{
  "months": [
    "2026-10"
  ],
  "bill_on": "success",
  "target_margin": 0.7,
  "customers": [
    {
      "customer": "northwind-co",
      "seats": 12,
      "mrr": 240,
      "llm_cost": 73.26,
      "runs": 226,
      "billable_runs": 193,
      "credits": 6185,
      "by_task": {
        "doc_summary": 64,
        "research_agent": 56,
        "support_triage": 73
      }
    },
    {
      "customer": "bluepeak",
      "seats": 8,
      "mrr": 149,
      "llm_cost": 3.3,
      "runs": 96,
      "billable_runs": 81,
      "credits": 459,
      "by_task": {
        "support_triage": 39,
        "code_review": 42
      }
    },
    {
      "customer": "cobalt-labs",
      "seats": 3,
      "mrr": 60,
      "llm_cost": 66.22,
      "runs": 100,
      "billable_runs": 75,
      "credits": 3176,
      "by_task": {
        "doc_summary": 47,
        "research_agent": 28
      }
    },
    {
      "customer": "dunmore-legal",
      "seats": 5,
      "mrr": 99,
      "llm_cost": 1.17,
      "runs": 21,
      "billable_runs": 21,
      "credits": 168,
      "by_task": {
        "doc_summary": 21
      }
    },
    {
      "customer": "elmstreet-health",
      "seats": 8,
      "mrr": 149,
      "llm_cost": 3.11,
      "runs": 102,
      "billable_runs": 94,
      "credits": 437,
      "by_task": {
        "support_triage": 45,
        "doc_summary": 49
      }
    },
    {
      "customer": "foxglove-retail",
      "seats": 2,
      "mrr": 49,
      "llm_cost": 0.03,
      "runs": 28,
      "billable_runs": 28,
      "credits": 28,
      "by_task": {
        "support_triage": 28
      }
    }
  ],
  "models": [
    {
      "model": "Current",
      "type": "current",
      "revenue": 746,
      "llm_cost": 147.09,
      "gross_margin": 0.8028,
      "below_target": [
        "northwind-co",
        "cobalt-labs"
      ],
      "negative": [
        "cobalt-labs"
      ],
      "big_increases": [],
      "big_decreases": [],
      "revenue_change": 0
    },
    {
      "model": "Per seat $20",
      "type": "per_seat",
      "revenue": 760,
      "llm_cost": 147.09,
      "gross_margin": 0.8065,
      "below_target": [
        "northwind-co",
        "cobalt-labs"
      ],
      "negative": [
        "cobalt-labs"
      ],
      "big_increases": [],
      "big_decreases": [],
      "revenue_change": 0.0188
    },
    {
      "model": "Per task",
      "type": "per_task",
      "revenue": 488.95,
      "llm_cost": 147.09,
      "gross_margin": 0.6992,
      "below_target": [
        "cobalt-labs"
      ],
      "negative": [],
      "big_increases": [
        "cobalt-labs"
      ],
      "big_decreases": [
        "bluepeak",
        "dunmore-legal",
        "elmstreet-health",
        "foxglove-retail"
      ],
      "revenue_change": -0.3446
    },
    {
      "model": "Credits",
      "type": "credits",
      "revenue": 490.44,
      "llm_cost": 147.09,
      "gross_margin": 0.7001,
      "below_target": [
        "cobalt-labs"
      ],
      "negative": [],
      "big_increases": [
        "cobalt-labs"
      ],
      "big_decreases": [
        "bluepeak",
        "dunmore-legal",
        "elmstreet-health",
        "foxglove-retail"
      ],
      "revenue_change": -0.3426
    },
    {
      "model": "Hybrid",
      "type": "hybrid",
      "revenue": 768.44,
      "llm_cost": 147.09,
      "gross_margin": 0.8086,
      "below_target": [
        "cobalt-labs"
      ],
      "negative": [],
      "big_increases": [
        "cobalt-labs",
        "foxglove-retail"
      ],
      "big_decreases": [
        "bluepeak",
        "elmstreet-health"
      ],
      "revenue_change": 0.0301
    }
  ]
}