| Yr | Cloud | On-Premise | Ann | Cum |
| |
| Subscription | Purchase | Maint’ce | Diff | B/(W) | ||
| Initial | 6000 | 6000 | 6000 |
| ||
| 1 | 3000 | 1080 | (1920) | 4080 |
| |
| 2 | 3000 | 1080 | (1920) | 2160 |
| |
| 3 | 3000 | 1080 | (1920) | 240 |
| |
| 4 | 3000 | 1080 | (1920) | (1680) | ||
| 5 | 3000 | 1080 | (1920) | (3600) |
| |
| 6 | 3000 | 1080 | (1920) | (5520) |
| |
| 7 | 3000 | 1080 | (1920) | (7440) |
| |
| 8 | 3000 | 1080 | (1920) | (9360) |
| |
| 9 | 3000 | 1080 | (1920) | (11,280) |
| |
| 10 | 3000 | 1080 | (1920) | (13,200) |
| |
| Total | 30,000 | 6000 | 10,800 |
| ||
