{
  "currency": "USD",
  "scope": "Assumed constant monthly inputs; no vendor pricing, tax, discounting or measured customer data",
  "scenarios": [
    {
      "name": "Modest workload",
      "paas_infra": 900,
      "paas_ops_hours": 4,
      "custom_infra": 600,
      "custom_ops_hours": 16,
      "hourly_cost": 80,
      "migration_cost": 6000,
      "paas_monthly": 1220,
      "custom_monthly": 1880,
      "monthly_savings": -660,
      "break_even_months": null,
      "first_nonnegative_month": null,
      "net_at_12_months": -13920,
      "net_by_month": [
        -6000,
        -6660,
        -7320,
        -7980,
        -8640,
        -9300,
        -9960,
        -10620,
        -11280,
        -11940,
        -12600,
        -13260,
        -13920,
        -14580,
        -15240,
        -15900,
        -16560,
        -17220,
        -17880,
        -18540,
        -19200,
        -19860,
        -20520,
        -21180,
        -21840
      ]
    },
    {
      "name": "Scaled workload",
      "paas_infra": 6500,
      "paas_ops_hours": 6,
      "custom_infra": 3100,
      "custom_ops_hours": 24,
      "hourly_cost": 80,
      "migration_cost": 24000,
      "paas_monthly": 6980,
      "custom_monthly": 5020,
      "monthly_savings": 1960,
      "break_even_months": 12.24,
      "first_nonnegative_month": 13,
      "net_at_12_months": -480,
      "net_by_month": [
        -24000,
        -22040,
        -20080,
        -18120,
        -16160,
        -14200,
        -12240,
        -10280,
        -8320,
        -6360,
        -4400,
        -2440,
        -480,
        1480,
        3440,
        5400,
        7360,
        9320,
        11280,
        13240,
        15200,
        17160,
        19120,
        21080,
        23040
      ]
    },
    {
      "name": "More operations",
      "paas_infra": 6500,
      "paas_ops_hours": 6,
      "custom_infra": 3100,
      "custom_ops_hours": 36,
      "hourly_cost": 80,
      "migration_cost": 24000,
      "paas_monthly": 6980,
      "custom_monthly": 5980,
      "monthly_savings": 1000,
      "break_even_months": 24.0,
      "first_nonnegative_month": 24,
      "net_at_12_months": -12000,
      "net_by_month": [
        -24000,
        -23000,
        -22000,
        -21000,
        -20000,
        -19000,
        -18000,
        -17000,
        -16000,
        -15000,
        -14000,
        -13000,
        -12000,
        -11000,
        -10000,
        -9000,
        -8000,
        -7000,
        -6000,
        -5000,
        -4000,
        -3000,
        -2000,
        -1000,
        0
      ]
    }
  ]
}