, "average_paid": 7625.0, "revenue": 2208962.5, "mrr": 2245175.0, "operating_profit": 1104481.25, "cost_allowance": 1104481.25 }, { "month": 56, "year": 5, "opening": 7750.0, "closing": 8000.0, "cancellations": 155.0, "gross_starts": 405.0, "average_paid": 7875.0, "revenue": 2281387.5, "mrr": 2317600.0, "operating_profit": 1140693.75, "cost_allowance": 1140693.75 }, { "month": 57, "year": 5, "opening": 8000.0, "closing": 8250.0, "cancellations": 160.0, "gross_starts": 410.0, "average_paid": 8125.0, "revenue": 2353812.5, "mrr": 2390025.0, "operating_profit": 1176906.25, "cost_allowance": 1176906.25 }, { "month": 58, "year": 5, "opening": 8250.0, "closing": 8500.0, "cancellations": 165.0, "gross_starts": 415.0, "average_paid": 8375.0, "revenue": 2426237.5, "mrr": 2462450.0, "operating_profit": 1213118.75, "cost_allowance": 1213118.75 }, { "month": 59, "year": 5, "opening": 8500.0, "closing": 8750.0, "cancellations": 170.0, "gross_starts": 420.0, "average_paid": 8625.0, "revenue": 2498662.5, "mrr": 2534875.0, "operating_profit": 1249331.25, "cost_allowance": 1249331.25 }, { "month": 60, "year": 5, "opening": 8750.0, "closing": 9000.0, "cancellations": 175.0, "gross_starts": 425.0, "average_paid": 8875.0, "revenue": 2571087.5, "mrr": 2607300.0, "operating_profit": 1285543.75, "cost_allowance": 1285543.75 } ], "lsa": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 125.0, "cancellations": 0.0, "gross_starts": 125.0, "average_paid": 62.5, "revenue": 1492.5, "mrr": 2985.0, "processing": 72.48, "reps": 317.898, "delivery": 350.0, "support": 125.0, "acquisition": 3125.0, "fixed": 10000.0, "operating_profit": -12497.878 }, { "month": 2, "year": 1, "opening": 125.0, "closing": 250.0, "cancellations": 3.75, "gross_starts": 128.75, "average_paid": 187.5, "revenue": 4477.5, "mrr": 5970.0, "processing": 217.44, "reps": 953.694, "delivery": 1050.0, "support": 375.0, "acquisition": 3218.75, "fixed": 10000.0, "operating_profit": -11337.384 }, { "month": 3, "year": 1, "opening": 250.0, "closing": 375.0, "cancellations": 7.5, "gross_starts": 132.5, "average_paid": 312.5, "revenue": 7462.5, "mrr": 8955.0, "processing": 362.4, "reps": 1589.49, "delivery": 1750.0, "support": 625.0, "acquisition": 3312.5, "fixed": 10000.0, "operating_profit": -10176.89 }, { "month": 4, "year": 1, "opening": 375.0, "closing": 500.0, "cancellations": 11.25, "gross_starts": 136.25, "average_paid": 437.5, "revenue": 10447.5, "mrr": 11940.0, "processing": 507.36, "reps": 2225.286, "delivery": 2450.0, "support": 875.0, "acquisition": 3406.25, "fixed": 10000.0, "operating_profit": -9016.396 }, { "month": 5, "year": 1, "opening": 500.0, "closing": 625.0, "cancellations": 15.0, "gross_starts": 140.0, "average_paid": 562.5, "revenue": 13432.5, "mrr": 14925.0, "processing": 652.32, "reps": 2861.082, "delivery": 3150.0, "support": 1125.0, "acquisition": 3500.0, "fixed": 10000.0, "operating_profit": -7855.902 }, { "month": 6, "year": 1, "opening": 625.0, "closing": 750.0, "cancellations": 18.75, "gross_starts": 143.75, "average_paid": 687.5, "revenue": 16417.5, "mrr": 17910.0, "processing": 797.28, "reps": 3496.878, "delivery": 3850.0, "support": 1375.0, "acquisition": 3593.75, "fixed": 10000.0, "operating_profit": -6695.408 }, { "month": 7, "year": 1, "opening": 750.0, "closing": 875.0, "cancellations": 22.5, "gross_starts": 147.5, "average_paid": 812.5, "revenue": 19402.5, "mrr": 20895.0, "processing": 942.24, "reps": 4132.674, "delivery": 4550.0, "support": 1625.0, "acquisition": 3687.5, "fixed": 10000.0, "operating_profit": -5534.914 }, { "month": 8, "year": 1, "opening": 875.0, "closing": 1000.0, "cancellations": 26.25, "gross_starts": 151.25, "average_paid": 937.5, "revenue": 22387.5, "mrr": 23880.0, "processing": 1087.2, "reps": 4768.47, "delivery": 5250.0, "support": 1875.0, "acquisition": 3781.25, "fixed": 10000.0, "operating_profit": -4374.42 }, { "month": 9, "year": 1, "opening": 1000.0, "closing": 1125.0, "cancellations": 30.0, "gross_starts": 155.0, "average_paid": 1062.5, "revenue": 25372.5, "mrr": 26865.0, "processing": 1232.16, "reps": 5404.266, "delivery": 5950.0, "support": 2125.0, "acquisition": 3875.0, "fixed": 10000.0, "operating_profit": -3213.926 }, { "month": 10, "year": 1, "opening": 1125.0, "closing": 1250.0, "cancellations": 33.75, "gross_starts": 158.75, "average_paid": 1187.5, "revenue": 28357.5, "mrr": 29850.0, "processing": 1377.12, "reps": 6040.062, "delivery": 6650.0, "support": 2375.0, "acquisition": 3968.75, "fixed": 10000.0, "operating_profit": -2053.432 }, { "month": 11, "year": 1, "opening": 1250.0, "closing": 1375.0, "cancellations": 37.5, "gross_starts": 162.5, "average_paid": 1312.5, "revenue": 31342.5, "mrr": 32835.0, "processing": 1522.08, "reps": 6675.858, "delivery": 7350.0, "support": 2625.0, "acquisition": 4062.5, "fixed": 10000.0, "operating_profit": -892.938 }, { "month": 12, "year": 1, "opening": 1375.0, "closing": 1500.0, "cancellations": 41.25, "gross_starts": 166.25, "average_paid": 1437.5, "revenue": 34327.5, "mrr": 35820.0, "processing": 1667.04, "reps": 7311.654, "delivery": 8050.0, "support": 2875.0, "acquisition": 4156.25, "fixed": 10000.0, "operating_profit": 267.556 }, { "month": 13, "year": 2, "opening": 1500.0, "closing": 1875.0, "cancellations": 45.0, "gross_starts": 420.0, "average_paid": 1687.5, "revenue": 40297.5, "mrr": 44775.0, "processing": 1956.96, "reps": 8583.246, "delivery": 9450.0, "support": 3375.0, "acquisition": 10500.0, "fixed": 15000.0, "operating_profit": -8567.706 }, { "month": 14, "year": 2, "opening": 1875.0, "closing": 2250.0, "cancellations": 56.25, "gross_starts": 431.25, "average_paid": 2062.5, "revenue": 49252.5, "mrr": 53730.0, "processing": 2391.84, "reps": 10490.634, "delivery": 11550.0, "support": 4125.0, "acquisition": 10781.25, "fixed": 15000.0, "operating_profit": -5086.224 }, { "month": 15, "year": 2, "opening": 2250.0, "closing": 2625.0, "cancellations": 67.5, "gross_starts": 442.5, "average_paid": 2437.5, "revenue": 58207.5, "mrr": 62685.0, "processing": 2826.72, "reps": 12398.022, "delivery": 13650.0, "support": 4875.0, "acquisition": 11062.5, "fixed": 15000.0, "operating_profit": -1604.742 }, { "month": 16, "year": 2, "opening": 2625.0, "closing": 3000.0, "cancellations": 78.75, "gross_starts": 453.75, "average_paid": 2812.5, "revenue": 67162.5, "mrr": 71640.0, "processing": 3261.6, "reps": 14305.41, "delivery": 15750.0, "support": 5625.0, "acquisition": 11343.75, "fixed": 15000.0, "operating_profit": 1876.74 }, { "month": 17, "year": 2, "opening": 3000.0, "closing": 3375.0, "cancellations": 90.0, "gross_starts": 465.0, "average_paid": 3187.5, "revenue": 76117.5, "mrr": 80595.0, "processing": 3696.48, "reps": 16212.798, "delivery": 17850.0, "support": 6375.0, "acquisition": 11625.0, "fixed": 15000.0, "operating_profit": 5358.222 }, { "month": 18, "year": 2, "opening": 3375.0, "closing": 3750.0, "cancellations": 101.25, "gross_starts": 476.25, "average_paid": 3562.5, "revenue": 85072.5, "mrr": 89550.0, "processing": 4131.36, "reps": 18120.186, "delivery": 19950.0, "support": 7125.0, "acquisition": 11906.25, "fixed": 15000.0, "operating_profit": 8839.704 }, { "month": 19, "year": 2, "opening": 3750.0, "closing": 4125.0, "cancellations": 112.5, "gross_starts": 487.5, "average_paid": 3937.5, "revenue": 94027.5, "mrr": 98505.0, "processing": 4566.24, "reps": 20027.574, "delivery": 22050.0, "support": 7875.0, "acquisition": 12187.5, "fixed": 15000.0, "operating_profit": 12321.186 }, { "month": 20, "year": 2, "opening": 4125.0, "closing": 4500.0, "cancellations": 123.75, "gross_starts": 498.75, "average_paid": 4312.5, "revenue": 102982.5, "mrr": 107460.0, "processing": 5001.12, "reps": 21934.962, "delivery": 24150.0, "support": 8625.0, "acquisition": 12468.75, "fixed": 15000.0, "operating_profit": 15802.668 }, { "month": 21, "year": 2, "opening": 4500.0, "closing": 4875.0, "cancellations": 135.0, "gross_starts": 510.0, "average_paid": 4687.5, "revenue": 111937.5, "mrr": 116415.0, "processing": 5436.0, "reps": 23842.35, "delivery": 26250.0, "support": 9375.0, "acquisition": 12750.0, "fixed": 15000.0, "operating_profit": 19284.15 }, { "month": 22, "year": 2, "opening": 4875.0, "closing": 5250.0, "cancellations": 146.25, "gross_starts": 521.25, "average_paid": 5062.5, "revenue": 120892.5, "mrr": 125370.0, "processing": 5870.88, "reps": 25749.738, "delivery": 28350.0, "support": 10125.0, "acquisition": 13031.25, "fixed": 15000.0, "operating_profit": 22765.632 }, { "month": 23, "year": 2, "opening": 5250.0, "closing": 5625.0, "cancellations": 157.5, "gross_starts": 532.5, "average_paid": 5437.5, "revenue": 129847.5, "mrr": 134325.0, "processing": 6305.76, "reps": 27657.126, "delivery": 30450.0, "support": 10875.0, "acquisition": 13312.5, "fixed": 15000.0, "operating_profit": 26247.114 }, { "month": 24, "year": 2, "opening": 5625.0, "closing": 6000.0, "cancellations": 168.75, "gross_starts": 543.75, "average_paid": 5812.5, "revenue": 138802.5, "mrr": 143280.0, "processing": 6740.64, "reps": 29564.514, "delivery": 32550.0, "support": 11625.0, "acquisition": 13593.75, "fixed": 15000.0, "operating_profit": 29728.596 }, { "month": 25, "year": 3, "opening": 6000.0, "closing": 6500.0, "cancellations": 180.0, "gross_starts": 680.0, "average_paid": 6250.0, "revenue": 149250.0, "mrr": 155220.0, "processing": 7248.0, "reps": 31789.8, "delivery": 35000.0, "support": 12500.0, "acquisition": 17000.0, "fixed": 20000.0, "operating_profit": 25712.2 }, { "month": 26, "year": 3, "opening": 6500.0, "closing": 7000.0, "cancellations": 195.0, "gross_starts": 695.0, "average_paid": 6750.0, "revenue": 161190.0, "mrr": 167160.0, "processing": 7827.84, "reps": 34332.984, "delivery": 37800.0, "support": 13500.0, "acquisition": 17375.0, "fixed": 20000.0, "operating_profit": 30354.176 }, { "month": 27, "year": 3, "opening": 7000.0, "closing": 7500.0, "cancellations": 210.0, "gross_starts": 710.0, "average_paid": 7250.0, "revenue": 173130.0, "mrr": 179100.0, "processing": 8407.68, "reps": 36876.168, "delivery": 40600.0, "support": 14500.0, "acquisition": 17750.0, "fixed": 20000.0, "operating_profit": 34996.152 }, { "month": 28, "year": 3, "opening": 7500.0, "closing": 8000.0, "cancellations": 225.0, "gross_starts": 725.0, "average_paid": 7750.0, "revenue": 185070.0, "mrr": 191040.0, "processing": 8987.52, "reps": 39419.352, "delivery": 43400.0, "support": 15500.0, "acquisition": 18125.0, "fixed": 20000.0, "operating_profit": 39638.128 }, { "month": 29, "year": 3, "opening": 8000.0, "closing": 8500.0, "cancellations": 240.0, "gross_starts": 740.0, "average_paid": 8250.0, "revenue": 197010.0, "mrr": 202980.0, "processing": 9567.36, "reps": 41962.536, "delivery": 46200.0, "support": 16500.0, "acquisition": 18500.0, "fixed": 20000.0, "operating_profit": 44280.104 }, { "month": 30, "year": 3, "opening": 8500.0, "closing": 9000.0, "cancellations": 255.0, "gross_starts": 755.0, "average_paid": 8750.0, "revenue": 208950.0, "mrr": 214920.0, "processing": 10147.2, "reps": 44505.72, "delivery": 49000.0, "support": 17500.0, "acquisition": 18875.0, "fixed": 20000.0, "operating_profit": 48922.08 }, { "month": 31, "year": 3, "opening": 9000.0, "closing": 9500.0, "cancellations": 270.0, "gross_starts": 770.0, "average_paid": 9250.0, "revenue": 220890.0, "mrr": 226860.0, "processing": 10727.04, "reps": 47048.904, "delivery": 51800.0, "support": 18500.0, "acquisition": 19250.0, "fixed": 20000.0, "operating_profit": 53564.056 }, { "month": 32, "year": 3, "opening": 9500.0, "closing": 10000.0, "cancellations": 285.0, "gross_starts": 785.0, "average_paid": 9750.0, "revenue": 232830.0, "mrr": 238800.0, "processing": 11306.88, "reps": 49592.088, "delivery": 54600.0, "support": 19500.0, "acquisition": 19625.0, "fixed": 20000.0, "operating_profit": 58206.032 }, { "month": 33, "year": 3, "opening": 10000.0, "closing": 10500.0, "cancellations": 300.0, "gross_starts": 800.0, "average_paid": 10250.0, "revenue": 244770.0, "mrr": 250740.0, "processing": 11886.72, "reps": 52135.272, "delivery": 57400.0, "support": 20500.0, "acquisition": 20000.0, "fixed": 20000.0, "operating_profit": 62848.008 }, { "month": 34, "year": 3, "opening": 10500.0, "closing": 11000.0, "cancellations": 315.0, "gross_starts": 815.0, "average_paid": 10750.0, "revenue": 256710.0, "mrr": 262680.0, "processing": 12466.56, "reps": 54678.456, "delivery": 60200.0, "support": 21500.0, "acquisition": 20375.0, "fixed": 20000.0, "operating_profit": 67489.984 }, { "month": 35, "year": 3, "opening": 11000.0, "closing": 11500.0, "cancellations": 330.0, "gross_starts": 830.0, "average_paid": 11250.0, "revenue": 268650.0, "mrr": 274620.0, "processing": 13046.4, "reps": 57221.64, "delivery": 63000.0, "support": 22500.0, "acquisition": 20750.0, "fixed": 20000.0, "operating_profit": 72131.96 }, { "month": 36, "year": 3, "opening": 11500.0, "closing": 12000.0, "cancellations": 345.0, "gross_starts": 845.0, "average_paid": 11750.0, "revenue": 280590.0, "mrr": 286560.0, "processing": 13626.24, "reps": 59764.824, "delivery": 65800.0, "support": 23500.0, "acquisition": 21125.0, "fixed": 20000.0, "operating_profit": 76773.936 }, { "month": 37, "year": 4, "opening": 12000.0, "closing": 12375.0, "cancellations": 360.0, "gross_starts": 735.0, "average_paid": 12187.5, "revenue": 291037.5, "mrr": 295515.0, "processing": 14133.6, "reps": 61990.11, "delivery": 68250.0, "support": 24375.0, "acquisition": 18375.0, "fixed": 25000.0, "operating_profit": 78913.79 }, { "month": 38, "year": 4, "opening": 12375.0, "closing": 12750.0, "cancellations": 371.25, "gross_starts": 746.25, "average_paid": 12562.5, "revenue": 299992.5, "mrr": 304470.0, "processing": 14568.48, "reps": 63897.498, "delivery": 70350.0, "support": 25125.0, "acquisition": 18656.25, "fixed": 25000.0, "operating_profit": 82395.272 }, { "month": 39, "year": 4, "opening": 12750.0, "closing": 13125.0, "cancellations": 382.5, "gross_starts": 757.5, "average_paid": 12937.5, "revenue": 308947.5, "mrr": 313425.0, "processing": 15003.36, "reps": 65804.886, "delivery": 72450.0, "support": 25875.0, "acquisition": 18937.5, "fixed": 25000.0, "operating_profit": 85876.754 }, { "month": 40, "year": 4, "opening": 13125.0, "closing": 13500.0, "cancellations": 393.75, "gross_starts": 768.75, "average_paid": 13312.5, "revenue": 317902.5, "mrr": 322380.0, "processing": 15438.24, "reps": 67712.274, "delivery": 74550.0, "support": 26625.0, "acquisition": 19218.75, "fixed": 25000.0, "operating_profit": 89358.236 }, { "month": 41, "year": 4, "opening": 13500.0, "closing": 13875.0, "cancellations": 405.0, "gross_starts": 780.0, "average_paid": 13687.5, "revenue": 326857.5, "mrr": 331335.0, "processing": 15873.12, "reps": 69619.662, "delivery": 76650.0, "support": 27375.0, "acquisition": 19500.0, "fixed": 25000.0, "operating_profit": 92839.718 }, { "month": 42, "year": 4, "opening": 13875.0, "closing": 14250.0, "cancellations": 416.25, "gross_starts": 791.25, "average_paid": 14062.5, "revenue": 335812.5, "mrr": 340290.0, "processing": 16308.0, "reps": 71527.05, "delivery": 78750.0, "support": 28125.0, "acquisition": 19781.25, "fixed": 25000.0, "operating_profit": 96321.2 }, { "month": 43, "year": 4, "opening": 14250.0, "closing": 14625.0, "cancellations": 427.5, "gross_starts": 802.5, "average_paid": 14437.5, "revenue": 344767.5, "mrr": 349245.0, "processing": 16742.88, "reps": 73434.438, "delivery": 80850.0, "support": 28875.0, "acquisition": 20062.5, "fixed": 25000.0, "operating_profit": 99802.682 }, { "month": 44, "year": 4, "opening": 14625.0, "closing": 15000.0, "cancellations": 438.75, "gross_starts": 813.75, "average_paid": 14812.5, "revenue": 353722.5, "mrr": 358200.0, "processing": 17177.76, "reps": 75341.826, "delivery": 82950.0, "support": 29625.0, "acquisition": 20343.75, "fixed": 25000.0, "operating_profit": 103284.164 }, { "month": 45, "year": 4, "opening": 15000.0, "closing": 15375.0, "cancellations": 450.0, "gross_starts": 825.0, "average_paid": 15187.5, "revenue": 362677.5, "mrr": 367155.0, "processing": 17612.64, "reps": 77249.214, "delivery": 85050.0, "support": 30375.0, "acquisition": 20625.0, "fixed": 25000.0, "operating_profit": 106765.646 }, { "month": 46, "year": 4, "opening": 15375.0, "closing": 15750.0, "cancellations": 461.25, "gross_starts": 836.25, "average_paid": 15562.5, "revenue": 371632.5, "mrr": 376110.0, "processing": 18047.52, "reps": 79156.602, "delivery": 87150.0, "support": 31125.0, "acquisition": 20906.25, "fixed": 25000.0, "operating_profit": 110247.128 }, { "month": 47, "year": 4, "opening": 15750.0, "closing": 16125.0, "cancellations": 472.5, "gross_starts": 847.5, "average_paid": 15937.5, "revenue": 380587.5, "mrr": 385065.0, "processing": 18482.4, "reps": 81063.99, "delivery": 89250.0, "support": 31875.0, "acquisition": 21187.5, "fixed": 25000.0, "operating_profit": 113728.61 }, { "month": 48, "year": 4, "opening": 16125.0, "closing": 16500.0, "cancellations": 483.75, "gross_starts": 858.75, "average_paid": 16312.5, "revenue": 389542.5, "mrr": 394020.0, "processing": 18917.28, "reps": 82971.378, "delivery": 91350.0, "support": 32625.0, "acquisition": 21468.75, "fixed": 25000.0, "operating_profit": 117210.092 }, { "month": 49, "year": 5, "opening": 16500.0, "closing": 16875.0, "cancellations": 495.0, "gross_starts": 870.0, "average_paid": 16687.5, "revenue": 398497.5, "mrr": 402975.0, "processing": 19352.16, "reps": 84878.766, "delivery": 93450.0, "support": 33375.0, "acquisition": 21750.0, "fixed": 30000.0, "operating_profit": 115691.574 }, { "month": 50, "year": 5, "opening": 16875.0, "closing": 17250.0, "cancellations": 506.25, "gross_starts": 881.25, "average_paid": 17062.5, "revenue": 407452.5, "mrr": 411930.0, "processing": 19787.04, "reps": 86786.154, "delivery": 95550.0, "support": 34125.0, "acquisition": 22031.25, "fixed": 30000.0, "operating_profit": 119173.056 }, { "month": 51, "year": 5, "opening": 17250.0, "closing": 17625.0, "cancellations": 517.5, "gross_starts": 892.5, "average_paid": 17437.5, "revenue": 416407.5, "mrr": 420885.0, "processing": 20221.92, "reps": 88693.542, "delivery": 97650.0, "support": 34875.0, "acquisition": 22312.5, "fixed": 30000.0, "operating_profit": 122654.538 }, { "month": 52, "year": 5, "opening": 17625.0, "closing": 18000.0, "cancellations": 528.75, "gross_starts": 903.75, "average_paid": 17812.5, "revenue": 425362.5, "mrr": 429840.0, "processing": 20656.8, "reps": 90600.93, "delivery": 99750.0, "support": 35625.0, "acquisition": 22593.75, "fixed": 30000.0, "operating_profit": 126136.02 }, { "month": 53, "year": 5, "opening": 18000.0, "closing": 18375.0, "cancellations": 540.0, "gross_starts": 915.0, "average_paid": 18187.5, "revenue": 434317.5, "mrr": 438795.0, "processing": 21091.68, "reps": 92508.318, "delivery": 101850.0, "support": 36375.0, "acquisition": 22875.0, "fixed": 30000.0, "operating_profit": 129617.502 }, { "month": 54, "year": 5, "opening": 18375.0, "closing": 18750.0, "cancellations": 551.25, "gross_starts": 926.25, "average_paid": 18562.5, "revenue": 443272.5, "mrr": 447750.0, "processing": 21526.56, "reps": 94415.706, "delivery": 103950.0, "support": 37125.0, "acquisition": 23156.25, "fixed": 30000.0, "operating_profit": 133098.984 }, { "month": 55, "year": 5, "opening": 18750.0, "closing": 19125.0, "cancellations": 562.5, "gross_starts": 937.5, "average_paid": 18937.5, "revenue": 452227.5, "mrr": 456705.0, "processing": 21961.44, "reps": 96323.094, "delivery": 106050.0, "support": 37875.0, "acquisition": 23437.5, "fixed": 30000.0, "operating_profit": 136580.466 }, { "month": 56, "year": 5, "opening": 19125.0, "closing": 19500.0, "cancellations": 573.75, "gross_starts": 948.75, "average_paid": 19312.5, "revenue": 461182.5, "mrr": 465660.0, "processing": 22396.32, "reps": 98230.482, "delivery": 108150.0, "support": 38625.0, "acquisition": 23718.75, "fixed": 30000.0, "operating_profit": 140061.948 }, { "month": 57, "year": 5, "opening": 19500.0, "closing": 19875.0, "cancellations": 585.0, "gross_starts": 960.0, "average_paid": 19687.5, "revenue": 470137.5, "mrr": 474615.0, "processing": 22831.2, "reps": 100137.87, "delivery": 110250.0, "support": 39375.0, "acquisition": 24000.0, "fixed": 30000.0, "operating_profit": 143543.43 }, { "month": 58, "year": 5, "opening": 19875.0, "closing": 20250.0, "cancellations": 596.25, "gross_starts": 971.25, "average_paid": 20062.5, "revenue": 479092.5, "mrr": 483570.0, "processing": 23266.08, "reps": 102045.258, "delivery": 112350.0, "support": 40125.0, "acquisition": 24281.25, "fixed": 30000.0, "operating_profit": 147024.912 }, { "month": 59, "year": 5, "opening": 20250.0, "closing": 20625.0, "cancellations": 607.5, "gross_starts": 982.5, "average_paid": 20437.5, "revenue": 488047.5, "mrr": 492525.0, "processing": 23700.96, "reps": 103952.646, "delivery": 114450.0, "support": 40875.0, "acquisition": 24562.5, "fixed": 30000.0, "operating_profit": 150506.394 }, { "month": 60, "year": 5, "opening": 20625.0, "closing": 21000.0, "cancellations": 618.75, "gross_starts": 993.75, "average_paid": 20812.5, "revenue": 497002.5, "mrr": 501480.0, "processing": 24135.84, "reps": 105860.034, "delivery": 116550.0, "support": 41625.0, "acquisition": 24843.75, "fixed": 30000.0, "operating_profit": 153987.876 } ], "web": [ { "month": 1, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 2, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 3, "year": 1, "opening": 0.0, "closing": 0.0, "cancellations": 0.0, "gross_starts": 0.0, "average_paid": 0.0, "revenue": 0.0, "mrr": 0.0, "processing": 0.0, "reps": 0.0, "delivery": 0.0, "support": 0.0, "acquisition": 0.0, "fixed": 10000.0, "operating_profit": -10000.0 }, { "month": 4, "year": 1, "opening": 0.0, "closing": 166.666667, "cancellations": 0.0, "gross_starts": 166.666667, "average_paid": 83.333333, "revenue": 2246.666667, "mrr": 4493.333333, "processing": 105.88, "reps": 460.978, "delivery": 466.666667, "support": 166.666667, "acquisition": 4166.666667, "fixed": 10000.0, "operating_profit": -13120.191333 }, { "month": 5, "year": 1, "opening": 166.666667, "closing": 333.333333, "cancellations": 5.0, "gross_starts": 171.666667, "average_paid": 250.0, "revenue": 6740.0, "mrr": 8986.666667, "processing": 317.64, "reps": 1382.934, "delivery": 1400.0, "support": 500.0, "acquisition": 4291.666667, "fixed": 10000.0, "operating_profit": -11152.240667 }, { "month": 6, "year": 1, "opening": 333.333333, "closing": 500.0, "cancellations": 10.0, "gross_starts": 176.666667, "average_paid": 416.666667, "revenue": 11233.333333, "mrr": 13480.0, "processing": 529.4, "reps": 2304.89, "delivery": 2333.333333, "support": 833.333333, "acquisition": 4416.666667, "fixed": 10000.0, "operating_profit": -9184.29 }, { "month": 7, "year": 1, "opening": 500.0, "closing": 666.666667, "cancellations": 15.0, "gross_starts": 181.666667, "average_paid": 583.333333, "revenue": 15726.666667, "mrr": 17973.333333, "processing": 741.16, "reps": 3226.846, "delivery": 3266.666667, "support": 1166.666667, "acquisition": 4541.666667, "fixed": 10000.0, "operating_profit": -7216.339333 }, { "month": 8, "year": 1, "opening": 666.666667, "closing": 833.333333, "cancellations": 20.0, "gross_starts": 186.666667, "average_paid": 750.0, "revenue": 20220.0, "mrr": 22466.666667, "processing": 952.92, "reps": 4148.802, "delivery": 4200.0, "support": 1500.0, "acquisition": 4666.666667, "fixed": 10000.0, "operating_profit": -5248.388667 }, { "month": 9, "year": 1, "opening": 833.333333, "closing": 1000.0, "cancellations": 25.0, "gross_starts": 191.666667, "average_paid": 916.666667, "revenue": 24713.333333, "mrr": 26960.0, "processing": 1164.68, "reps": 5070.758, "delivery": 5133.333333, "support": 1833.333333, "acquisition": 4791.666667, "fixed": 10000.0, "operating_profit": -3280.438 }, { "month": 10, "year": 1, "opening": 1000.0, "closing": 1166.666667, "cancellations": 30.0, "gross_starts": 196.666667, "average_paid": 1083.333333, "revenue": 29206.666667, "mrr": 31453.333333, "processing": 1376.44, "reps": 5992.714, "delivery": 6066.666667, "support": 2166.666667, "acquisition": 4916.666667, "fixed": 10000.0, "operating_profit": -1312.487333 }, { "month": 11, "year": 1, "opening": 1166.666667, "closing": 1333.333333, "cancellations": 35.0, "gross_starts": 201.666667, "average_paid": 1250.0, "revenue": 33700.0, "mrr": 35946.666667, "processing": 1588.2, "reps": 6914.67, "delivery": 7000.0, "support": 2500.0, "acquisition": 5041.666667, "fixed": 10000.0, "operating_profit": 655.463333 }, { "month": 12, "year": 1, "opening": 1333.333333, "closing": 1500.0, "cancellations": 40.0, "gross_starts": 206.666667, "average_paid": 1416.666667, "revenue": 38193.333333, "mrr": 40440.0, "processing": 1799.96, "reps": 7836.626, "delivery": 7933.333333, "support": 2833.333333, "acquisition": 5166.666667, "fixed": 10000.0, "operating_profit": 2623.414 }, { "month": 13, "year": 2, "opening": 1500.0, "closing": 1937.5, "cancellations": 45.0, "gross_starts": 482.5, "average_paid": 1718.75, "revenue": 46337.5, "mrr": 52235.0, "processing": 2183.775, "reps": 9507.67125, "delivery": 9625.0, "support": 3437.5, "acquisition": 12062.5, "fixed": 15000.0, "operating_profit": -5478.94625 }, { "month": 14, "year": 2, "opening": 1937.5, "closing": 2375.0, "cancellations": 58.125, "gross_starts": 495.625, "average_paid": 2156.25, "revenue": 58132.5, "mrr": 64030.0, "processing": 2739.645, "reps": 11927.80575, "delivery": 12075.0, "support": 4312.5, "acquisition": 12390.625, "fixed": 15000.0, "operating_profit": -313.07575 }, { "month": 15, "year": 2, "opening": 2375.0, "closing": 2812.5, "cancellations": 71.25, "gross_starts": 508.75, "average_paid": 2593.75, "revenue": 69927.5, "mrr": 75825.0, "processing": 3295.515, "reps": 14347.94025, "delivery": 14525.0, "support": 5187.5, "acquisition": 12718.75, "fixed": 15000.0, "operating_profit": 4852.79475 }, { "month": 16, "year": 2, "opening": 2812.5, "closing": 3250.0, "cancellations": 84.375, "gross_starts": 521.875, "average_paid": 3031.25, "revenue": 81722.5, "mrr": 87620.0, "processing": 3851.385, "reps": 16768.07475, "delivery": 16975.0, "support": 6062.5, "acquisition": 13046.875, "fixed": 15000.0, "operating_profit": 10018.66525 }, { "month": 17, "year": 2, "opening": 3250.0, "closing": 3687.5, "cancellations": 97.5, "gross_starts": 535.0, "average_paid": 3468.75, "revenue": 93517.5, "mrr": 99415.0, "processing": 4407.255, "reps": 19188.20925, "delivery": 19425.0, "support": 6937.5, "acquisition": 13375.0, "fixed": 15000.0, "operating_profit": 15184.53575 }, { "month": 18, "year": 2, "opening": 3687.5, "closing": 4125.0, "cancellations": 110.625, "gross_starts": 548.125, "average_paid": 3906.25, "revenue": 105312.5, "mrr": 111210.0, "processing": 4963.125, "reps": 21608.34375, "delivery": 21875.0, "support": 7812.5, "acquisition": 13703.125, "fixed": 15000.0, "operating_profit": 20350.40625 }, { "month": 19, "year": 2, "opening": 4125.0, "closing": 4562.5, "cancellations": 123.75, "gross_starts": 561.25, "average_paid": 4343.75, "revenue": 117107.5, "mrr": 123005.0, "processing": 5518.995, "reps": 24028.47825, "delivery": 24325.0, "support": 8687.5, "acquisition": 14031.25, "fixed": 15000.0, "operating_profit": 25516.27675 }, { "month": 20, "year": 2, "opening": 4562.5, "closing": 5000.0, "cancellations": 136.875, "gross_starts": 574.375, "average_paid": 4781.25, "revenue": 128902.5, "mrr": 134800.0, "processing": 6074.865, "reps": 26448.61275, "delivery": 26775.0, "support": 9562.5, "acquisition": 14359.375, "fixed": 15000.0, "operating_profit": 30682.14725 }, { "month": 21, "year": 2, "opening": 5000.0, "closing": 5437.5, "cancellations": 150.0, "gross_starts": 587.5, "average_paid": 5218.75, "revenue": 140697.5, "mrr": 146595.0, "processing": 6630.735, "reps": 28868.74725, "delivery": 29225.0, "support": 10437.5, "acquisition": 14687.5, "fixed": 15000.0, "operating_profit": 35848.01775 }, { "month": 22, "year": 2, "opening": 5437.5, "closing": 5875.0, "cancellations": 163.125, "gross_starts": 600.625, "average_paid": 5656.25, "revenue": 152492.5, "mrr": 158390.0, "processing": 7186.605, "reps": 31288.88175, "delivery": 31675.0, "support": 11312.5, "acquisition": 15015.625, "fixed": 15000.0, "operating_profit": 41013.88825 }, { "month": 23, "year": 2, "opening": 5875.0, "closing": 6312.5, "cancellations": 176.25, "gross_starts": 613.75, "average_paid": 6093.75, "revenue": 164287.5, "mrr": 170185.0, "processing": 7742.475, "reps": 33709.01625, "delivery": 34125.0, "support": 12187.5, "acquisition": 15343.75, "fixed": 15000.0, "operating_profit": 46179.75875 }, { "month": 24, "year": 2, "opening": 6312.5, "closing": 6750.0, "cancellations": 189.375, "gross_starts": 626.875, "average_paid": 6531.25, "revenue": 176082.5, "mrr": 181980.0, "processing": 8298.345, "reps": 36129.15075, "delivery": 36575.0, "support": 13062.5, "acquisition": 15671.875, "fixed": 15000.0, "operating_profit": 51345.62925 }, { "month": 25, "year": 3, "opening": 6750.0, "closing": 7437.5, "cancellations": 202.5, "gross_starts": 890.0, "average_paid": 7093.75, "revenue": 191247.5, "mrr": 200515.0, "processing": 9013.035, "reps": 39240.75225, "delivery": 39725.0, "support": 14187.5, "acquisition": 22250.0, "fixed": 20000.0, "operating_profit": 46831.21275 }, { "month": 26, "year": 3, "opening": 7437.5, "closing": 8125.0, "cancellations": 223.125, "gross_starts": 910.625, "average_paid": 7781.25, "revenue": 209782.5, "mrr": 219050.0, "processing": 9886.545, "reps": 43043.82075, "delivery": 43575.0, "support": 15562.5, "acquisition": 22765.625, "fixed": 20000.0, "operating_profit": 54949.00925 }, { "month": 27, "year": 3, "opening": 8125.0, "closing": 8812.5, "cancellations": 243.75, "gross_starts": 931.25, "average_paid": 8468.75, "revenue": 228317.5, "mrr": 237585.0, "processing": 10760.055, "reps": 46846.88925, "delivery": 47425.0, "support": 16937.5, "acquisition": 23281.25, "fixed": 20000.0, "operating_profit": 63066.80575 }, { "month": 28, "year": 3, "opening": 8812.5, "closing": 9500.0, "cancellations": 264.375, "gross_starts": 951.875, "average_paid": 9156.25, "revenue": 246852.5, "mrr": 256120.0, "processing": 11633.565, "reps": 50649.95775, "delivery": 51275.0, "support": 18312.5, "acquisition": 23796.875, "fixed": 20000.0, "operating_profit": 71184.60225 }, { "month": 29, "year": 3, "opening": 9500.0, "closing": 10187.5, "cancellations": 285.0, "gross_starts": 972.5, "average_paid": 9843.75, "revenue": 265387.5, "mrr": 274655.0, "processing": 12507.075, "reps": 54453.02625, "delivery": 55125.0, "support": 19687.5, "acquisition": 24312.5, "fixed": 20000.0, "operating_profit": 79302.39875 }, { "month": 30, "year": 3, "opening": 10187.5, "closing": 10875.0, "cancellations": 305.625, "gross_starts": 993.125, "average_paid": 10531.25, "revenue": 283922.5, "mrr": 293190.0, "processing": 13380.585, "reps": 58256.09475, "delivery": 58975.0, "support": 21062.5, "acquisition": 24828.125, "fixed": 20000.0, "operating_profit": 87420.19525 }, { "month": 31, "year": 3, "opening": 10875.0, "closing": 11562.5, "cancellations": 326.25, "gross_starts": 1013.75, "average_paid": 11218.75, "revenue": 302457.5, "mrr": 311725.0, "processing": 14254.095, "reps": 62059.16325, "delivery": 62825.0, "support": 22437.5, "acquisition": 25343.75, "fixed": 20000.0, "operating_profit": 95537.99175 }, { "month": 32, "year": 3, "opening": 11562.5, "closing": 12250.0, "cancellations": 346.875, "gross_starts": 1034.375, "average_paid": 11906.25, "revenue": 320992.5, "mrr": 330260.0, "processing": 15127.605, "reps": 65862.23175, "delivery": 66675.0, "support": 23812.5, "acquisition": 25859.375, "fixed": 20000.0, "operating_profit": 103655.78825 }, { "month": 33, "year": 3, "opening": 12250.0, "closing": 12937.5, "cancellations": 367.5, "gross_starts": 1055.0, "average_paid": 12593.75, "revenue": 339527.5, "mrr": 348795.0, "processing": 16001.115, "reps": 69665.30025, "delivery": 70525.0, "support": 25187.5, "acquisition": 26375.0, "fixed": 20000.0, "operating_profit": 111773.58475 }, { "month": 34, "year": 3, "opening": 12937.5, "closing": 13625.0, "cancellations": 388.125, "gross_starts": 1075.625, "average_paid": 13281.25, "revenue": 358062.5, "mrr": 367330.0, "processing": 16874.625, "reps": 73468.36875, "delivery": 74375.0, "support": 26562.5, "acquisition": 26890.625, "fixed": 20000.0, "operating_profit": 119891.38125 }, { "month": 35, "year": 3, "opening": 13625.0, "closing": 14312.5, "cancellations": 408.75, "gross_starts": 1096.25, "average_paid": 13968.75, "revenue": 376597.5, "mrr": 385865.0, "processing": 17748.135, "reps": 77271.43725, "delivery": 78225.0, "support": 27937.5, "acquisition": 27406.25, "fixed": 20000.0, "operating_profit": 128009.17775 }, { "month": 36, "year": 3, "opening": 14312.5, "closing": 15000.0, "cancellations": 429.375, "gross_starts": 1116.875, "average_paid": 14656.25, "revenue": 395132.5, "mrr": 404400.0, "processing": 18621.645, "reps": 81074.50575, "delivery": 82075.0, "support": 29312.5, "acquisition": 27921.875, "fixed": 20000.0, "operating_profit": 136126.97425 }, { "month": 37, "year": 4, "opening": 15000.0, "closing": 16125.0, "cancellations": 450.0, "gross_starts": 1575.0, "average_paid": 15562.5, "revenue": 419565.0, "mrr": 434730.0, "processing": 19773.09, "reps": 86087.6415, "delivery": 87150.0, "support": 31125.0, "acquisition": 39375.0, "fixed": 25000.0, "operating_profit": 131054.2685 }, { "month": 38, "year": 4, "opening": 16125.0, "closing": 17250.0, "cancellations": 483.75, "gross_starts": 1608.75, "average_paid": 16687.5, "revenue": 449895.0, "mrr": 465060.0, "processing": 21202.47, "reps": 92310.8445, "delivery": 93450.0, "support": 33375.0, "acquisition": 40218.75, "fixed": 25000.0, "operating_profit": 144337.9355 }, { "month": 39, "year": 4, "opening": 17250.0, "closing": 18375.0, "cancellations": 517.5, "gross_starts": 1642.5, "average_paid": 17812.5, "revenue": 480225.0, "mrr": 495390.0, "processing": 22631.85, "reps": 98534.0475, "delivery": 99750.0, "support": 35625.0, "acquisition": 41062.5, "fixed": 25000.0, "operating_profit": 157621.6025 }, { "month": 40, "year": 4, "opening": 18375.0, "closing": 19500.0, "cancellations": 551.25, "gross_starts": 1676.25, "average_paid": 18937.5, "revenue": 510555.0, "mrr": 525720.0, "processing": 24061.23, "reps": 104757.2505, "delivery": 106050.0, "support": 37875.0, "acquisition": 41906.25, "fixed": 25000.0, "operating_profit": 170905.2695 }, { "month": 41, "year": 4, "opening": 19500.0, "closing": 20625.0, "cancellations": 585.0, "gross_starts": 1710.0, "average_paid": 20062.5, "revenue": 540885.0, "mrr": 556050.0, "processing": 25490.61, "reps": 110980.4535, "delivery": 112350.0, "support": 40125.0, "acquisition": 42750.0, "fixed": 25000.0, "operating_profit": 184188.9365 }, { "month": 42, "year": 4, "opening": 20625.0, "closing": 21750.0, "cancellations": 618.75, "gross_starts": 1743.75, "average_paid": 21187.5, "revenue": 571215.0, "mrr": 586380.0, "processing": 26919.99, "reps": 117203.6565, "delivery": 118650.0, "support": 42375.0, "acquisition": 43593.75, "fixed": 25000.0, "operating_profit": 197472.6035 }, { "month": 43, "year": 4, "opening": 21750.0, "closing": 22875.0, "cancellations": 652.5, "gross_starts": 1777.5, "average_paid": 22312.5, "revenue": 601545.0, "mrr": 616710.0, "processing": 28349.37, "reps": 123426.8595, "delivery": 124950.0, "support": 44625.0, "acquisition": 44437.5, "fixed": 25000.0, "operating_profit": 210756.2705 }, { "month": 44, "year": 4, "opening": 22875.0, "closing": 24000.0, "cancellations": 686.25, "gross_starts": 1811.25, "average_paid": 23437.5, "revenue": 631875.0, "mrr": 647040.0, "processing": 29778.75, "reps": 129650.0625, "delivery": 131250.0, "support": 46875.0, "acquisition": 45281.25, "fixed": 25000.0, "operating_profit": 224039.9375 }, { "month": 45, "year": 4, "opening": 24000.0, "closing": 25125.0, "cancellations": 720.0, "gross_starts": 1845.0, "average_paid": 24562.5, "revenue": 662205.0, "mrr": 677370.0, "processing": 31208.13, "reps": 135873.2655, "delivery": 137550.0, "support": 49125.0, "acquisition": 46125.0, "fixed": 25000.0, "operating_profit": 237323.6045 }, { "month": 46, "year": 4, "opening": 25125.0, "closing": 26250.0, "cancellations": 753.75, "gross_starts": 1878.75, "average_paid": 25687.5, "revenue": 692535.0, "mrr": 707700.0, "processing": 32637.51, "reps": 142096.4685, "delivery": 143850.0, "support": 51375.0, "acquisition": 46968.75, "fixed": 25000.0, "operating_profit": 250607.2715 }, { "month": 47, "year": 4, "opening": 26250.0, "closing": 27375.0, "cancellations": 787.5, "gross_starts": 1912.5, "average_paid": 26812.5, "revenue": 722865.0, "mrr": 738030.0, "processing": 34066.89, "reps": 148319.6715, "delivery": 150150.0, "support": 53625.0, "acquisition": 47812.5, "fixed": 25000.0, "operating_profit": 263890.9385 }, { "month": 48, "year": 4, "opening": 27375.0, "closing": 28500.0, "cancellations": 821.25, "gross_starts": 1946.25, "average_paid": 27937.5, "revenue": 753195.0, "mrr": 768360.0, "processing": 35496.27, "reps": 154542.8745, "delivery": 156450.0, "support": 55875.0, "acquisition": 48656.25, "fixed": 25000.0, "operating_profit": 277174.6055 }, { "month": 49, "year": 5, "opening": 28500.0, "closing": 29875.0, "cancellations": 855.0, "gross_starts": 2230.0, "average_paid": 29187.5, "revenue": 786895.0, "mrr": 805430.0, "processing": 37084.47, "reps": 161457.5445, "delivery": 163450.0, "support": 58375.0, "acquisition": 55750.0, "fixed": 30000.0, "operating_profit": 280777.9855 }, { "month": 50, "year": 5, "opening": 29875.0, "closing": 31250.0, "cancellations": 896.25, "gross_starts": 2271.25, "average_paid": 30562.5, "revenue": 823965.0, "mrr": 842500.0, "processing": 38831.49, "reps": 169063.6815, "delivery": 171150.0, "support": 61125.0, "acquisition": 56781.25, "fixed": 30000.0, "operating_profit": 297013.5785 }, { "month": 51, "year": 5, "opening": 31250.0, "closing": 32625.0, "cancellations": 937.5, "gross_starts": 2312.5, "average_paid": 31937.5, "revenue": 861035.0, "mrr": 879570.0, "processing": 40578.51, "reps": 176669.8185, "delivery": 178850.0, "support": 63875.0, "acquisition": 57812.5, "fixed": 30000.0, "operating_profit": 313249.1715 }, { "month": 52, "year": 5, "opening": 32625.0, "closing": 34000.0, "cancellations": 978.75, "gross_starts": 2353.75, "average_paid": 33312.5, "revenue": 898105.0, "mrr": 916640.0, "processing": 42325.53, "reps": 184275.9555, "delivery": 186550.0, "support": 66625.0, "acquisition": 58843.75, "fixed": 30000.0, "operating_profit": 329484.7645 }, { "month": 53, "year": 5, "opening": 34000.0, "closing": 35375.0, "cancellations": 1020.0, "gross_starts": 2395.0, "average_paid": 34687.5, "revenue": 935175.0, "mrr": 953710.0, "processing": 44072.55, "reps": 191882.0925, "delivery": 194250.0, "support": 69375.0, "acquisition": 59875.0, "fixed": 30000.0, "operating_profit": 345720.3575 }, { "month": 54, "year": 5, "opening": 35375.0, "closing": 36750.0, "cancellations": 1061.25, "gross_starts": 2436.25, "average_paid": 36062.5, "revenue": 972245.0, "mrr": 990780.0, "processing": 45819.57, "reps": 199488.2295, "delivery": 201950.0, "support": 72125.0, "acquisition": 60906.25, "fixed": 30000.0, "operating_profit": 361955.9505 }, { "month": 55, "year": 5, "opening": 36750.0, "closing": 38125.0, "cancellations": 1102.5, "gross_starts": 2477.5, "average_paid": 37437.5, "revenue": 1009315.0, "mrr": 1027850.0, "processing": 47566.59, "reps": 207094.3665, "delivery": 209650.0, "support": 74875.0, "acquisition": 61937.5, "fixed": 30000.0, "operating_profit": 378191.5435 }, { "month": 56, "year": 5, "opening": 38125.0, "closing": 39500.0, "cancellations": 1143.75, "gross_starts": 2518.75, "average_paid": 38812.5, "revenue": 1046385.0, "mrr": 1064920.0, "processing": 49313.61, "reps": 214700.5035, "delivery": 217350.0, "support": 77625.0, "acquisition": 62968.75, "fixed": 30000.0, "operating_profit": 394427.1365 }, { "month": 57, "year": 5, "opening": 39500.0, "closing": 40875.0, "cancellations": 1185.0, "gross_starts": 2560.0, "average_paid": 40187.5, "revenue": 1083455.0, "mrr": 1101990.0, "processing": 51060.63, "reps": 222306.6405, "delivery": 225050.0, "support": 80375.0, "acquisition": 64000.0, "fixed": 30000.0, "operating_profit": 410662.7295 }, { "month": 58, "year": 5, "opening": 40875.0, "closing": 42250.0, "cancellations": 1226.25, "gross_starts": 2601.25, "average_paid": 41562.5, "revenue": 1120525.0, "mrr": 1139060.0, "processing": 52807.65, "reps": 229912.7775, "delivery": 232750.0, "support": 83125.0, "acquisition": 65031.25, "fixed": 30000.0, "operating_profit": 426898.3225 }, { "month": 59, "year": 5, "opening": 42250.0, "closing": 43625.0, "cancellations": 1267.5, "gross_starts": 2642.5, "average_paid": 42937.5, "revenue": 1157595.0, "mrr": 1176130.0, "processing": 54554.67, "reps": 237518.9145, "delivery": 240450.0, "support": 85875.0, "acquisition": 66062.5, "fixed": 30000.0, "operating_profit": 443133.9155 }, { "month": 60, "year": 5, "opening": 43625.0, "closing": 45000.0, "cancellations": 1308.75, "gross_starts": 2683.75, "average_paid": 44312.5, "revenue": 1194665.0, "mrr": 1213200.0, "processing": 56301.69, "reps": 245125.0515, "delivery": 248150.0, "support": 88625.0, "acquisition": 67093.75, "fixed": 30000.0, "operating_profit": 459369.5085 } ] } }