{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Calculator","."],"not_rendered":{"charts":0,"images":6,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Calculator","index":0,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":false,"merged":[[5,0,15,0],[5,1,15,1],[16,1,22,1],[23,1,29,1]]}
[]
[]
[]
[null,null,"Denotes data input cell"]
[]
[null,"Step 1","Select Adaptive Bitrate Ladder and Resolution Required",null,null,null,null,"Total Estimated Cost"]
[]
[null,null,"ABR Resolution","Required","Bitrate (Mbps)",null,null,"Per hour",null,{"$f":"IF($D$19=\"Yes\",$D$15*VLOOKUP($D$26,'.'!$A$7:$G$9,7,FALSE),$D$15*VLOOKUP($D$26,'.'!$A$7:$H$9,8,FALSE))+IF($D$20=\"Yes\",$D$15*VLOOKUP($D$26,'.'!$A$13:$G$15,7,FALSE),0)+IF($D$21=\"Yes\",$D$15*VLOOKUP($D$26,'.'!$A$13:$G$15,7,FALSE),0)+IF($D$22=\"Yes\",$D$15*VLOOKUP($D$26,'.'!$A$13:$G$15,7,FALSE),0)","v":14.22}]
[null,null,"1080p","Yes",5,null,null,"Projected streaming hours per month",null,100]
[null,null,"720p","Yes",3.5,null,null,"Estimated cost per month",null,{"$f":"J9*J8","v":1422}]
[null,null,"480p","Yes",1]
[null,null,"360p","Yes",0.5]
[null,null,"240p","No",0.3]
[null,null,null,null,null,null,null,"WORKFLOW VISUALIZATION"]
[null,null,null,{"$f":"SUMIF(D9:D13,\"Yes\",'.'!B24:B28)","v":4.5},"GB per hour for the chosen ABR"]
[]
[null,"Step 2","Determine Stream Workflow"]
[]
[null,null,"Output to region of origin","Yes"]
[null,null,"Output to global region 1","Yes","Region outside of the region of Origin"]
[null,null,"Output to global region 2","Yes","Region outside of the region of Origin"]
[null,null,"Output to global region 3","Yes","Region outside of the region of Origin"]
[]
[null,"Step 3","Select Estimated Pricing Tier"]
[]
[null,null,"Choose Standard, Business, or Elite","Standard"]

{"sheet":".","index":1,"n_rows":29,"n_cols":12,"rows_kept":29,"cut":false,"hidden":true,"merged":[]}
["Input Costing Table (To Be Hidden)"]
[]
["Cost for 1 Hour for 1 GB"]
[]
["Regional Cluster"]
[null,"Microblock Egress","Microblock Ingress","Storage","Packager Egress","CDN","Total Cost / Hr / GB","Pass Through Cost / Hr / GB"]
["Standard",0,0.28999999999999998,null,0.5,null,{"$f":"SUM(B7:F7)","v":0.79},{"$f":"SUM(B7:D7)","v":0.28999999999999998}]
["Business",0,0.26,null,0.46,null,{"$f":"SUM(B8:F8)","v":0.72},{"$f":"SUM(B8:D8)","v":0.26}]
["Elite",0,0.2,null,0.4,null,{"$f":"SUM(B9:F9)","v":0.60000000000000009},0.2]
[]
["Global Cluster"]
[null,"Microblock Egress","Microblock Ingress","Storage","Packager Egress","CDN","Total Cost / Hr / GB"]
["Standard",0,0.28999999999999998,null,0.5,null,{"$f":"SUM(B13:F13)","v":0.79}]
["Business",0,0.26,null,0.46,null,{"$f":"SUM(B14:F14)","v":0.72},null,null,null,null,"Min Annual Spend"]
["Elite",0,0.2,null,0.4,null,{"$f":"SUM(B15:F15)","v":0.60000000000000009},null,null,null,"Standard","<= $100,000"]
[null,null,null,null,null,null,null,null,null,null,"Business","$100,000 +"]
["Yes",null,null,null,null,null,null,null,null,null,"Elite","> $250,000"]
["No"]
[]
[null,"Yes","Denotes data input cell"]
[]
[1,"Select Adaptive Bitrate Ladder and Resolution Required"]
["Total GB / hour","GB/Hr"]
[null,{"$f":"(Calculator!E9/8/1000)*60*60","v":2.25}]
[null,{"$f":"(Calculator!E10/8/1000)*60*60","v":1.575}]
[null,{"$f":"(Calculator!E11/8/1000)*60*60","v":0.44999999999999996}]
[null,{"$f":"(Calculator!E12/8/1000)*60*60","v":0.22499999999999998}]
[null,{"$f":"(Calculator!E13/8/1000)*60*60","v":0.13499999999999998}]
[null,{"$f":"SUM(B24:B28)","v":4.6349999999999998}]