Scenario Model
- Source ID
- FIN-SCEN-001, FIN-SCEN-002, FIN-SCEN-003
- Date
- 2026-09-06
- Owner
- GeoNordic Finance
- Status
- synthetic-calculation
3 rows| source_id | scenario | price_source | first_year_revenue_sek | programme_cost_source | programme_cost_sek | contribution_before_other_costs_sek | interpretation |
|---|
| FIN-SCEN-001 | Cautious | PRICE-001 | 3800000 | BUDGET-V2 | 1180000 | 2620000 | 50-user commercial scenario |
| FIN-SCEN-002 | Base | PRICE-002 | 5700000 | BUDGET-V2 | 1180000 | 4520000 | 150 named and 50 concurrent |
| FIN-SCEN-003 | Offensive | PRICE-003 | 7300000 | BUDGET-V2 | 1180000 | 6120000 | Expanded 100-concurrent capacity |