DNEXTWhat-if analysis
Compare Scenarios
Stack scenarios side-by-side to visualise how different CFSG mixes, resource footprints or pricing assumptions change the total DNext Annual License Fee.
P&SM-ALF
€170.0KRM-ALF
€220.0KInvoiced DNext-ALFcapped
€390,000
CFSGs
2
Resources
5
Xmax
7,500
P&SM-ALF
€260.0KRM-ALF
€195.0KInvoiced DNext-ALFcapped
€455,000
CFSGs
3
Resources
5
Xmax
7,500
P&SM-ALF
€4.04MRM-ALF
€204.0KInvoiced DNext-ALFcapped
€4,000,000
Raw €4.24M
CFSGs
36
Resources
4
Xmax
7,500
Comparison chart
Annual License Fee composition
- PSM
- RM
Deltas vs. first scenario
Variance from "Tier-1 Operator — EVPL & IP Transit"
| Scenario | P&SM-ALF | RM-ALF | Invoiced | Δ vs base | Δ % |
|---|---|---|---|---|---|
| Tier-1 Operator — EVPL & IP Transitbase | €170,000 | €220,000 | €390,000 | — | — |
| Mobile-First MVNO | €260,000 | €195,000 | €455,000 | +€65,000 | +16.7% |
| Platform Max — €4M cap | €4,035,000 | €204,000 | €4,000,000 raw €4.24M | +€3,610,000 | +925.6% |