From 0c3e927f230a9c538024be448d19beee2777a7c3 Mon Sep 17 00:00:00 2001 From: Robert Helewka Date: Tue, 7 Jul 2026 21:29:29 -0400 Subject: [PATCH] docs: add migration notebook and clarify export usage --- .../ctm-token-calculator/README.md | 18 +- .../ctm-token-calculator/config.toml | 7 +- .../ctm_business_case_corrected.ipynb | 3022 +++---- .../notebooks/ctm_migration_wfm.ipynb | 7283 +++++++++++++++++ .../scripts/export_report.py | 38 +- .../tests/test_migration_wfm.py | 66 + .../tokencalc/migration_wfm.py | 83 + 7 files changed, 8981 insertions(+), 1536 deletions(-) create mode 100644 studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_migration_wfm.ipynb create mode 100644 studies/202512_GenesysCX/ctm-token-calculator/tests/test_migration_wfm.py create mode 100644 studies/202512_GenesysCX/ctm-token-calculator/tokencalc/migration_wfm.py diff --git a/studies/202512_GenesysCX/ctm-token-calculator/README.md b/studies/202512_GenesysCX/ctm-token-calculator/README.md index 6eb7e2e..6b29a50 100644 --- a/studies/202512_GenesysCX/ctm-token-calculator/README.md +++ b/studies/202512_GenesysCX/ctm-token-calculator/README.md @@ -33,8 +33,9 @@ mercury --working-dir notebooks/ # Or work on them directly in JupyterLab jupyter lab notebooks/ -# Export the corrected business case as LLM-readable report sources -# (exports/*.html for review, exports/*.md for feeding an LLM) +# Export the business-case notebooks as LLM-readable report sources +# (exports/*.html for review, exports/*.md for feeding an LLM; +# optional filter: python scripts/export_report.py migration) python scripts/export_report.py # Tests @@ -46,17 +47,18 @@ pytest **The notebooks are the deliverables.** All math lives in the pure-Python `tokencalc/` library; the notebooks are thin presentation layers over it. [Mercury](https://runmercury.com) serves them as interactive web apps — the -`mercury` input widgets in `ctm_business_case_corrected.ipynb` let you tune +`mercury` input widgets in the business-case notebooks let you tune contract values, termination dates, token assumptions, and implementation -pricing live for a client, and headless runs (nbconvert, the section-10 regression -gate) simply use the widget defaults. `scripts/export_report.py` executes the -notebook and writes HTML + markdown to `exports/`; the notebook's section-12 -machine-readable appendix carries every number behind the figures so an LLM -can draft the client report from the export. +pricing live for a client, and headless runs (nbconvert, each notebook's +regression-gate section) simply use the widget defaults. `scripts/export_report.py` +executes the notebooks and writes HTML + markdown to `exports/`; each notebook's +machine-readable appendix section carries every number behind the figures so an +LLM can draft the client report from the export. | Notebook | Purpose | |---|---| | `notebooks/ctm_business_case_corrected.ipynb` | Client-facing corrected business case (Mercury-interactive) | +| `notebooks/ctm_migration_wfm.ipynb` | Migration + WFM only, all AI removed — the no-AI floor of the case (Mercury-interactive) | | `notebooks/ctm_token_calculator.ipynb` | Full token-cost / scenario workbench | | Module | Purpose | diff --git a/studies/202512_GenesysCX/ctm-token-calculator/config.toml b/studies/202512_GenesysCX/ctm-token-calculator/config.toml index d91c90c..b52a91f 100644 --- a/studies/202512_GenesysCX/ctm-token-calculator/config.toml +++ b/studies/202512_GenesysCX/ctm-token-calculator/config.toml @@ -18,9 +18,10 @@ notebooks_button_label = "Analyses" header = "CTM × Genesys CCaaS" message = """ Interactive business-case notebooks. **Corrected Business Case** keeps -Genesys's claimed benefits verbatim and adds the costs the pitch omitted — -tune the 🟡 inputs live for the client, then export the personalized report -source with `python scripts/export_report.py`. +Genesys's claimed benefits verbatim and adds the costs the pitch omitted; +**Migration + WFM** strips out every AI capability and prices the platform +move alone. Tune the 🟡 inputs live for the client, then export the +personalized report source with `python scripts/export_report.py`. """ [theme] diff --git a/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_business_case_corrected.ipynb b/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_business_case_corrected.ipynb index ff9ed39..e1b0367 100644 --- a/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_business_case_corrected.ipynb +++ b/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_business_case_corrected.ipynb @@ -36,10 +36,10 @@ "id": "26632e8d", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:38.764421Z", - "iopub.status.busy": "2026-07-07T20:49:38.764239Z", - "iopub.status.idle": "2026-07-07T20:49:39.211068Z", - "shell.execute_reply": "2026-07-07T20:49:39.210297Z" + "iopub.execute_input": "2026-07-08T00:49:36.837373Z", + "iopub.status.busy": "2026-07-08T00:49:36.837100Z", + "iopub.status.idle": "2026-07-08T00:49:37.255915Z", + "shell.execute_reply": "2026-07-08T00:49:37.255187Z" } }, "outputs": [ @@ -159,22 +159,22 @@ "id": "7b33a037", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.213225Z", - "iopub.status.busy": "2026-07-07T20:49:39.213029Z", - "iopub.status.idle": "2026-07-07T20:49:39.226449Z", - "shell.execute_reply": "2026-07-07T20:49:39.223770Z" + "iopub.execute_input": "2026-07-08T00:49:37.258688Z", + "iopub.status.busy": "2026-07-08T00:49:37.258477Z", + "iopub.status.idle": "2026-07-08T00:49:37.269752Z", + "shell.execute_reply": "2026-07-08T00:49:37.269199Z" } }, "outputs": [ { "data": { "application/mercury+json": { - "model_id": "ddce655a7deb4730987a05a2c99ce93c", + "model_id": "b07ec6b4b6be406bbb5285e82eb94a6e", "position": "sidebar", "widget": "MarkdownWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "ddce655a7deb4730987a05a2c99ce93c", + "model_id": "b07ec6b4b6be406bbb5285e82eb94a6e", "version_major": 2, "version_minor": 0 }, @@ -249,27 +249,27 @@ "id": "7e4e12ce", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.228308Z", - "iopub.status.busy": "2026-07-07T20:49:39.228191Z", - "iopub.status.idle": "2026-07-07T20:49:39.266036Z", - "shell.execute_reply": "2026-07-07T20:49:39.265486Z" + "iopub.execute_input": "2026-07-08T00:49:37.273137Z", + "iopub.status.busy": "2026-07-08T00:49:37.272964Z", + "iopub.status.idle": "2026-07-08T00:49:37.319143Z", + "shell.execute_reply": "2026-07-08T00:49:37.318341Z" } }, "outputs": [ { "data": { "application/mercury+json": { - "model_id": "0b0538c483cf4a6783153739f90bb1b5", + "model_id": "45444c56334b486baa9ec77e97b78f76", "position": "inline", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "0b0538c483cf4a6783153739f90bb1b5", + "model_id": "45444c56334b486baa9ec77e97b78f76", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -278,17 +278,17 @@ { "data": { "application/mercury+json": { - "model_id": "65f7b3fc0e4a445cbf94e0f9a9b071fd", + "model_id": "7f10f2b88c0d45209ec2129680c11004", "position": "inline", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "65f7b3fc0e4a445cbf94e0f9a9b071fd", + "model_id": "7f10f2b88c0d45209ec2129680c11004", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -297,17 +297,17 @@ { "data": { "application/mercury+json": { - "model_id": "53f8e2cfd0374fb19d23a7a12739be3b", + "model_id": "45bd0aabd5544f72bbd6d2d904287136", "position": "inline", "widget": "DateInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "53f8e2cfd0374fb19d23a7a12739be3b", + "model_id": "45bd0aabd5544f72bbd6d2d904287136", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -316,17 +316,17 @@ { "data": { "application/mercury+json": { - "model_id": "c10ea88b28a341ec8af4cef985011cea", + "model_id": "db69fd141c774de78c6042d174c57226", "position": "inline", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "c10ea88b28a341ec8af4cef985011cea", + "model_id": "db69fd141c774de78c6042d174c57226", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -335,17 +335,17 @@ { "data": { "application/mercury+json": { - "model_id": "847b42fc33c44f81b7eec003b73b2863", + "model_id": "460077a3757047e3b1407b88676efa32", "position": "inline", "widget": "DateInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "847b42fc33c44f81b7eec003b73b2863", + "model_id": "460077a3757047e3b1407b88676efa32", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -354,17 +354,17 @@ { "data": { "application/mercury+json": { - "model_id": "3ac268955c964c9eb3c36c44efd8567d", + "model_id": "ab8921f3e2ee4f7589024e2745239c9a", "position": "inline", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "3ac268955c964c9eb3c36c44efd8567d", + "model_id": "ab8921f3e2ee4f7589024e2745239c9a", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -373,17 +373,17 @@ { "data": { "application/mercury+json": { - "model_id": "8bd7c31269154630b34671b9bf271ca9", + "model_id": "ab7e1050eb264a47bbc7cbd8afb12150", "position": "inline", "widget": "DateInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "8bd7c31269154630b34671b9bf271ca9", + "model_id": "ab7e1050eb264a47bbc7cbd8afb12150", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -392,17 +392,17 @@ { "data": { "application/mercury+json": { - "model_id": "010206a4cbbc44dfb096f2cf38fdcc57", + "model_id": "7900133a2c2e4e36bd38964603a00bd2", "position": "inline", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "010206a4cbbc44dfb096f2cf38fdcc57", + "model_id": "7900133a2c2e4e36bd38964603a00bd2", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -411,17 +411,17 @@ { "data": { "application/mercury+json": { - "model_id": "4b717193ae34473998db70c7bbeb213e", + "model_id": "32fefe7d1b1b40cd9fa6a30b4dc75459", "position": "inline", "widget": "DateInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "4b717193ae34473998db70c7bbeb213e", + "model_id": "32fefe7d1b1b40cd9fa6a30b4dc75459", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -694,10 +694,10 @@ "id": "c7e86e80", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.268094Z", - "iopub.status.busy": "2026-07-07T20:49:39.267985Z", - "iopub.status.idle": "2026-07-07T20:49:39.298740Z", - "shell.execute_reply": "2026-07-07T20:49:39.297928Z" + "iopub.execute_input": "2026-07-08T00:49:37.321019Z", + "iopub.status.busy": "2026-07-08T00:49:37.320905Z", + "iopub.status.idle": "2026-07-08T00:49:37.353060Z", + "shell.execute_reply": "2026-07-08T00:49:37.352399Z" } }, "outputs": [ @@ -850,27 +850,27 @@ "id": "5ace8c50", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.300729Z", - "iopub.status.busy": "2026-07-07T20:49:39.300615Z", - "iopub.status.idle": "2026-07-07T20:49:39.305099Z", - "shell.execute_reply": "2026-07-07T20:49:39.304490Z" + "iopub.execute_input": "2026-07-08T00:49:37.355385Z", + "iopub.status.busy": "2026-07-08T00:49:37.355250Z", + "iopub.status.idle": "2026-07-08T00:49:37.359901Z", + "shell.execute_reply": "2026-07-08T00:49:37.359247Z" } }, "outputs": [ { "data": { "application/mercury+json": { - "model_id": "fb2bde654c82408ea195b113684a2916", + "model_id": "2a46c6e47eae432c9777ec9a09fb485b", "position": "sidebar", "widget": "CheckboxWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "fb2bde654c82408ea195b113684a2916", + "model_id": "2a46c6e47eae432c9777ec9a09fb485b", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -889,10 +889,10 @@ "id": "fe3572d2", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.307255Z", - "iopub.status.busy": "2026-07-07T20:49:39.307149Z", - "iopub.status.idle": "2026-07-07T20:49:39.317529Z", - "shell.execute_reply": "2026-07-07T20:49:39.316827Z" + "iopub.execute_input": "2026-07-08T00:49:37.362082Z", + "iopub.status.busy": "2026-07-08T00:49:37.361968Z", + "iopub.status.idle": "2026-07-08T00:49:37.371536Z", + "shell.execute_reply": "2026-07-08T00:49:37.370972Z" } }, "outputs": [ @@ -1054,10 +1054,10 @@ "id": "a06e90b9", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.319374Z", - "iopub.status.busy": "2026-07-07T20:49:39.319266Z", - "iopub.status.idle": "2026-07-07T20:49:39.377874Z", - "shell.execute_reply": "2026-07-07T20:49:39.376939Z" + "iopub.execute_input": "2026-07-08T00:49:37.373604Z", + "iopub.status.busy": "2026-07-08T00:49:37.373481Z", + "iopub.status.idle": "2026-07-08T00:49:37.432702Z", + "shell.execute_reply": "2026-07-08T00:49:37.432122Z" } }, "outputs": [ @@ -1223,27 +1223,27 @@ "id": "977418e1", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.381442Z", - "iopub.status.busy": "2026-07-07T20:49:39.381217Z", - "iopub.status.idle": "2026-07-07T20:49:39.397801Z", - "shell.execute_reply": "2026-07-07T20:49:39.396935Z" + "iopub.execute_input": "2026-07-08T00:49:37.434863Z", + "iopub.status.busy": "2026-07-08T00:49:37.434759Z", + "iopub.status.idle": "2026-07-08T00:49:37.449148Z", + "shell.execute_reply": "2026-07-08T00:49:37.448534Z" } }, "outputs": [ { "data": { "application/mercury+json": { - "model_id": "812c1a012db540ba98c297af3e6bfa4a", + "model_id": "0b0bee1d3bda4d6eb8caa4aba33886d3", "position": "sidebar", "widget": "CheckboxWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "812c1a012db540ba98c297af3e6bfa4a", + "model_id": "0b0bee1d3bda4d6eb8caa4aba33886d3", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -1252,17 +1252,17 @@ { "data": { "application/mercury+json": { - "model_id": "c3b301dd6fa24c02903a5588fb99f898", + "model_id": "8930aae82f3743b4b7f33f72e6484b4b", "position": "sidebar", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "c3b301dd6fa24c02903a5588fb99f898", + "model_id": "8930aae82f3743b4b7f33f72e6484b4b", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -1271,17 +1271,17 @@ { "data": { "application/mercury+json": { - "model_id": "574ab86c4f754bf985f74dbb27ca85c0", + "model_id": "b52f54daba2e42eeb7540d2554087d70", "position": "sidebar", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "574ab86c4f754bf985f74dbb27ca85c0", + "model_id": "b52f54daba2e42eeb7540d2554087d70", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -1290,17 +1290,17 @@ { "data": { "application/mercury+json": { - "model_id": "6c8053d24e944c48b01fe4bd1f3ab620", + "model_id": "23c6f8ab54304a8e99e47ebb661850f3", "position": "sidebar", "widget": "SliderWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "6c8053d24e944c48b01fe4bd1f3ab620", + "model_id": "23c6f8ab54304a8e99e47ebb661850f3", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -1309,17 +1309,17 @@ { "data": { "application/mercury+json": { - "model_id": "016c53e5a5f24aa586282e3d64512f57", + "model_id": "93a6d5f4fa344b7c9eef112f0f5984cb", "position": "sidebar", "widget": "NumberInputWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "016c53e5a5f24aa586282e3d64512f57", + "model_id": "93a6d5f4fa344b7c9eef112f0f5984cb", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -1356,10 +1356,10 @@ "id": "9767177f", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.399814Z", - "iopub.status.busy": "2026-07-07T20:49:39.399621Z", - "iopub.status.idle": "2026-07-07T20:49:39.412702Z", - "shell.execute_reply": "2026-07-07T20:49:39.412176Z" + "iopub.execute_input": "2026-07-08T00:49:37.450708Z", + "iopub.status.busy": "2026-07-08T00:49:37.450567Z", + "iopub.status.idle": "2026-07-08T00:49:37.460711Z", + "shell.execute_reply": "2026-07-08T00:49:37.459977Z" } }, "outputs": [ @@ -1502,10 +1502,10 @@ "id": "3f3102f4", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.414519Z", - "iopub.status.busy": "2026-07-07T20:49:39.414357Z", - "iopub.status.idle": "2026-07-07T20:49:39.455275Z", - "shell.execute_reply": "2026-07-07T20:49:39.454430Z" + "iopub.execute_input": "2026-07-08T00:49:37.462315Z", + "iopub.status.busy": "2026-07-08T00:49:37.462177Z", + "iopub.status.idle": "2026-07-08T00:49:37.505024Z", + "shell.execute_reply": "2026-07-08T00:49:37.499716Z" } }, "outputs": [ @@ -1677,10 +1677,10 @@ "id": "e62ecfa7", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:39.457613Z", - "iopub.status.busy": "2026-07-07T20:49:39.457497Z", - "iopub.status.idle": "2026-07-07T20:49:40.596596Z", - "shell.execute_reply": "2026-07-07T20:49:40.595776Z" + "iopub.execute_input": "2026-07-08T00:49:37.508649Z", + "iopub.status.busy": "2026-07-08T00:49:37.508509Z", + "iopub.status.idle": "2026-07-08T00:49:38.783108Z", + "shell.execute_reply": "2026-07-08T00:49:38.782047Z" } }, "outputs": [ @@ -2730,27 +2730,27 @@ "id": "3b395fbd", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.599803Z", - "iopub.status.busy": "2026-07-07T20:49:40.599565Z", - "iopub.status.idle": "2026-07-07T20:49:40.612416Z", - "shell.execute_reply": "2026-07-07T20:49:40.611655Z" + "iopub.execute_input": "2026-07-08T00:49:38.785543Z", + "iopub.status.busy": "2026-07-08T00:49:38.785274Z", + "iopub.status.idle": "2026-07-08T00:49:38.797054Z", + "shell.execute_reply": "2026-07-08T00:49:38.796464Z" } }, "outputs": [ { "data": { "application/mercury+json": { - "model_id": "c16ba94a7214410fa65f180d3f4c9d48", + "model_id": "70c247606af44a249239517a91a98b9e", "position": "sidebar", "widget": "SelectWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "c16ba94a7214410fa65f180d3f4c9d48", + "model_id": "70c247606af44a249239517a91a98b9e", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -2759,17 +2759,17 @@ { "data": { "application/mercury+json": { - "model_id": "e0f44ed6c0524e3cb36422e63c87b127", + "model_id": "ac58631d350a4bde9536eaf7202c75c7", "position": "sidebar", "widget": "SelectWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "e0f44ed6c0524e3cb36422e63c87b127", + "model_id": "ac58631d350a4bde9536eaf7202c75c7", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -2778,17 +2778,17 @@ { "data": { "application/mercury+json": { - "model_id": "add57740f2c94a799241fda2111b4b1f", + "model_id": "037df1c8ae9c4f2fbc23da4a898e4841", "position": "sidebar", "widget": "CheckboxWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "add57740f2c94a799241fda2111b4b1f", + "model_id": "037df1c8ae9c4f2fbc23da4a898e4841", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -2814,10 +2814,10 @@ "id": "23756537", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.614438Z", - "iopub.status.busy": "2026-07-07T20:49:40.614248Z", - "iopub.status.idle": "2026-07-07T20:49:40.641691Z", - "shell.execute_reply": "2026-07-07T20:49:40.640910Z" + "iopub.execute_input": "2026-07-08T00:49:38.798522Z", + "iopub.status.busy": "2026-07-08T00:49:38.798373Z", + "iopub.status.idle": "2026-07-08T00:49:38.818641Z", + "shell.execute_reply": "2026-07-08T00:49:38.817902Z" } }, "outputs": [ @@ -3117,10 +3117,10 @@ "id": "1ffaa74a", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.643451Z", - "iopub.status.busy": "2026-07-07T20:49:40.643249Z", - "iopub.status.idle": "2026-07-07T20:49:40.647670Z", - "shell.execute_reply": "2026-07-07T20:49:40.647072Z" + "iopub.execute_input": "2026-07-08T00:49:38.821197Z", + "iopub.status.busy": "2026-07-08T00:49:38.820836Z", + "iopub.status.idle": "2026-07-08T00:49:38.826978Z", + "shell.execute_reply": "2026-07-08T00:49:38.826076Z" } }, "outputs": [ @@ -3170,10 +3170,10 @@ "id": "ad880bda", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.649256Z", - "iopub.status.busy": "2026-07-07T20:49:40.649076Z", - "iopub.status.idle": "2026-07-07T20:49:40.672079Z", - "shell.execute_reply": "2026-07-07T20:49:40.671297Z" + "iopub.execute_input": "2026-07-08T00:49:38.828696Z", + "iopub.status.busy": "2026-07-08T00:49:38.828534Z", + "iopub.status.idle": "2026-07-08T00:49:38.852507Z", + "shell.execute_reply": "2026-07-08T00:49:38.851779Z" } }, "outputs": [ @@ -3408,10 +3408,10 @@ "id": "2e2b207c", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.674803Z", - "iopub.status.busy": "2026-07-07T20:49:40.674580Z", - "iopub.status.idle": "2026-07-07T20:49:40.754410Z", - "shell.execute_reply": "2026-07-07T20:49:40.753608Z" + "iopub.execute_input": "2026-07-08T00:49:38.854510Z", + "iopub.status.busy": "2026-07-08T00:49:38.854342Z", + "iopub.status.idle": "2026-07-08T00:49:38.934447Z", + "shell.execute_reply": "2026-07-08T00:49:38.933574Z" } }, "outputs": [ @@ -4507,10 +4507,10 @@ "id": "c2c9418f", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.759627Z", - "iopub.status.busy": "2026-07-07T20:49:40.759410Z", - "iopub.status.idle": "2026-07-07T20:49:40.805032Z", - "shell.execute_reply": "2026-07-07T20:49:40.804216Z" + "iopub.execute_input": "2026-07-08T00:49:38.945046Z", + "iopub.status.busy": "2026-07-08T00:49:38.944741Z", + "iopub.status.idle": "2026-07-08T00:49:38.983381Z", + "shell.execute_reply": "2026-07-08T00:49:38.982448Z" } }, "outputs": [ @@ -5621,10 +5621,10 @@ "id": "82335f50", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.808240Z", - "iopub.status.busy": "2026-07-07T20:49:40.808054Z", - "iopub.status.idle": "2026-07-07T20:49:40.835729Z", - "shell.execute_reply": "2026-07-07T20:49:40.834592Z" + "iopub.execute_input": "2026-07-08T00:49:38.986291Z", + "iopub.status.busy": "2026-07-08T00:49:38.986101Z", + "iopub.status.idle": "2026-07-08T00:49:39.006335Z", + "shell.execute_reply": "2026-07-08T00:49:39.005619Z" } }, "outputs": [ @@ -6595,27 +6595,27 @@ "id": "de7679d8", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.838365Z", - "iopub.status.busy": "2026-07-07T20:49:40.838139Z", - "iopub.status.idle": "2026-07-07T20:49:40.846661Z", - "shell.execute_reply": "2026-07-07T20:49:40.845907Z" + "iopub.execute_input": "2026-07-08T00:49:39.009515Z", + "iopub.status.busy": "2026-07-08T00:49:39.009361Z", + "iopub.status.idle": "2026-07-08T00:49:39.014609Z", + "shell.execute_reply": "2026-07-08T00:49:39.013978Z" } }, "outputs": [ { "data": { "application/mercury+json": { - "model_id": "5862e4cca2334188b348156fadee8558", + "model_id": "9c66c5bc64d84c938055ace3f1eb20c3", "position": "sidebar", "widget": "SelectWidget" }, "application/vnd.jupyter.widget-view+json": { - "model_id": "5862e4cca2334188b348156fadee8558", + "model_id": "9c66c5bc64d84c938055ace3f1eb20c3", "version_major": 2, "version_minor": 1 }, "text/plain": [ - "" + "" ] }, "metadata": {}, @@ -6636,10 +6636,10 @@ "id": "08433116", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.849344Z", - "iopub.status.busy": "2026-07-07T20:49:40.849130Z", - "iopub.status.idle": "2026-07-07T20:49:40.856103Z", - "shell.execute_reply": "2026-07-07T20:49:40.854709Z" + "iopub.execute_input": "2026-07-08T00:49:39.017045Z", + "iopub.status.busy": "2026-07-08T00:49:39.016880Z", + "iopub.status.idle": "2026-07-08T00:49:39.021113Z", + "shell.execute_reply": "2026-07-08T00:49:39.020562Z" } }, "outputs": [ @@ -6675,10 +6675,10 @@ "id": "04c43658", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.859501Z", - "iopub.status.busy": "2026-07-07T20:49:40.859279Z", - "iopub.status.idle": "2026-07-07T20:49:40.896797Z", - "shell.execute_reply": "2026-07-07T20:49:40.895369Z" + "iopub.execute_input": "2026-07-08T00:49:39.022815Z", + "iopub.status.busy": "2026-07-08T00:49:39.022708Z", + "iopub.status.idle": "2026-07-08T00:49:39.044863Z", + "shell.execute_reply": "2026-07-08T00:49:39.044212Z" } }, "outputs": [ @@ -7679,10 +7679,10 @@ "id": "a8c9584e", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.902301Z", - "iopub.status.busy": "2026-07-07T20:49:40.902043Z", - "iopub.status.idle": "2026-07-07T20:49:40.915235Z", - "shell.execute_reply": "2026-07-07T20:49:40.914543Z" + "iopub.execute_input": "2026-07-08T00:49:39.046923Z", + "iopub.status.busy": "2026-07-08T00:49:39.046779Z", + "iopub.status.idle": "2026-07-08T00:49:39.056162Z", + "shell.execute_reply": "2026-07-08T00:49:39.055433Z" } }, "outputs": [ @@ -7814,10 +7814,10 @@ "id": "6671014d", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:40.917246Z", - "iopub.status.busy": "2026-07-07T20:49:40.917047Z", - "iopub.status.idle": "2026-07-07T20:49:41.011793Z", - "shell.execute_reply": "2026-07-07T20:49:41.010772Z" + "iopub.execute_input": "2026-07-08T00:49:39.058333Z", + "iopub.status.busy": "2026-07-08T00:49:39.058138Z", + "iopub.status.idle": "2026-07-08T00:49:39.139950Z", + "shell.execute_reply": "2026-07-08T00:49:39.139035Z" } }, "outputs": [ @@ -8888,10 +8888,10 @@ "id": "faa1e95f", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:41.014456Z", - "iopub.status.busy": "2026-07-07T20:49:41.014264Z", - "iopub.status.idle": "2026-07-07T20:49:41.048942Z", - "shell.execute_reply": "2026-07-07T20:49:41.048051Z" + "iopub.execute_input": "2026-07-08T00:49:39.141598Z", + "iopub.status.busy": "2026-07-08T00:49:39.141471Z", + "iopub.status.idle": "2026-07-08T00:49:39.166697Z", + "shell.execute_reply": "2026-07-08T00:49:39.166032Z" } }, "outputs": [ @@ -9012,10 +9012,10 @@ "id": "6516ea96", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:41.051044Z", - "iopub.status.busy": "2026-07-07T20:49:41.050862Z", - "iopub.status.idle": "2026-07-07T20:49:41.095258Z", - "shell.execute_reply": "2026-07-07T20:49:41.094268Z" + "iopub.execute_input": "2026-07-08T00:49:39.169195Z", + "iopub.status.busy": "2026-07-08T00:49:39.169076Z", + "iopub.status.idle": "2026-07-08T00:49:39.198572Z", + "shell.execute_reply": "2026-07-08T00:49:39.197727Z" } }, "outputs": [ @@ -9158,10 +9158,10 @@ "id": "c4c025b5", "metadata": { "execution": { - "iopub.execute_input": "2026-07-07T20:49:41.097634Z", - "iopub.status.busy": "2026-07-07T20:49:41.097469Z", - "iopub.status.idle": "2026-07-07T20:49:41.128153Z", - "shell.execute_reply": "2026-07-07T20:49:41.127202Z" + "iopub.execute_input": "2026-07-08T00:49:39.201565Z", + "iopub.status.busy": "2026-07-08T00:49:39.201352Z", + "iopub.status.idle": "2026-07-08T00:49:39.238287Z", + "shell.execute_reply": "2026-07-08T00:49:39.237462Z" } }, "outputs": [ @@ -9425,1293 +9425,7 @@ "widgets": { "application/vnd.jupyter.widget-state+json": { "state": { - "010206a4cbbc44dfb096f2cf38fdcc57": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.number.NumberInputWidget", - "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "ASIA — current platform cost ($/yr)", - "layout": "IPY_MODEL_8db8c0db25e444218423ddaf789a7f2d", - "layout_path": null, - "max": 8000000.0, - "min": 0.0, - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "step": 10000.0, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 2069588.0 - } - }, - "016c53e5a5f24aa586282e3d64512f57": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.number.NumberInputWidget", - "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "AI Translate eligibility 🟡", - "layout": "IPY_MODEL_d59470b46ebd414bad557f9f486d3b40", - "layout_path": null, - "max": 1.0, - "min": 0.0, - "position": "sidebar", - "render_slot_id": null, - "source_cell_id": null, - "step": 0.01, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 0.01 - } - }, - "06d8b6b1afdd423482bfd0df7eb5a9aa": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "0964f99d1a1044519f3bfa01263f69ab": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "0a480f63e0d54c109ba867039bb3cc43": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "0b0538c483cf4a6783153739f90bb1b5": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.number.NumberInputWidget", - "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "Genesys ramp — licence-free months", - "layout": "IPY_MODEL_558acc00845042f0bcd938945fa1c596", - "layout_path": null, - "max": 24.0, - "min": 0.0, - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "step": 1.0, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 12.0 - } - }, - "0f2134b5c99240118266729a13f0bcdb": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "1a022b6b25d146a7be50e9c06b8245a2": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "2c0cb1d4828244d9ba53a4a451b5717e": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "2ee8949d4dfc410f8537fb93394f2d22": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "380e5cfb888042aa8d496a8c9813c809": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "3ac268955c964c9eb3c36c44efd8567d": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.number.NumberInputWidget", - "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "EMEA — current platform cost ($/yr)", - "layout": "IPY_MODEL_06d8b6b1afdd423482bfd0df7eb5a9aa", - "layout_path": null, - "max": 8000000.0, - "min": 0.0, - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "step": 10000.0, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 1204124.0 - } - }, - "4b717193ae34473998db70c7bbeb213e": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.date.DateInputWidget", - "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "ASIA — contract termination", - "layout": "IPY_MODEL_66659f5b4f114c8393f2c6ea7d10e4f3", - "layout_path": null, - "max": "", - "min": "", - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": "2027-12-31" - } - }, - "53f8e2cfd0374fb19d23a7a12739be3b": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.date.DateInputWidget", - "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "NA — contract termination", - "layout": "IPY_MODEL_a6307688a7d44d9cbfbcb2bd951118e3", - "layout_path": null, - "max": "", - "min": "", - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": "2027-12-31" - } - }, - "558acc00845042f0bcd938945fa1c596": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "574ab86c4f754bf985f74dbb27ca85c0": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.number.NumberInputWidget", - "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "Auto-respond tokens per message 🟡", - "layout": "IPY_MODEL_d2e49eccf06d465c853fa8548d636365", - "layout_path": null, - "max": 0.5, - "min": 0.0, - "position": "sidebar", - "render_slot_id": null, - "source_cell_id": null, - "step": 0.005, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 0.05 - } - }, - "5862e4cca2334188b348156fadee8558": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.select.SelectWidget", - "_css": "\n .mljar-select-container {\n display: flex;\n flex-direction: column;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n }\n\n .mljar-select-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-select-control {\n position: relative;\n display: flex;\n align-items: center;\n cursor: default;\n }\n\n .mljar-select-widget-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 36px 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n line-height: 1.4;\n transition: border-color 0.15s ease, box-shadow 0.15s ease;\n\n appearance: none !important;\n background-color: #ffffff !important;\n color: #0f172a !important;\n cursor: default;\n }\n\n .mljar-select-widget-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n cursor: text;\n }\n\n .mljar-select-caret {\n position: absolute;\n right: 12px;\n top: 50%;\n width: 8px;\n height: 8px;\n border-right: 1.5px solid #0f172a;\n border-bottom: 1.5px solid #0f172a;\n transform: translateY(-65%) rotate(45deg);\n pointer-events: none;\n opacity: 0.5;\n transition: transform 0.18s ease, opacity 0.18s ease;\n }\n\n .mljar-select-container.is-open .mljar-select-caret {\n opacity: 1;\n transform: translateY(-35%) rotate(225deg);\n }\n\n .mljar-select-dropdown {\n display: none;\n margin-top: 6px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-shadow: 0 8px 24px rgba(15, 23, 42, 0.12);\n overflow: hidden;\n }\n\n .mljar-select-list {\n max-height: 260px;\n overflow-y: auto;\n }\n\n .mljar-select-option {\n display: block;\n width: 100%;\n padding: 9px 10px;\n border: 0;\n background: transparent;\n color: #0f172a;\n text-align: left;\n cursor: pointer;\n font: inherit;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-select-option:hover {\n background: #f3f3f4;\n }\n\n .mljar-select-option:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-select-option.is-selected {\n background: #e6f2ff;\n color: #007bff;\n font-weight: 600;\n }\n\n .mljar-select-option.is-selected:hover,\n .mljar-select-option.is-selected:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-select-empty {\n display: none;\n padding: 10px;\n color: #616673;\n font-size: 0.95em;\n }\n\n .mljar-select-widget-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-select-control.is-disabled .mljar-select-caret {\n opacity: 0.45;\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const normalize = value => String(value ?? \"\").toLowerCase().trim();\n const getChoices = () =>\n Array.isArray(model.get(\"choices\")) ? [...model.get(\"choices\")] : [];\n const isDisabled = () => !!model.get(\"disabled\");\n const isHidden = () => !!model.get(\"hidden\");\n\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-select-container\");\n\n if (model.get(\"label\")) {\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-select-label\");\n topLabel.innerHTML = model.get(\"label\");\n container.appendChild(topLabel);\n }\n\n const control = document.createElement(\"div\");\n control.classList.add(\"mljar-select-control\");\n\n const input = document.createElement(\"input\");\n input.type = \"text\";\n input.classList.add(\"mljar-select-widget-input\");\n input.autocomplete = \"off\";\n input.spellcheck = false;\n\n const caret = document.createElement(\"div\");\n caret.classList.add(\"mljar-select-caret\");\n\n control.appendChild(input);\n control.appendChild(caret);\n\n const dropdown = document.createElement(\"div\");\n dropdown.classList.add(\"mljar-select-dropdown\");\n\n const list = document.createElement(\"div\");\n list.classList.add(\"mljar-select-list\");\n\n const emptyState = document.createElement(\"div\");\n emptyState.classList.add(\"mljar-select-empty\");\n emptyState.textContent = \"No matches\";\n\n dropdown.appendChild(list);\n dropdown.appendChild(emptyState);\n\n container.appendChild(control);\n container.appendChild(dropdown);\n el.appendChild(container);\n\n let isOpen = false;\n let filteredChoices = [];\n let lastCommittedValue = \"\";\n let isEditing = false;\n\n const setOpen = next => {\n if (isDisabled()) {\n isOpen = false;\n } else {\n isOpen = !!next;\n }\n container.classList.toggle(\"is-open\", isOpen);\n dropdown.style.display = isOpen ? \"block\" : \"none\";\n };\n\n const updateDisabledState = () => {\n const disabled = isDisabled();\n input.disabled = disabled;\n control.classList.toggle(\"is-disabled\", disabled);\n };\n\n const updateHiddenState = () => {\n container.style.display = isHidden() ? \"none\" : \"\";\n };\n\n const syncInputWithValue = () => {\n const value = model.get(\"value\") || \"\";\n lastCommittedValue = value;\n if (!isEditing) {\n input.value = value;\n }\n };\n\n const filterChoices = query => {\n const normalizedQuery = normalize(query);\n const allChoices = getChoices();\n if (!normalizedQuery) {\n return allChoices;\n }\n return allChoices.filter(choice =>\n normalize(choice).includes(normalizedQuery)\n );\n };\n\n const renderList = () => {\n list.innerHTML = \"\";\n filteredChoices.forEach(choice => {\n const option = document.createElement(\"button\");\n option.type = \"button\";\n option.classList.add(\"mljar-select-option\");\n if (choice === model.get(\"value\")) {\n option.classList.add(\"is-selected\");\n }\n option.textContent = choice;\n option.addEventListener(\"mousedown\", event => {\n event.preventDefault();\n event.stopPropagation();\n model.set(\"value\", choice);\n model.save_changes();\n isEditing = false;\n syncInputWithValue();\n renderList();\n setOpen(false);\n });\n list.appendChild(option);\n });\n\n const hasMatches = filteredChoices.length > 0;\n list.style.display = hasMatches ? \"block\" : \"none\";\n emptyState.style.display = hasMatches ? \"none\" : \"block\";\n };\n\n const refreshList = () => {\n filteredChoices = filterChoices(input.value);\n renderList();\n };\n\n const openWithCurrentQuery = () => {\n isEditing = true;\n input.value = \"\";\n refreshList();\n setOpen(true);\n };\n\n control.addEventListener(\"click\", event => {\n event.stopPropagation();\n if (isDisabled()) {\n return;\n }\n openWithCurrentQuery();\n input.focus();\n });\n\n input.addEventListener(\"input\", () => {\n if (isDisabled()) {\n return;\n }\n refreshList();\n setOpen(true);\n });\n\n input.addEventListener(\"focus\", () => {\n if (isDisabled()) {\n return;\n }\n openWithCurrentQuery();\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n input.value = lastCommittedValue;\n });\n\n const handleDocumentClick = event => {\n if (!container.contains(event.target)) {\n isEditing = false;\n setOpen(false);\n input.value = lastCommittedValue;\n }\n };\n\n document.addEventListener(\"click\", handleDocumentClick);\n\n model.on(\"change:value\", () => {\n syncInputWithValue();\n refreshList();\n });\n\n model.on(\"change:choices\", () => {\n const choices = getChoices();\n if (!choices.includes(model.get(\"value\")) && choices.length > 0) {\n model.set(\"value\", choices[0]);\n model.save_changes();\n return;\n }\n syncInputWithValue();\n refreshList();\n });\n\n model.on(\"change:disabled\", () => {\n updateDisabledState();\n if (isDisabled()) {\n isEditing = false;\n setOpen(false);\n }\n });\n\n model.on(\"change:hidden\", () => {\n updateHiddenState();\n });\n\n updateDisabledState();\n updateHiddenState();\n syncInputWithValue();\n refreshList();\n setOpen(false);\n\n return () => {\n document.removeEventListener(\"click\", handleDocumentClick);\n };\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "choices": [ - "13.5% (deck)", - "8.0% (CTM treasury)" - ], - "disabled": false, - "hidden": false, - "label": "NPV discount rate", - "layout": "IPY_MODEL_be078e536b5f4a538d12ba2eb80786b0", - "layout_path": null, - "position": "sidebar", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": "13.5% (deck)" - } - }, - "5a62799d57694cb590c5e65927ee1d6e": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "65f7b3fc0e4a445cbf94e0f9a9b071fd": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.number.NumberInputWidget", - "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "NA — current platform cost ($/yr)", - "layout": "IPY_MODEL_7b0bce0214be49fab2aede163fe76b61", - "layout_path": null, - "max": 8000000.0, - "min": 0.0, - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "step": 10000.0, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 3348969.0 - } - }, - "66659f5b4f114c8393f2c6ea7d10e4f3": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "6c8053d24e944c48b01fe4bd1f3ab620": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.slider.SliderWidget", - "_css": "\n .mljar-slider-container {\n --mljar-slider-thumb-size: 16px;\n display: flex;\n flex-direction: column;\n align-items: flex-start;\n gap: 0;\n width: 100%;\n max-width: 100%;\n min-width: 120px;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n font-weight: normal;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-slider-stage {\n position: relative;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n padding-top: 20px;\n overflow: visible;\n box-sizing: border-box;\n }\n\n .mljar-slider-floating-value {\n position: absolute;\n top: 0;\n left: 8px;\n transform: translateX(-50%);\n color: #007bff;\n font-weight: 700;\n font-size: 0.95em;\n line-height: 1;\n text-align: center;\n white-space: nowrap;\n pointer-events: none;\n z-index: 1;\n }\n\n .mljar-slider-top-label {\n margin-bottom: 6px;\n font-weight: 600;\n line-height: 1.2;\n }\n\n .mljar-slider-row {\n position: relative;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n overflow: visible;\n box-sizing: border-box;\n }\n\n .mljar-slider-minmax-row {\n display: flex;\n justify-content: space-between;\n align-items: center;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n margin-top: 6px;\n color: #616673;\n font-size: 0.9em;\n line-height: 1.2;\n box-sizing: border-box;\n }\n\n .mljar-slider-min-label,\n .mljar-slider-max-label {\n color: inherit;\n white-space: nowrap;\n }\n\n .mljar-slider-input {\n display: block;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n background: transparent;\n -webkit-appearance: none;\n appearance: none;\n border: none;\n height: 24px;\n padding: 0;\n margin: 0;\n cursor: pointer;\n box-sizing: border-box;\n }\n\n .mljar-slider-input:focus {\n outline: none;\n }\n\n .mljar-slider-input:focus-visible::-webkit-slider-thumb {\n box-shadow: 0 0 0 3px #e6f2ff;\n }\n .mljar-slider-input:focus-visible::-moz-range-thumb {\n box-shadow: 0 0 0 3px #e6f2ff;\n }\n\n /* Track */\n .mljar-slider-input::-webkit-slider-runnable-track {\n height: 6px;\n background: #e0e0e0;\n border-radius: 6px;\n margin: auto;\n }\n .mljar-slider-input::-moz-range-track {\n height: 6px;\n background: #e0e0e0;\n border-radius: 6px;\n }\n\n /* Thumb */\n .mljar-slider-input::-webkit-slider-thumb {\n -webkit-appearance: none;\n appearance: none;\n width: var(--mljar-slider-thumb-size);\n height: var(--mljar-slider-thumb-size);\n border-radius: 50%;\n background: #007bff;\n cursor: pointer;\n margin-top: -5px;\n transition: transform 0.14s ease, background-color 0.14s ease;\n }\n .mljar-slider-input::-moz-range-thumb {\n width: var(--mljar-slider-thumb-size);\n height: var(--mljar-slider-thumb-size);\n border-radius: 50%;\n background: #007bff;\n cursor: pointer;\n transition: transform 0.14s ease, background-color 0.14s ease;\n }\n\n .mljar-slider-input:disabled {\n cursor: not-allowed;\n opacity: 0.7;\n }\n\n .mljar-slider-input:disabled::-webkit-slider-thumb {\n cursor: not-allowed;\n transform: none;\n }\n\n .mljar-slider-input:disabled::-moz-range-thumb {\n cursor: not-allowed;\n transform: none;\n }\n\n .mljar-slider-input:active::-webkit-slider-thumb {\n transform: scale(1.08);\n background: #007bff;\n }\n .mljar-slider-input:active::-moz-range-thumb {\n transform: scale(1.08);\n background: #007bff;\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-slider-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-slider-top-label\");\n\n const sliderStage = document.createElement(\"div\");\n sliderStage.classList.add(\"mljar-slider-stage\");\n\n const floatingValueLabel = document.createElement(\"div\");\n floatingValueLabel.classList.add(\"mljar-slider-floating-value\");\n\n const sliderRow = document.createElement(\"div\");\n sliderRow.classList.add(\"mljar-slider-row\");\n\n const slider = document.createElement(\"input\");\n slider.type = \"range\";\n slider.classList.add(\"mljar-slider-input\");\n\n const minMaxRow = document.createElement(\"div\");\n minMaxRow.classList.add(\"mljar-slider-minmax-row\");\n\n const minLabel = document.createElement(\"span\");\n minLabel.classList.add(\"mljar-slider-min-label\");\n\n const maxLabel = document.createElement(\"span\");\n maxLabel.classList.add(\"mljar-slider-max-label\");\n\n function positionFloatingValue() {\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const value = Number(model.get(\"value\"));\n const range = max - min;\n const ratio = range <= 0 ? 0 : (value - min) / range;\n const clampedRatio = Math.max(0, Math.min(1, ratio));\n const computed = getComputedStyle(container);\n const thumbSize =\n parseFloat(computed.getPropertyValue(\"--mljar-slider-thumb-size\")) || 16;\n const inputWidth = slider.clientWidth || 0;\n const stageWidth = sliderStage.clientWidth || inputWidth || 0;\n const labelWidth = floatingValueLabel.offsetWidth || 0;\n\n if (inputWidth <= 0 || stageWidth <= 0) {\n return;\n }\n\n const sliderOffsetLeft = slider.offsetLeft || 0;\n const usableWidth = Math.max(0, inputWidth - thumbSize);\n const idealCenter =\n sliderOffsetLeft + thumbSize / 2 + clampedRatio * usableWidth;\n const halfLabel = labelWidth / 2;\n const minCenter = halfLabel;\n const maxCenter = Math.max(halfLabel, stageWidth - halfLabel);\n const finalCenter = Math.min(Math.max(idealCenter, minCenter), maxCenter);\n\n floatingValueLabel.style.left = `${finalCenter}px`;\n }\n\n function syncFromModel() {\n slider.min = model.get(\"min\");\n slider.max = model.get(\"max\");\n slider.value = model.get(\"value\");\n floatingValueLabel.textContent = String(model.get(\"value\"));\n minLabel.textContent = String(model.get(\"min\"));\n maxLabel.textContent = String(model.get(\"max\"));\n\n slider.disabled = !!model.get(\"disabled\");\n topLabel.textContent = model.get(\"label\") || \"Select number\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n positionFloatingValue();\n }\n\n let debounceTimer = null;\n slider.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", Number(slider.value));\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n model.save_changes();\n }, 100);\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n sliderRow.appendChild(slider);\n minMaxRow.appendChild(minLabel);\n minMaxRow.appendChild(maxLabel);\n\n container.appendChild(topLabel);\n sliderStage.appendChild(floatingValueLabel);\n sliderStage.appendChild(sliderRow);\n sliderStage.appendChild(minMaxRow);\n container.appendChild(sliderStage);\n el.appendChild(container);\n\n syncFromModel();\n\n const resizeObserver = new ResizeObserver(() => {\n positionFloatingValue();\n });\n resizeObserver.observe(sliderStage);\n\n return () => {\n resizeObserver.disconnect();\n };\n\n // ---- read cell id (no DOM modifications) ----\n /*const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "Predictive Routing eligibility (%)", - "layout": "IPY_MODEL_a3781a09d1bb48b1a3ce727fb1f5caac", - "layout_path": null, - "max": 100, - "min": 0, - "position": "sidebar", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": 100 - } - }, - "7995543f1936426b9f4c957c9efaa30a": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "7b0bce0214be49fab2aede163fe76b61": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "812c1a012db540ba98c297af3e6bfa4a": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.checkbox.CheckboxWidget", - "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "appearance": "toggle", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "Copilot includes ASIA sites", - "last_changed_at": "", - "layout": "IPY_MODEL_380e5cfb888042aa8d496a8c9813c809", - "layout_path": null, - "n_toggles": 0, - "position": "sidebar", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": false - } - }, - "847b42fc33c44f81b7eec003b73b2863": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.date.DateInputWidget", - "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "ANZ — contract termination", - "layout": "IPY_MODEL_1a022b6b25d146a7be50e9c06b8245a2", - "layout_path": null, - "max": "", - "min": "", - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": "2027-12-31" - } - }, - "8bd7c31269154630b34671b9bf271ca9": { - "model_module": "anywidget", - "model_module_version": "~0.11.*", - "model_name": "AnyModel", - "state": { - "_anywidget_id": "mercury.date.DateInputWidget", - "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", - "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", - "_model_module": "anywidget", - "_model_module_version": "~0.11.*", - "_model_name": "AnyModel", - "_view_count": null, - "_view_module": "anywidget", - "_view_module_version": "~0.11.*", - "_view_name": "AnyView", - "cell_id": "", - "disabled": false, - "hidden": false, - "label": "EMEA — contract termination", - "layout": "IPY_MODEL_7995543f1936426b9f4c957c9efaa30a", - "layout_path": null, - "max": "", - "min": "", - "position": "inline", - "render_slot_id": null, - "source_cell_id": null, - "tabbable": null, - "tooltip": null, - "url_key": "", - "value": "2027-12-31" - } - }, - "8db8c0db25e444218423ddaf789a7f2d": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "a3781a09d1bb48b1a3ce727fb1f5caac": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "a6307688a7d44d9cbfbcb2bd951118e3": { - "model_module": "@jupyter-widgets/base", - "model_module_version": "2.0.0", - "model_name": "LayoutModel", - "state": { - "_model_module": "@jupyter-widgets/base", - "_model_module_version": "2.0.0", - "_model_name": "LayoutModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "LayoutView", - "align_content": null, - "align_items": null, - "align_self": null, - "border_bottom": null, - "border_left": null, - "border_right": null, - "border_top": null, - "bottom": null, - "display": null, - "flex": null, - "flex_flow": null, - "grid_area": null, - "grid_auto_columns": null, - "grid_auto_flow": null, - "grid_auto_rows": null, - "grid_column": null, - "grid_gap": null, - "grid_row": null, - "grid_template_areas": null, - "grid_template_columns": null, - "grid_template_rows": null, - "height": null, - "justify_content": null, - "justify_items": null, - "left": null, - "margin": null, - "max_height": null, - "max_width": null, - "min_height": null, - "min_width": null, - "object_fit": null, - "object_position": null, - "order": null, - "overflow": null, - "padding": null, - "right": null, - "top": null, - "visibility": null, - "width": null - } - }, - "add57740f2c94a799241fda2111b4b1f": { + "037df1c8ae9c4f2fbc23da4a898e4841": { "model_module": "anywidget", "model_module_version": "~0.11.*", "model_name": "AnyModel", @@ -10733,7 +9447,7 @@ "hidden": false, "label": "Include KB readiness (500–1,500 h)", "last_changed_at": "", - "layout": "IPY_MODEL_0964f99d1a1044519f3bfa01263f69ab", + "layout": "IPY_MODEL_8b2cd4dda34d4f6c93ae4b7d28d32bf3", "layout_path": null, "n_toggles": 0, "position": "sidebar", @@ -10745,7 +9459,7 @@ "value": true } }, - "be078e536b5f4a538d12ba2eb80786b0": { + "05f41e069fac422c9c893993b198e7ba": { "model_module": "@jupyter-widgets/base", "model_module_version": "2.0.0", "model_name": "LayoutModel", @@ -10798,7 +9512,353 @@ "width": null } }, - "c10ea88b28a341ec8af4cef985011cea": { + "0b0bee1d3bda4d6eb8caa4aba33886d3": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.checkbox.CheckboxWidget", + "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "appearance": "toggle", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "Copilot includes ASIA sites", + "last_changed_at": "", + "layout": "IPY_MODEL_cfe6ab60257d4d7cb4923c673f573cf7", + "layout_path": null, + "n_toggles": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": false + } + }, + "13b6f907be8847dba4ac0205f77f7528": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "23c6f8ab54304a8e99e47ebb661850f3": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.slider.SliderWidget", + "_css": "\n .mljar-slider-container {\n --mljar-slider-thumb-size: 16px;\n display: flex;\n flex-direction: column;\n align-items: flex-start;\n gap: 0;\n width: 100%;\n max-width: 100%;\n min-width: 120px;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n font-weight: normal;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-slider-stage {\n position: relative;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n padding-top: 20px;\n overflow: visible;\n box-sizing: border-box;\n }\n\n .mljar-slider-floating-value {\n position: absolute;\n top: 0;\n left: 8px;\n transform: translateX(-50%);\n color: #007bff;\n font-weight: 700;\n font-size: 0.95em;\n line-height: 1;\n text-align: center;\n white-space: nowrap;\n pointer-events: none;\n z-index: 1;\n }\n\n .mljar-slider-top-label {\n margin-bottom: 6px;\n font-weight: 600;\n line-height: 1.2;\n }\n\n .mljar-slider-row {\n position: relative;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n overflow: visible;\n box-sizing: border-box;\n }\n\n .mljar-slider-minmax-row {\n display: flex;\n justify-content: space-between;\n align-items: center;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n margin-top: 6px;\n color: #616673;\n font-size: 0.9em;\n line-height: 1.2;\n box-sizing: border-box;\n }\n\n .mljar-slider-min-label,\n .mljar-slider-max-label {\n color: inherit;\n white-space: nowrap;\n }\n\n .mljar-slider-input {\n display: block;\n width: 100%;\n max-width: 100%;\n min-width: 0;\n background: transparent;\n -webkit-appearance: none;\n appearance: none;\n border: none;\n height: 24px;\n padding: 0;\n margin: 0;\n cursor: pointer;\n box-sizing: border-box;\n }\n\n .mljar-slider-input:focus {\n outline: none;\n }\n\n .mljar-slider-input:focus-visible::-webkit-slider-thumb {\n box-shadow: 0 0 0 3px #e6f2ff;\n }\n .mljar-slider-input:focus-visible::-moz-range-thumb {\n box-shadow: 0 0 0 3px #e6f2ff;\n }\n\n /* Track */\n .mljar-slider-input::-webkit-slider-runnable-track {\n height: 6px;\n background: #e0e0e0;\n border-radius: 6px;\n margin: auto;\n }\n .mljar-slider-input::-moz-range-track {\n height: 6px;\n background: #e0e0e0;\n border-radius: 6px;\n }\n\n /* Thumb */\n .mljar-slider-input::-webkit-slider-thumb {\n -webkit-appearance: none;\n appearance: none;\n width: var(--mljar-slider-thumb-size);\n height: var(--mljar-slider-thumb-size);\n border-radius: 50%;\n background: #007bff;\n cursor: pointer;\n margin-top: -5px;\n transition: transform 0.14s ease, background-color 0.14s ease;\n }\n .mljar-slider-input::-moz-range-thumb {\n width: var(--mljar-slider-thumb-size);\n height: var(--mljar-slider-thumb-size);\n border-radius: 50%;\n background: #007bff;\n cursor: pointer;\n transition: transform 0.14s ease, background-color 0.14s ease;\n }\n\n .mljar-slider-input:disabled {\n cursor: not-allowed;\n opacity: 0.7;\n }\n\n .mljar-slider-input:disabled::-webkit-slider-thumb {\n cursor: not-allowed;\n transform: none;\n }\n\n .mljar-slider-input:disabled::-moz-range-thumb {\n cursor: not-allowed;\n transform: none;\n }\n\n .mljar-slider-input:active::-webkit-slider-thumb {\n transform: scale(1.08);\n background: #007bff;\n }\n .mljar-slider-input:active::-moz-range-thumb {\n transform: scale(1.08);\n background: #007bff;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-slider-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-slider-top-label\");\n\n const sliderStage = document.createElement(\"div\");\n sliderStage.classList.add(\"mljar-slider-stage\");\n\n const floatingValueLabel = document.createElement(\"div\");\n floatingValueLabel.classList.add(\"mljar-slider-floating-value\");\n\n const sliderRow = document.createElement(\"div\");\n sliderRow.classList.add(\"mljar-slider-row\");\n\n const slider = document.createElement(\"input\");\n slider.type = \"range\";\n slider.classList.add(\"mljar-slider-input\");\n\n const minMaxRow = document.createElement(\"div\");\n minMaxRow.classList.add(\"mljar-slider-minmax-row\");\n\n const minLabel = document.createElement(\"span\");\n minLabel.classList.add(\"mljar-slider-min-label\");\n\n const maxLabel = document.createElement(\"span\");\n maxLabel.classList.add(\"mljar-slider-max-label\");\n\n function positionFloatingValue() {\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const value = Number(model.get(\"value\"));\n const range = max - min;\n const ratio = range <= 0 ? 0 : (value - min) / range;\n const clampedRatio = Math.max(0, Math.min(1, ratio));\n const computed = getComputedStyle(container);\n const thumbSize =\n parseFloat(computed.getPropertyValue(\"--mljar-slider-thumb-size\")) || 16;\n const inputWidth = slider.clientWidth || 0;\n const stageWidth = sliderStage.clientWidth || inputWidth || 0;\n const labelWidth = floatingValueLabel.offsetWidth || 0;\n\n if (inputWidth <= 0 || stageWidth <= 0) {\n return;\n }\n\n const sliderOffsetLeft = slider.offsetLeft || 0;\n const usableWidth = Math.max(0, inputWidth - thumbSize);\n const idealCenter =\n sliderOffsetLeft + thumbSize / 2 + clampedRatio * usableWidth;\n const halfLabel = labelWidth / 2;\n const minCenter = halfLabel;\n const maxCenter = Math.max(halfLabel, stageWidth - halfLabel);\n const finalCenter = Math.min(Math.max(idealCenter, minCenter), maxCenter);\n\n floatingValueLabel.style.left = `${finalCenter}px`;\n }\n\n function syncFromModel() {\n slider.min = model.get(\"min\");\n slider.max = model.get(\"max\");\n slider.value = model.get(\"value\");\n floatingValueLabel.textContent = String(model.get(\"value\"));\n minLabel.textContent = String(model.get(\"min\"));\n maxLabel.textContent = String(model.get(\"max\"));\n\n slider.disabled = !!model.get(\"disabled\");\n topLabel.textContent = model.get(\"label\") || \"Select number\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n positionFloatingValue();\n }\n\n let debounceTimer = null;\n slider.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", Number(slider.value));\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n model.save_changes();\n }, 100);\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n sliderRow.appendChild(slider);\n minMaxRow.appendChild(minLabel);\n minMaxRow.appendChild(maxLabel);\n\n container.appendChild(topLabel);\n sliderStage.appendChild(floatingValueLabel);\n sliderStage.appendChild(sliderRow);\n sliderStage.appendChild(minMaxRow);\n container.appendChild(sliderStage);\n el.appendChild(container);\n\n syncFromModel();\n\n const resizeObserver = new ResizeObserver(() => {\n positionFloatingValue();\n });\n resizeObserver.observe(sliderStage);\n\n return () => {\n resizeObserver.disconnect();\n };\n\n // ---- read cell id (no DOM modifications) ----\n /*const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "Predictive Routing eligibility (%)", + "layout": "IPY_MODEL_fe636d00ed2540508be2d3332fe735f4", + "layout_path": null, + "max": 100, + "min": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 100 + } + }, + "2a46c6e47eae432c9777ec9a09fb485b": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.checkbox.CheckboxWidget", + "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "appearance": "toggle", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "NA Email implements early (Jan 2027)", + "last_changed_at": "", + "layout": "IPY_MODEL_671db7664b4442bcb2a8f93651c51d5b", + "layout_path": null, + "n_toggles": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": true + } + }, + "32fefe7d1b1b40cd9fa6a30b4dc75459": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ASIA — contract termination", + "layout": "IPY_MODEL_a19bf1fd89634f3bb14cae0cd14fa121", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "348e95d7a3fa41b7a529888f980df1d4": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "377a85ca79b44525b077080dc4ccf85e": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "37b81c9c4ae745619c2c3e28316791d4": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "45444c56334b486baa9ec77e97b78f76": { "model_module": "anywidget", "model_module_version": "~0.11.*", "model_name": "AnyModel", @@ -10817,22 +9877,247 @@ "cell_id": "", "disabled": false, "hidden": false, - "label": "ANZ — current platform cost ($/yr)", - "layout": "IPY_MODEL_5a62799d57694cb590c5e65927ee1d6e", + "label": "Genesys ramp — licence-free months", + "layout": "IPY_MODEL_377a85ca79b44525b077080dc4ccf85e", "layout_path": null, - "max": 8000000.0, + "max": 24.0, "min": 0.0, "position": "inline", "render_slot_id": null, "source_cell_id": null, - "step": 10000.0, + "step": 1.0, "tabbable": null, "tooltip": null, "url_key": "", - "value": 677320.0 + "value": 12.0 } }, - "c16ba94a7214410fa65f180d3f4c9d48": { + "45bd0aabd5544f72bbd6d2d904287136": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "NA — contract termination", + "layout": "IPY_MODEL_bb1fec8487124d01bbb2c5a3cd0e1c2e", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "460077a3757047e3b1407b88676efa32": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ANZ — contract termination", + "layout": "IPY_MODEL_9379a95e90184ea2a72b205fe41e5c36", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "498ddbfa26514aa9b84762218f174b4d": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "622f8263aa4448bb9401aa84483a3311": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "671db7664b4442bcb2a8f93651c51d5b": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "70c247606af44a249239517a91a98b9e": { "model_module": "anywidget", "model_module_version": "~0.11.*", "model_name": "AnyModel", @@ -10857,7 +10142,7 @@ "disabled": false, "hidden": false, "label": "Impl hours (V2 range)", - "layout": "IPY_MODEL_e0798db48c114f4085c8d55e8ef9d434", + "layout": "IPY_MODEL_13b6f907be8847dba4ac0205f77f7528", "layout_path": null, "position": "sidebar", "render_slot_id": null, @@ -10868,7 +10153,75 @@ "value": "mid" } }, - "c3b301dd6fa24c02903a5588fb99f898": { + "7900133a2c2e4e36bd38964603a00bd2": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ASIA — current platform cost ($/yr)", + "layout": "IPY_MODEL_37b81c9c4ae745619c2c3e28316791d4", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 2069588.0 + } + }, + "7f10f2b88c0d45209ec2129680c11004": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "NA — current platform cost ($/yr)", + "layout": "IPY_MODEL_498ddbfa26514aa9b84762218f174b4d", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 3348969.0 + } + }, + "8930aae82f3743b4b7f33f72e6484b4b": { "model_module": "anywidget", "model_module_version": "~0.11.*", "model_name": "AnyModel", @@ -10888,7 +10241,7 @@ "disabled": false, "hidden": false, "label": "Email auto-respond rate", - "layout": "IPY_MODEL_0f2134b5c99240118266729a13f0bcdb", + "layout": "IPY_MODEL_05f41e069fac422c9c893993b198e7ba", "layout_path": null, "max": 0.6, "min": 0.0, @@ -10902,7 +10255,7 @@ "value": 0.255 } }, - "d2e49eccf06d465c853fa8548d636365": { + "8b2cd4dda34d4f6c93ae4b7d28d32bf3": { "model_module": "@jupyter-widgets/base", "model_module_version": "2.0.0", "model_name": "LayoutModel", @@ -10955,25 +10308,7 @@ "width": null } }, - "d44327dfcd474f4f863ec5d853042bd8": { - "model_module": "@jupyter-widgets/controls", - "model_module_version": "2.0.0", - "model_name": "HTMLStyleModel", - "state": { - "_model_module": "@jupyter-widgets/controls", - "_model_module_version": "2.0.0", - "_model_name": "HTMLStyleModel", - "_view_count": null, - "_view_module": "@jupyter-widgets/base", - "_view_module_version": "2.0.0", - "_view_name": "StyleView", - "background": null, - "description_width": "", - "font_size": null, - "text_color": null - } - }, - "d59470b46ebd414bad557f9f486d3b40": { + "9379a95e90184ea2a72b205fe41e5c36": { "model_module": "@jupyter-widgets/base", "model_module_version": "2.0.0", "model_name": "LayoutModel", @@ -11026,35 +10361,41 @@ "width": null } }, - "ddce655a7deb4730987a05a2c99ce93c": { - "model_module": "@jupyter-widgets/controls", - "model_module_version": "2.0.0", - "model_name": "HTMLModel", + "93a6d5f4fa344b7c9eef112f0f5984cb": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", "_dom_classes": [], - "_model_module": "@jupyter-widgets/controls", - "_model_module_version": "2.0.0", - "_model_name": "HTMLModel", + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", "_view_count": null, - "_view_module": "@jupyter-widgets/controls", - "_view_module_version": "2.0.0", - "_view_name": "HTMLView", + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", "cell_id": "", - "description": "", - "description_allow_html": false, - "layout": "IPY_MODEL_2ee8949d4dfc410f8537fb93394f2d22", + "disabled": false, + "hidden": false, + "label": "AI Translate eligibility 🟡", + "layout": "IPY_MODEL_348e95d7a3fa41b7a529888f980df1d4", "layout_path": null, - "placeholder": "​", + "max": 1.0, + "min": 0.0, "position": "sidebar", "render_slot_id": null, "source_cell_id": null, - "style": "IPY_MODEL_d44327dfcd474f4f863ec5d853042bd8", + "step": 0.01, "tabbable": null, "tooltip": null, - "value": "" + "url_key": "", + "value": 0.01 } }, - "e0798db48c114f4085c8d55e8ef9d434": { + "989e95f28f73495e936f1a7259101a87": { "model_module": "@jupyter-widgets/base", "model_module_version": "2.0.0", "model_name": "LayoutModel", @@ -11107,7 +10448,215 @@ "width": null } }, - "e0f44ed6c0524e3cb36422e63c87b127": { + "9a4b3daa5e914bcb8b7ae24a43835649": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "9c66c5bc64d84c938055ace3f1eb20c3": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.select.SelectWidget", + "_css": "\n .mljar-select-container {\n display: flex;\n flex-direction: column;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n }\n\n .mljar-select-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-select-control {\n position: relative;\n display: flex;\n align-items: center;\n cursor: default;\n }\n\n .mljar-select-widget-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 36px 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n line-height: 1.4;\n transition: border-color 0.15s ease, box-shadow 0.15s ease;\n\n appearance: none !important;\n background-color: #ffffff !important;\n color: #0f172a !important;\n cursor: default;\n }\n\n .mljar-select-widget-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n cursor: text;\n }\n\n .mljar-select-caret {\n position: absolute;\n right: 12px;\n top: 50%;\n width: 8px;\n height: 8px;\n border-right: 1.5px solid #0f172a;\n border-bottom: 1.5px solid #0f172a;\n transform: translateY(-65%) rotate(45deg);\n pointer-events: none;\n opacity: 0.5;\n transition: transform 0.18s ease, opacity 0.18s ease;\n }\n\n .mljar-select-container.is-open .mljar-select-caret {\n opacity: 1;\n transform: translateY(-35%) rotate(225deg);\n }\n\n .mljar-select-dropdown {\n display: none;\n margin-top: 6px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-shadow: 0 8px 24px rgba(15, 23, 42, 0.12);\n overflow: hidden;\n }\n\n .mljar-select-list {\n max-height: 260px;\n overflow-y: auto;\n }\n\n .mljar-select-option {\n display: block;\n width: 100%;\n padding: 9px 10px;\n border: 0;\n background: transparent;\n color: #0f172a;\n text-align: left;\n cursor: pointer;\n font: inherit;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-select-option:hover {\n background: #f3f3f4;\n }\n\n .mljar-select-option:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-select-option.is-selected {\n background: #e6f2ff;\n color: #007bff;\n font-weight: 600;\n }\n\n .mljar-select-option.is-selected:hover,\n .mljar-select-option.is-selected:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-select-empty {\n display: none;\n padding: 10px;\n color: #616673;\n font-size: 0.95em;\n }\n\n .mljar-select-widget-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-select-control.is-disabled .mljar-select-caret {\n opacity: 0.45;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const normalize = value => String(value ?? \"\").toLowerCase().trim();\n const getChoices = () =>\n Array.isArray(model.get(\"choices\")) ? [...model.get(\"choices\")] : [];\n const isDisabled = () => !!model.get(\"disabled\");\n const isHidden = () => !!model.get(\"hidden\");\n\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-select-container\");\n\n if (model.get(\"label\")) {\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-select-label\");\n topLabel.innerHTML = model.get(\"label\");\n container.appendChild(topLabel);\n }\n\n const control = document.createElement(\"div\");\n control.classList.add(\"mljar-select-control\");\n\n const input = document.createElement(\"input\");\n input.type = \"text\";\n input.classList.add(\"mljar-select-widget-input\");\n input.autocomplete = \"off\";\n input.spellcheck = false;\n\n const caret = document.createElement(\"div\");\n caret.classList.add(\"mljar-select-caret\");\n\n control.appendChild(input);\n control.appendChild(caret);\n\n const dropdown = document.createElement(\"div\");\n dropdown.classList.add(\"mljar-select-dropdown\");\n\n const list = document.createElement(\"div\");\n list.classList.add(\"mljar-select-list\");\n\n const emptyState = document.createElement(\"div\");\n emptyState.classList.add(\"mljar-select-empty\");\n emptyState.textContent = \"No matches\";\n\n dropdown.appendChild(list);\n dropdown.appendChild(emptyState);\n\n container.appendChild(control);\n container.appendChild(dropdown);\n el.appendChild(container);\n\n let isOpen = false;\n let filteredChoices = [];\n let lastCommittedValue = \"\";\n let isEditing = false;\n\n const setOpen = next => {\n if (isDisabled()) {\n isOpen = false;\n } else {\n isOpen = !!next;\n }\n container.classList.toggle(\"is-open\", isOpen);\n dropdown.style.display = isOpen ? \"block\" : \"none\";\n };\n\n const updateDisabledState = () => {\n const disabled = isDisabled();\n input.disabled = disabled;\n control.classList.toggle(\"is-disabled\", disabled);\n };\n\n const updateHiddenState = () => {\n container.style.display = isHidden() ? \"none\" : \"\";\n };\n\n const syncInputWithValue = () => {\n const value = model.get(\"value\") || \"\";\n lastCommittedValue = value;\n if (!isEditing) {\n input.value = value;\n }\n };\n\n const filterChoices = query => {\n const normalizedQuery = normalize(query);\n const allChoices = getChoices();\n if (!normalizedQuery) {\n return allChoices;\n }\n return allChoices.filter(choice =>\n normalize(choice).includes(normalizedQuery)\n );\n };\n\n const renderList = () => {\n list.innerHTML = \"\";\n filteredChoices.forEach(choice => {\n const option = document.createElement(\"button\");\n option.type = \"button\";\n option.classList.add(\"mljar-select-option\");\n if (choice === model.get(\"value\")) {\n option.classList.add(\"is-selected\");\n }\n option.textContent = choice;\n option.addEventListener(\"mousedown\", event => {\n event.preventDefault();\n event.stopPropagation();\n model.set(\"value\", choice);\n model.save_changes();\n isEditing = false;\n syncInputWithValue();\n renderList();\n setOpen(false);\n });\n list.appendChild(option);\n });\n\n const hasMatches = filteredChoices.length > 0;\n list.style.display = hasMatches ? \"block\" : \"none\";\n emptyState.style.display = hasMatches ? \"none\" : \"block\";\n };\n\n const refreshList = () => {\n filteredChoices = filterChoices(input.value);\n renderList();\n };\n\n const openWithCurrentQuery = () => {\n isEditing = true;\n input.value = \"\";\n refreshList();\n setOpen(true);\n };\n\n control.addEventListener(\"click\", event => {\n event.stopPropagation();\n if (isDisabled()) {\n return;\n }\n openWithCurrentQuery();\n input.focus();\n });\n\n input.addEventListener(\"input\", () => {\n if (isDisabled()) {\n return;\n }\n refreshList();\n setOpen(true);\n });\n\n input.addEventListener(\"focus\", () => {\n if (isDisabled()) {\n return;\n }\n openWithCurrentQuery();\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n input.value = lastCommittedValue;\n });\n\n const handleDocumentClick = event => {\n if (!container.contains(event.target)) {\n isEditing = false;\n setOpen(false);\n input.value = lastCommittedValue;\n }\n };\n\n document.addEventListener(\"click\", handleDocumentClick);\n\n model.on(\"change:value\", () => {\n syncInputWithValue();\n refreshList();\n });\n\n model.on(\"change:choices\", () => {\n const choices = getChoices();\n if (!choices.includes(model.get(\"value\")) && choices.length > 0) {\n model.set(\"value\", choices[0]);\n model.save_changes();\n return;\n }\n syncInputWithValue();\n refreshList();\n });\n\n model.on(\"change:disabled\", () => {\n updateDisabledState();\n if (isDisabled()) {\n isEditing = false;\n setOpen(false);\n }\n });\n\n model.on(\"change:hidden\", () => {\n updateHiddenState();\n });\n\n updateDisabledState();\n updateHiddenState();\n syncInputWithValue();\n refreshList();\n setOpen(false);\n\n return () => {\n document.removeEventListener(\"click\", handleDocumentClick);\n };\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "choices": [ + "13.5% (deck)", + "8.0% (CTM treasury)" + ], + "disabled": false, + "hidden": false, + "label": "NPV discount rate", + "layout": "IPY_MODEL_b864035c63ae4b1db90ea4a0fbbbabd7", + "layout_path": null, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "13.5% (deck)" + } + }, + "a19bf1fd89634f3bb14cae0cd14fa121": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "ab7e1050eb264a47bbc7cbd8afb12150": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "EMEA — contract termination", + "layout": "IPY_MODEL_622f8263aa4448bb9401aa84483a3311", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "ab8921f3e2ee4f7589024e2745239c9a": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "EMEA — current platform cost ($/yr)", + "layout": "IPY_MODEL_ed89bf9f9a4548c8ba737a3201c1e30a", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 1204124.0 + } + }, + "ac58631d350a4bde9536eaf7202c75c7": { "model_module": "anywidget", "model_module_version": "~0.11.*", "model_name": "AnyModel", @@ -11132,7 +10681,7 @@ "disabled": false, "hidden": false, "label": "Blended rate ($/h)", - "layout": "IPY_MODEL_2c0cb1d4828244d9ba53a4a451b5717e", + "layout": "IPY_MODEL_d95415fc26fc4649b663f892845db584", "layout_path": null, "position": "sidebar", "render_slot_id": null, @@ -11143,15 +10692,43 @@ "value": "225" } }, - "fb2bde654c82408ea195b113684a2916": { + "b07ec6b4b6be406bbb5285e82eb94a6e": { + "model_module": "@jupyter-widgets/controls", + "model_module_version": "2.0.0", + "model_name": "HTMLModel", + "state": { + "_dom_classes": [], + "_model_module": "@jupyter-widgets/controls", + "_model_module_version": "2.0.0", + "_model_name": "HTMLModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/controls", + "_view_module_version": "2.0.0", + "_view_name": "HTMLView", + "cell_id": "", + "description": "", + "description_allow_html": false, + "layout": "IPY_MODEL_989e95f28f73495e936f1a7259101a87", + "layout_path": null, + "placeholder": "​", + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "style": "IPY_MODEL_e0fb72ca20cd4e119c6defd8fcf74d79", + "tabbable": null, + "tooltip": null, + "value": "" + } + }, + "b52f54daba2e42eeb7540d2554087d70": { "model_module": "anywidget", "model_module_version": "~0.11.*", "model_name": "AnyModel", "state": { - "_anywidget_id": "mercury.checkbox.CheckboxWidget", - "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", "_dom_classes": [], - "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", "_model_module": "anywidget", "_model_module_version": "~0.11.*", "_model_name": "AnyModel", @@ -11159,22 +10736,445 @@ "_view_module": "anywidget", "_view_module_version": "~0.11.*", "_view_name": "AnyView", - "appearance": "toggle", "cell_id": "", "disabled": false, "hidden": false, - "label": "NA Email implements early (Jan 2027)", - "last_changed_at": "", - "layout": "IPY_MODEL_0a480f63e0d54c109ba867039bb3cc43", + "label": "Auto-respond tokens per message 🟡", + "layout": "IPY_MODEL_9a4b3daa5e914bcb8b7ae24a43835649", "layout_path": null, - "n_toggles": 0, + "max": 0.5, + "min": 0.0, "position": "sidebar", "render_slot_id": null, "source_cell_id": null, + "step": 0.005, "tabbable": null, "tooltip": null, "url_key": "", - "value": true + "value": 0.05 + } + }, + "b864035c63ae4b1db90ea4a0fbbbabd7": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "bb1fec8487124d01bbb2c5a3cd0e1c2e": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "c237dbc70ceb459b89ab16362db1ef3a": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "cfe6ab60257d4d7cb4923c673f573cf7": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "d95415fc26fc4649b663f892845db584": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "db69fd141c774de78c6042d174c57226": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ANZ — current platform cost ($/yr)", + "layout": "IPY_MODEL_c237dbc70ceb459b89ab16362db1ef3a", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 677320.0 + } + }, + "e0fb72ca20cd4e119c6defd8fcf74d79": { + "model_module": "@jupyter-widgets/controls", + "model_module_version": "2.0.0", + "model_name": "HTMLStyleModel", + "state": { + "_model_module": "@jupyter-widgets/controls", + "_model_module_version": "2.0.0", + "_model_name": "HTMLStyleModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "StyleView", + "background": null, + "description_width": "", + "font_size": null, + "text_color": null + } + }, + "ed89bf9f9a4548c8ba737a3201c1e30a": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "fe636d00ed2540508be2d3332fe735f4": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null } } }, diff --git a/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_migration_wfm.ipynb b/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_migration_wfm.ipynb new file mode 100644 index 0000000..b81ade3 --- /dev/null +++ b/studies/202512_GenesysCX/ctm-token-calculator/notebooks/ctm_migration_wfm.ipynb @@ -0,0 +1,7283 @@ +{ + "cells": [ + { + "cell_type": "markdown", + "id": "a79bef3a", + "metadata": {}, + "source": [ + "# CTM × Genesys CCaaS — Migration + WFM (No-AI) Case\n", + "\n", + "**Thesis:** strip every AI capability out of the business case and price the platform move\n", + "alone: migrate all four regions to Genesys Cloud CX, move NA off its existing WFM-like tool\n", + "onto Genesys WFM, and implement WFM for APAC (**ANZ + ASIA**). Migration and WFM are\n", + "**included in the base implementation price** — the verbatim $2.4M professional services +\n", + "$167K training. The only benefits kept are the deck's verbatim **WFM** lines for the regions\n", + "in WFM scope; every other benefit (Agent Copilot, Email, STA, Predictive Routing, Supervisor\n", + "Copilot) is AI-driven and out.\n", + "\n", + "| Layer | Source | Treatment |\n", + "|---|---|---|\n", + "| WFM benefits | *Appendix 4 — CCaaS Platform Benefit Calculations (Consolidated).pptx*, slides 12–15 | **Verbatim**, scoped to NA/ANZ/ASIA, phased on Genesys's own deployment schedule |\n", + "| CCaaS licences | Same deck (TCO slides 5–6) | $4.3M/yr run-rate, 12-month ramp credit |\n", + "| Base PS + training | Same deck | Verbatim $2.4M + $167K, year 1 — **includes migration + WFM** |\n", + "| Existing platform run-off | Term contracts to 31 Dec 2027, per-region | Double-billing until termination |\n", + "| AI tokens / AI implementation | — | **Removed** — see `ctm_business_case_corrected.ipynb` |\n", + "\n", + "Companion to the Corrected Business Case notebook — same engine (`tokencalc`), same\n", + "baseline-relative frame, same 2026–2028 window, so the two cases are directly comparable.\n", + "Confidence legend: 🟢 confirmed (published/contractual) · 🟡 estimated (working assumption) · 🔴 unknown.\n", + "\n", + "*This notebook is the deliverable: serve it interactively with `mercury --working-dir notebooks/`, tune the 🟡 inputs live for the client, then export an LLM-readable report source with `python scripts/export_report.py`.*" + ] + }, + { + "cell_type": "code", + "execution_count": 1, + "id": "38d0b7d9", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.355201Z", + "iopub.status.busy": "2026-07-08T00:44:23.355012Z", + "iopub.status.idle": "2026-07-08T00:44:23.806304Z", + "shell.execute_reply": "2026-07-08T00:44:23.805596Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "tokencalc loaded — 9 sites, 2,088 named users (contracted: 2,088)\n" + ] + } + ], + "source": [ + "# ── Setup ──────────────────────────────────────────────────────────\n", + "import sys, pathlib\n", + "_ROOT = pathlib.Path.cwd()\n", + "if not (_ROOT / \"tokencalc\").exists(): # notebook lives in notebooks/\n", + " _ROOT = _ROOT.parent\n", + "sys.path.insert(0, str(_ROOT))\n", + "\n", + "import datetime as dt\n", + "\n", + "import pandas as pd\n", + "import plotly.graph_objects as go\n", + "\n", + "import mercury as mr\n", + "\n", + "from tokencalc import *\n", + "# Single source of truth — all math lives in the library; only\n", + "# presentation (and Mercury input widgets) lives here.\n", + "from tokencalc.appendix4 import (\n", + " YEARS, YEAR_INDEX, REGIONS,\n", + " VERBATIM_BENEFITS, TCO_VERBATIM, IMPL_MONTH, REALIZE_MONTH,\n", + " DEFAULT_RAMP_MONTHS,\n", + " build_rollouts, case_flows, case_kpis, crossfoot_tolerance,\n", + " current_costs_by_year, current_state_inputs, licence_costs_by_year,\n", + " money, html_money, month_label, ps_costs_by_year,\n", + " region_agents, region_site_names,\n", + ")\n", + "from tokencalc.migration_wfm import (\n", + " DEFAULT_WFM_REGIONS, runrate_breakeven_label, runrate_saving_annual,\n", + " wfm_annual_runrate, wfm_benefits_by_year,\n", + ")\n", + "from tokencalc.business_case import npv\n", + "\n", + "pd.options.display.float_format = \"{:,.0f}\".format\n", + "\n", + "# ── Chart chrome (dataviz reference palette, light surface) ─────────\n", + "INK, INK2, MUTED = \"#0b0b0b\", \"#52514e\", \"#898781\"\n", + "SURFACE, GRID, BASELINE = \"#fcfcfb\", \"#e1e0d9\", \"#c3c2b7\"\n", + "CUMULATIVE, CONTEXT = \"#52514e\", \"#c3c2b7\" # neutral line; de-emphasized context series\n", + "FONT_STACK = 'system-ui, -apple-system, \"Segoe UI\", sans-serif'\n", + "\n", + "# Fixed region colors — color follows the entity across every figure.\n", + "REGION_COLOR = {\"NA\": \"#2a78d6\", \"ANZ\": \"#1baf7a\", \"EMEA\": \"#4a3aa7\", \"ASIA\": \"#eda100\"}\n", + "COST_COLOR = {\n", + " \"CCaaS platform licences (ramp-adjusted)\": \"#2a78d6\",\n", + " \"Base PS + training (incl. migration + WFM)\": \"#1baf7a\",\n", + " \"Existing platform (term-contract run-off)\": \"#eda100\",\n", + "}\n", + "DIVERGING = [[0.0, \"#e34948\"], [0.5, \"#f0efe9\"], [1.0, \"#2a78d6\"]]\n", + "\n", + "\n", + "def tei_layout(fig, title, subtitle=None, height=460):\n", + " t = f\"{title}\"\n", + " if subtitle:\n", + " t += f\"
{subtitle}\"\n", + " fig.update_layout(\n", + " title=dict(text=t, font=dict(size=16, color=INK), x=0.02, xanchor=\"left\"),\n", + " paper_bgcolor=SURFACE, plot_bgcolor=SURFACE,\n", + " font=dict(family=FONT_STACK, size=12, color=INK2),\n", + " legend=dict(orientation=\"h\", yanchor=\"top\", y=-0.10, x=0,\n", + " font=dict(size=11, color=INK2)),\n", + " xaxis=dict(type=\"category\", showgrid=False, linecolor=BASELINE,\n", + " tickfont=dict(color=MUTED)),\n", + " yaxis=dict(gridcolor=GRID, zerolinecolor=BASELINE, zerolinewidth=1.5,\n", + " tickformat=\"$~s\", tickfont=dict(color=MUTED)),\n", + " hovermode=\"x unified\", bargap=0.45, height=height,\n", + " margin=dict(t=70, r=30, b=80, l=70),\n", + " )\n", + " return fig\n", + "\n", + "\n", + "def bar(x, y, name, color):\n", + " return go.Bar(x=x, y=y, name=name,\n", + " marker=dict(color=color, line=dict(width=2, color=SURFACE)),\n", + " hovertemplate=\"%{fullData.name}: %{y:$,.0f}\")\n", + "\n", + "\n", + "def cum_line(x, y, name, color=CUMULATIVE, dash=None):\n", + " return go.Scatter(x=x, y=y, name=name, mode=\"lines+markers\",\n", + " line=dict(color=color, width=2, dash=dash),\n", + " marker=dict(size=8, line=dict(width=2, color=SURFACE)),\n", + " hovertemplate=\"%{fullData.name}: %{y:$,.0f}\")\n", + "\n", + "\n", + "X = [str(y) for y in YEARS]\n", + "\n", + "print(f\"tokencalc loaded — {len(CTM_DEFAULT_SITES)} sites, \"\n", + " f\"{sum(s.named_users for s in CTM_DEFAULT_SITES):,} named users \"\n", + " f\"(contracted: {CONTRACTED_NAMED_USERS:,})\")" + ] + }, + { + "cell_type": "code", + "execution_count": 2, + "id": "104afa86", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.809895Z", + "iopub.status.busy": "2026-07-08T00:44:23.809693Z", + "iopub.status.idle": "2026-07-08T00:44:23.820997Z", + "shell.execute_reply": "2026-07-08T00:44:23.820428Z" + } + }, + "outputs": [ + { + "data": { + "application/mercury+json": { + "model_id": "e6f9520844b84d66a15de199f5ecf700", + "position": "sidebar", + "widget": "MarkdownWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "e6f9520844b84d66a15de199f5ecf700", + "version_major": 2, + "version_minor": 0 + }, + "text/plain": [ + "MarkdownWidget(value='
{label}'\n", + " for n, label in _TOC)\n", + "_toc = mr.Markdown(\n", + " text=(f'Jump to section'\n", + " f'
    {_items}
'),\n", + " position=\"sidebar\")" + ] + }, + { + "cell_type": "markdown", + "id": "cecdb4b9", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 1 · Current state & contract inputs — data collection\n", + "\n", + "Verbatim anchors (Appendix 4, slides 5–6): current solution costs **$7.3M/yr globally**\n", + "(ANZ, APAC, EMEA, NA — $22M over 3 years); CCaaS is **$4.3M/yr** with **$2.4M professional\n", + "services + $167K training in year 1**.\n", + "\n", + "The same three contract facts as the corrected notebook, collected as editable inputs:\n", + "\n", + "1. **Per-region current cost** — seeded as $7.3M × (region agents ÷ total agents). 🟡 Allocation\n", + " estimate; replace with real regional contract values as they arrive. If NA's existing\n", + " WFM-like tool bills separately from the platform, fold it into NA's number here — migrating\n", + " off it is part of this scenario.\n", + "2. **Contract termination dates** — the current platforms are **term contracts**; CTM pays until\n", + " termination (default **31 Dec 2027**) regardless of when Genesys goes live → double-billing.\n", + "3. **Genesys ramp programme** — `RAMP_MONTHS = 12`: licences are free for the first 12 months,\n", + " so the licence run-rate bills from month 13." + ] + }, + { + "cell_type": "code", + "execution_count": 3, + "id": "f8863db7", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.823579Z", + "iopub.status.busy": "2026-07-08T00:44:23.823469Z", + "iopub.status.idle": "2026-07-08T00:44:23.858704Z", + "shell.execute_reply": "2026-07-08T00:44:23.858017Z" + } + }, + "outputs": [ + { + "data": { + "application/mercury+json": { + "model_id": "de213f8c9e7242dca519f335951528dd", + "position": "inline", + "widget": "NumberInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "de213f8c9e7242dca519f335951528dd", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "7a150d2b059b4c769da78ec1301ce34d", + "position": "inline", + "widget": "NumberInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "7a150d2b059b4c769da78ec1301ce34d", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "82431bad9263463187c3a824326eedcf", + "position": "inline", + "widget": "DateInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "82431bad9263463187c3a824326eedcf", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "ff2cafef5fb24fb4b60e4972527894f7", + "position": "inline", + "widget": "NumberInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "ff2cafef5fb24fb4b60e4972527894f7", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "9b301ed2ca294f05902a6855e5e41920", + "position": "inline", + "widget": "DateInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "9b301ed2ca294f05902a6855e5e41920", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "8d3bd1c968c9418fbb2937303f3fbb38", + "position": "inline", + "widget": "NumberInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "8d3bd1c968c9418fbb2937303f3fbb38", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "72b80b7fd621417ca15b3ac7d058b757", + "position": "inline", + "widget": "DateInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "72b80b7fd621417ca15b3ac7d058b757", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "56ad595a5e4a45c9ab13fb8ca1822d82", + "position": "inline", + "widget": "NumberInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "56ad595a5e4a45c9ab13fb8ca1822d82", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "701f9b3f6fa747f5abd97876777785df", + "position": "inline", + "widget": "DateInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "701f9b3f6fa747f5abd97876777785df", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "name": "stdout", + "output_type": "stream", + "text": [ + "current-state total $7.3M/yr (seed: $7.3M; deck 3-yr $22.0M — deck rounding)\n", + "existing-platform run-off by year: {2026: '$7.3M', 2027: '$7.3M', 2028: '$0K'}\n" + ] + }, + { + "data": { + "text/html": [ + "
\n", + "\n", + "\n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + "
agentsshareannual_costcontract_terminationconfidence
region
NA89003,348,9692027-12-31🟡 agent-share allocation of the verbatim total
ANZ1800677,3202027-12-31🟡 agent-share allocation of the verbatim total
EMEA32001,204,1242027-12-31🟡 agent-share allocation of the verbatim total
ASIA55002,069,5882027-12-31🟡 agent-share allocation of the verbatim total
\n", + "
" + ], + "text/plain": [ + " agents share annual_cost contract_termination \\\n", + "region \n", + "NA 890 0 3,348,969 2027-12-31 \n", + "ANZ 180 0 677,320 2027-12-31 \n", + "EMEA 320 0 1,204,124 2027-12-31 \n", + "ASIA 550 0 2,069,588 2027-12-31 \n", + "\n", + " confidence \n", + "region \n", + "NA 🟡 agent-share allocation of the verbatim total \n", + "ANZ 🟡 agent-share allocation of the verbatim total \n", + "EMEA 🟡 agent-share allocation of the verbatim total \n", + "ASIA 🟡 agent-share allocation of the verbatim total " + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "# ── Contract inputs (model: tokencalc.appendix4) ─────────────────────\n", + "# ⚙ Interactive when served with Mercury; headless runs (nbconvert /\n", + "# regression gate) use the widget defaults below.\n", + "RAMP_MONTHS = int(mr.NumberInput(\n", + " label=\"Genesys ramp — licence-free months\", value=DEFAULT_RAMP_MONTHS,\n", + " min=0, max=24, step=1, position=\"inline\").value)\n", + "\n", + "sites = list(CTM_DEFAULT_SITES)\n", + "REGION_SITES = region_site_names(sites)\n", + "agents_by_region = region_agents(sites)\n", + "\n", + "# ── Per-region current-state inputs (EDIT as real data arrives) ──────\n", + "# Seeded as $7.3M × agent share; annual_cost and contract_termination\n", + "# are the editable inputs.\n", + "_seed = current_state_inputs(sites)\n", + "assert abs(_seed[\"annual_cost\"].sum() - TCO_VERBATIM[\"current_annual\"]) < 1\n", + "\n", + "current_state = _seed.copy()\n", + "for _r in REGIONS:\n", + " current_state.loc[_r, \"annual_cost\"] = float(mr.NumberInput(\n", + " label=f\"{_r} — current platform cost ($/yr)\",\n", + " value=round(float(_seed.loc[_r, \"annual_cost\"])),\n", + " min=0, max=8_000_000, step=10_000, position=\"inline\").value)\n", + " current_state.loc[_r, \"contract_termination\"] = dt.date.fromisoformat(\n", + " mr.DateInput(label=f\"{_r} — contract termination\",\n", + " value=_seed.loc[_r, \"contract_termination\"].isoformat(),\n", + " position=\"inline\").value)\n", + "\n", + "current_by_year = current_costs_by_year(current_state)\n", + "\n", + "print(f\"current-state total {money(current_state['annual_cost'].sum())}/yr \"\n", + " f\"(seed: {money(TCO_VERBATIM['current_annual'])}; deck 3-yr \"\n", + " f\"{money(TCO_VERBATIM['current_3yr'])} — deck rounding)\")\n", + "print(f\"existing-platform run-off by year: \"\n", + " f\"{ {y: money(v) for y, v in current_by_year.items()} }\")\n", + "display(current_state)" + ] + }, + { + "cell_type": "markdown", + "id": "2caa14c2", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 2 · Scenario scope — what the base price includes\n", + "\n", + "- **Genesys Cloud CX migration** for all four regions.\n", + "- **NA — WFM migration**: users move off the existing WFM-like tool onto Genesys WFM. The deck\n", + " claims **$0** WFM benefit for NA (\"has similar feature\") — kept verbatim.\n", + "- **APAC (ANZ + ASIA) — WFM implementation**: net-new WFM capability.\n", + "- **EMEA — no WFM** in this scenario; the deck's $687K 3-yr EMEA WFM line is dropped\n", + " (upside option — toggle it in the sidebar to see the effect).\n", + "- **Base implementation price covers all of the above**: the verbatim $2.4M PS + $167K\n", + " training in year 1. No extra cost lines for migration or WFM.\n", + "- 🟡 **Licence run-rate assumption**: the $4.3M/yr CCaaS quote includes the WFM/WEM SKUs,\n", + " including the new APAC seats. If WEM turns out to be an add-on, raise the run-rate in\n", + " the sidebar." + ] + }, + { + "cell_type": "code", + "execution_count": 4, + "id": "8bafeb91", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.860570Z", + "iopub.status.busy": "2026-07-08T00:44:23.860456Z", + "iopub.status.idle": "2026-07-08T00:44:23.871856Z", + "shell.execute_reply": "2026-07-08T00:44:23.871102Z" + } + }, + "outputs": [ + { + "data": { + "application/mercury+json": { + "model_id": "e99ec85877354dd5973cb641103db205", + "position": "sidebar", + "widget": "NumberInputWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "e99ec85877354dd5973cb641103db205", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "f6e29bda007a4096a6624a90eb2a7190", + "position": "sidebar", + "widget": "CheckboxWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "f6e29bda007a4096a6624a90eb2a7190", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "e502bd1367354f3b8cd8e6889a4f4d50", + "position": "sidebar", + "widget": "CheckboxWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "e502bd1367354f3b8cd8e6889a4f4d50", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "7ec342097b35498a8385688f0ab16f13", + "position": "sidebar", + "widget": "CheckboxWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "7ec342097b35498a8385688f0ab16f13", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "data": { + "application/mercury+json": { + "model_id": "f01f7a6671d84072bfb17c43a9844009", + "position": "sidebar", + "widget": "CheckboxWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "f01f7a6671d84072bfb17c43a9844009", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "# ── CONFIG — scenario scope (Mercury sidebar — widgets only, no output) ─\n", + "LICENCE_ANNUAL = float(mr.NumberInput(\n", + " label=\"Genesys licence run-rate ($/yr)\",\n", + " value=round(TCO_VERBATIM[\"ccaas_annual\"]),\n", + " min=0, max=10_000_000, step=100_000).value)\n", + "_wfm_na = bool(mr.CheckBox(label=\"WFM — NA (migrate existing users)\", value=True).value)\n", + "_wfm_anz = bool(mr.CheckBox(label=\"WFM — ANZ (implement)\", value=True).value)\n", + "_wfm_asia = bool(mr.CheckBox(label=\"WFM — ASIA (implement)\", value=True).value)\n", + "_wfm_emea = bool(mr.CheckBox(label=\"WFM — EMEA (upside option)\", value=False).value)" + ] + }, + { + "cell_type": "code", + "execution_count": 5, + "id": "6d971716", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.873648Z", + "iopub.status.busy": "2026-07-08T00:44:23.873485Z", + "iopub.status.idle": "2026-07-08T00:44:23.887618Z", + "shell.execute_reply": "2026-07-08T00:44:23.886793Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "WFM scope: NA, ANZ, ASIA · licence run-rate $4.3M/yr · ramp 12 months\n", + "ramp-adjusted licences by year: {2026: '$0K', 2027: '$4.3M', 2028: '$4.3M'}\n", + "base PS + training (incl. migration + WFM): $2.6M, year 1 only\n" + ] + }, + { + "data": { + "text/html": [ + "
\n", + "\n", + "\n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + "
WFM treatmentin scopeverbatim annualverbatim 3-yr
region
NAmigrate existing users✓00
ANZimplement (APAC)✓13000001400000
EMEAimplement (upside option)—824000687000
ASIAimplement (APAC)✓1600000914000
\n", + "
" + ], + "text/plain": [ + " WFM treatment in scope verbatim annual verbatim 3-yr\n", + "region \n", + "NA migrate existing users ✓ 0 0\n", + "ANZ implement (APAC) ✓ 1300000 1400000\n", + "EMEA implement (upside option) — 824000 687000\n", + "ASIA implement (APAC) ✓ 1600000 914000" + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "# ── Scope derivation + licence schedule ──────────────────────────────\n", + "_wfm_on = {\"NA\": _wfm_na, \"ANZ\": _wfm_anz, \"EMEA\": _wfm_emea, \"ASIA\": _wfm_asia}\n", + "WFM_REGIONS = [r for r in REGIONS if _wfm_on[r]]\n", + "\n", + "licence_by_year = licence_costs_by_year(RAMP_MONTHS, LICENCE_ANNUAL)\n", + "ps_by_year = ps_costs_by_year() # verbatim $2.4M PS + $167K training, year 1\n", + "\n", + "_treat = {\"NA\": \"migrate existing users\", \"ANZ\": \"implement (APAC)\",\n", + " \"ASIA\": \"implement (APAC)\", \"EMEA\": \"implement (upside option)\"}\n", + "wfm_scope_table = pd.DataFrame([\n", + " {\"region\": r, \"WFM treatment\": _treat[r],\n", + " \"in scope\": \"✓\" if r in WFM_REGIONS else \"—\",\n", + " \"verbatim annual\": VERBATIM_BENEFITS[(r, \"WFM\")][0],\n", + " \"verbatim 3-yr\": VERBATIM_BENEFITS[(r, \"WFM\")][1]}\n", + " for r in REGIONS]).set_index(\"region\")\n", + "\n", + "print(f\"WFM scope: {', '.join(WFM_REGIONS) or '(none)'} · \"\n", + " f\"licence run-rate {money(LICENCE_ANNUAL)}/yr · ramp {RAMP_MONTHS} months\")\n", + "print(f\"ramp-adjusted licences by year: \"\n", + " f\"{ {y: money(v) for y, v in licence_by_year.items()} }\")\n", + "print(f\"base PS + training (incl. migration + WFM): {money(ps_by_year[2026])}, year 1 only\")\n", + "display(wfm_scope_table)" + ] + }, + { + "cell_type": "markdown", + "id": "95b71218", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 3 · WFM benefits — verbatim, scoped, schedule-phased\n", + "\n", + "Only the deck's WFM lines survive the no-AI cut, and only for the regions in WFM scope.\n", + "They phase on the same Genesys deployment schedule as the corrected notebook (benefits\n", + "realize **implementation + 3 months**, inclusive): ANZ realizes Dec 2027, ASIA Jun 2028 —\n", + "so most of the WFM value lands at the very edge of the 3-year window.\n", + "\n", + "*Deck quirk, kept verbatim: ASIA's WFM **annual** value ($1.6M) exceeds its **3-yr** value\n", + "($914K) — the deck's own late-realization arithmetic. The 3-yr figure is what phases here;\n", + "the annual figure feeds the post-window run-rate in section 5.*" + ] + }, + { + "cell_type": "code", + "execution_count": 6, + "id": "12673034", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.889872Z", + "iopub.status.busy": "2026-07-08T00:44:23.889765Z", + "iopub.status.idle": "2026-07-08T00:44:23.917709Z", + "shell.execute_reply": "2026-07-08T00:44:23.916976Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "WFM benefits by year: {2026: '$0K', 2027: '$108K', 2028: '$2.2M'} → 3-yr $2.3M\n" + ] + }, + { + "data": { + "text/html": [ + "
\n", + "\n", + "\n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + "
year202620272028TOTAL
region
NA0000
ANZ0107,6921,292,3081,400,000
ASIA00914,000914,000
TOTAL0107,6922,206,3082,314,000
\n", + "
" + ], + "text/plain": [ + "year 2026 2027 2028 TOTAL\n", + "region \n", + "NA 0 0 0 0\n", + "ANZ 0 107,692 1,292,308 1,400,000\n", + "ASIA 0 0 914,000 914,000\n", + "TOTAL 0 107,692 2,206,308 2,314,000" + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "# ── WFM slice of the verbatim benefits (tokencalc.migration_wfm) ─────\n", + "_, _, BENEFIT_ROLLOUT = build_rollouts(sites, ramp_months=RAMP_MONTHS)\n", + "wfm_long = wfm_benefits_by_year(BENEFIT_ROLLOUT, WFM_REGIONS)\n", + "ben_by_year = {y: float(wfm_long.loc[wfm_long.year == y, \"benefit\"].sum())\n", + " for y in YEARS}\n", + "\n", + "print(f\"WFM benefits by year: { {y: money(v) for y, v in ben_by_year.items()} } \"\n", + " f\"→ 3-yr {money(sum(ben_by_year.values()))}\")\n", + "if wfm_long.empty:\n", + " print(\"No WFM regions in scope — pure licence-swap case.\")\n", + "else:\n", + " display(wfm_long.pivot_table(index=\"region\", columns=\"year\", values=\"benefit\",\n", + " aggfunc=\"sum\", margins=True, margins_name=\"TOTAL\")\n", + " .reindex([*[r for r in REGIONS if r in WFM_REGIONS], \"TOTAL\"]))" + ] + }, + { + "cell_type": "code", + "execution_count": 7, + "id": "3cbefa13", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:23.921193Z", + "iopub.status.busy": "2026-07-08T00:44:23.920886Z", + "iopub.status.idle": "2026-07-08T00:44:25.049614Z", + "shell.execute_reply": "2026-07-08T00:44:25.048799Z" + } + }, + "outputs": [ + { + "data": { + "application/vnd.plotly.v1+json": { + "config": { + "plotlyServerURL": "https://plot.ly" + }, + "data": [ + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#2a78d6", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "NA WFM", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 0.0, + 0.0, + 0.0 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#1baf7a", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "ANZ WFM", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 0.0, + 107692.30769230769, + 1292307.6923076923 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#eda100", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "ASIA WFM", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 0.0, + 0.0, + 914000.0 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "line": { + "color": "#52514e", + "width": 2 + }, + "marker": { + "line": { + "color": "#fcfcfb", + "width": 2 + }, + "size": 8 + }, + "mode": "lines+markers", + "name": "Cumulative WFM benefits", + "type": "scatter", + "x": [ + "2026", + "2027", + "2028" + ], + "y": { + "bdata": "AAAAAAAAAADsxE7sxEr6QP////+Hp0FB", + "dtype": "f8" + } + } + ], + "layout": { + "annotations": [ + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$0K", + "x": 0, + "y": 0.0, + "yshift": 12 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$108K", + "x": 1, + "y": 107692.30769230769, + "yshift": 12 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$2.2M", + "x": 2, + "y": 2206307.692307692, + "yshift": 12 + } + ], + "bargap": 0.45, + "barmode": "stack", + "font": { + "color": "#52514e", + "family": "system-ui, -apple-system, \"Segoe UI\", sans-serif", + "size": 12 + }, + "height": 420, + "hovermode": "x unified", + "legend": { + "font": { + "color": "#52514e", + "size": 11 + }, + "orientation": "h", + "x": 0, + "y": -0.1, + "yanchor": "top" + }, + "margin": { + "b": 80, + "l": 70, + "r": 30, + "t": 70 + }, + "paper_bgcolor": "#fcfcfb", + "plot_bgcolor": "#fcfcfb", + "template": { + "data": { + "bar": [ + { + "error_x": { + "color": "#2a3f5f" + }, + "error_y": { + "color": "#2a3f5f" + }, + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "bar" + } + ], + "barpolar": [ + { + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "barpolar" + } + ], + "carpet": [ + { + "aaxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "baxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "type": "carpet" + } + ], + "choropleth": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "choropleth" + } + ], + "contour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "contour" + } + ], + "contourcarpet": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "contourcarpet" + } + ], + "heatmap": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "heatmap" + } + ], + "histogram": [ + { + "marker": { + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "histogram" + } + ], + "histogram2d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2d" + } + ], + "histogram2dcontour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2dcontour" + } + ], + "mesh3d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "mesh3d" + } + ], + "parcoords": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "parcoords" + } + ], + "pie": [ + { + "automargin": true, + "type": "pie" + } + ], + "scatter": [ + { + "fillpattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + }, + "type": "scatter" + } + ], + "scatter3d": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatter3d" + } + ], + "scattercarpet": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattercarpet" + } + ], + "scattergeo": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergeo" + } + ], + "scattergl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergl" + } + ], + "scattermap": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermap" + } + ], + "scattermapbox": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermapbox" + } + ], + "scatterpolar": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolar" + } + ], + "scatterpolargl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolargl" + } + ], + "scatterternary": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterternary" + } + ], + "surface": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "surface" + } + ], + "table": [ + { + "cells": { + "fill": { + "color": "#EBF0F8" + }, + "line": { + "color": "white" + } + }, + "header": { + "fill": { + "color": "#C8D4E3" + }, + "line": { + "color": "white" + } + }, + "type": "table" + } + ] + }, + "layout": { + "annotationdefaults": { + "arrowcolor": "#2a3f5f", + "arrowhead": 0, + "arrowwidth": 1 + }, + "autotypenumbers": "strict", + "coloraxis": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "colorscale": { + "diverging": [ + [ + 0, + "#8e0152" + ], + [ + 0.1, + "#c51b7d" + ], + [ + 0.2, + "#de77ae" + ], + [ + 0.3, + "#f1b6da" + ], + [ + 0.4, + "#fde0ef" + ], + [ + 0.5, + "#f7f7f7" + ], + [ + 0.6, + "#e6f5d0" + ], + [ + 0.7, + "#b8e186" + ], + [ + 0.8, + "#7fbc41" + ], + [ + 0.9, + "#4d9221" + ], + [ + 1, + "#276419" + ] + ], + "sequential": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "sequentialminus": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ] + }, + "colorway": [ + "#636efa", + "#EF553B", + "#00cc96", + "#ab63fa", + "#FFA15A", + "#19d3f3", + "#FF6692", + "#B6E880", + "#FF97FF", + "#FECB52" + ], + "font": { + "color": "#2a3f5f" + }, + "geo": { + "bgcolor": "white", + "lakecolor": "white", + "landcolor": "#E5ECF6", + "showlakes": true, + "showland": true, + "subunitcolor": "white" + }, + "hoverlabel": { + "align": "left" + }, + "hovermode": "closest", + "mapbox": { + "style": "light" + }, + "paper_bgcolor": "white", + "plot_bgcolor": "#E5ECF6", + "polar": { + "angularaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "radialaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "scene": { + "xaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "yaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "zaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + } + }, + "shapedefaults": { + "line": { + "color": "#2a3f5f" + } + }, + "ternary": { + "aaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "baxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "caxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "title": { + "x": 0.05 + }, + "xaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + }, + "yaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + } + } + }, + "title": { + "font": { + "color": "#0b0b0b", + "size": 16 + }, + "text": "WFM benefits — verbatim, scoped, schedule-phased
NA claims $0 (migration — deck: 'has similar feature') · ANZ realizes Dec 2027, ASIA Jun 2028 — value lands at the edge of the window", + "x": 0.02, + "xanchor": "left" + }, + "xaxis": { + "linecolor": "#c3c2b7", + "showgrid": false, + "tickfont": { + "color": "#898781" + }, + "type": "category" + }, + "yaxis": { + "gridcolor": "#e1e0d9", + "tickfont": { + "color": "#898781" + }, + "tickformat": "$~s", + "zerolinecolor": "#c3c2b7", + "zerolinewidth": 1.5 + } + } + } + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "fig = go.Figure()\n", + "for _r in [r for r in REGIONS if r in WFM_REGIONS]:\n", + " _v = [float(wfm_long.query(\"region == @_r and year == @y\")[\"benefit\"].sum())\n", + " for y in YEARS]\n", + " fig.add_trace(bar(X, _v, f\"{_r} WFM\", REGION_COLOR[_r]))\n", + "cum_ben = pd.Series([ben_by_year[y] for y in YEARS]).cumsum()\n", + "fig.add_trace(cum_line(X, cum_ben, \"Cumulative WFM benefits\"))\n", + "for i, y in enumerate(YEARS):\n", + " fig.add_annotation(x=i, y=ben_by_year[y], text=f\"{money(ben_by_year[y])}\",\n", + " showarrow=False, yshift=12, font=dict(size=12, color=INK))\n", + "fig.update_layout(barmode=\"stack\")\n", + "tei_layout(fig, \"WFM benefits — verbatim, scoped, schedule-phased\",\n", + " \"NA claims $0 (migration — deck: 'has similar feature') · ANZ realizes \"\n", + " \"Dec 2027, ASIA Jun 2028 — value lands at the edge of the window\", height=420)\n", + "fig.show()" + ] + }, + { + "cell_type": "markdown", + "id": "059bd0f9", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 4 · Cost stack — licences, base PS, double-billing\n", + "\n", + "Three lines only. The AI token-consumption and AI implementation lines are gone —\n", + "that is the point of this scenario. What remains is the deck's own cost case plus the\n", + "two contract mechanics it ignored: the **ramp credit** (licences bill from month 13)\n", + "and the **term-contract run-off** (double-billing until 31 Dec 2027)." + ] + }, + { + "cell_type": "code", + "execution_count": 8, + "id": "ccde902f", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.052873Z", + "iopub.status.busy": "2026-07-08T00:44:25.052680Z", + "iopub.status.idle": "2026-07-08T00:44:25.064092Z", + "shell.execute_reply": "2026-07-08T00:44:25.063634Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "Migration programme cost: {2026: '$9.9M', 2027: '$11.6M', 2028: '$4.3M'} → 3-yr $25.8M\n", + "Do nothing: $7.3M/yr → 3-yr $21.9M\n" + ] + }, + { + "data": { + "text/html": [ + "
\n", + "\n", + "\n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + "
2026202720283-yr
CCaaS platform licences (ramp-adjusted)04,300,0004,300,0008,600,000
Base PS + training (incl. migration + WFM)2,567,000002,567,000
Existing platform (term-contract run-off)7,300,0017,300,001014,600,002
TOTAL9,867,00111,600,0014,300,00025,767,002
\n", + "
" + ], + "text/plain": [ + " 2026 2027 2028 \\\n", + "CCaaS platform licences (ramp-adjusted) 0 4,300,000 4,300,000 \n", + "Base PS + training (incl. migration + WFM) 2,567,000 0 0 \n", + "Existing platform (term-contract run-off) 7,300,001 7,300,001 0 \n", + "TOTAL 9,867,001 11,600,001 4,300,000 \n", + "\n", + " 3-yr \n", + "CCaaS platform licences (ramp-adjusted) 8,600,000 \n", + "Base PS + training (incl. migration + WFM) 2,567,000 \n", + "Existing platform (term-contract run-off) 14,600,002 \n", + "TOTAL 25,767,002 " + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "migration_costs = pd.DataFrame({\n", + " \"CCaaS platform licences (ramp-adjusted)\": licence_by_year,\n", + " \"Base PS + training (incl. migration + WFM)\": ps_by_year,\n", + " \"Existing platform (term-contract run-off)\": current_by_year,\n", + "}).T[YEARS]\n", + "migration_costs[\"3-yr\"] = migration_costs.sum(axis=1)\n", + "total_by_year = {y: float(migration_costs[y].sum()) for y in YEARS}\n", + "\n", + "BASELINE_ANNUAL = TCO_VERBATIM[\"current_annual\"]\n", + "donothing_by_year = {y: BASELINE_ANNUAL for y in YEARS}\n", + "\n", + "print(f\"Migration programme cost: { {y: money(v) for y, v in total_by_year.items()} } \"\n", + " f\"→ 3-yr {money(sum(total_by_year.values()))}\")\n", + "print(f\"Do nothing: {money(BASELINE_ANNUAL)}/yr → 3-yr {money(3 * BASELINE_ANNUAL)}\")\n", + "display(pd.concat([migration_costs,\n", + " pd.DataFrame(migration_costs.sum()).T.set_axis([\"TOTAL\"])]))" + ] + }, + { + "cell_type": "code", + "execution_count": 9, + "id": "c058e795", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.066052Z", + "iopub.status.busy": "2026-07-08T00:44:25.065901Z", + "iopub.status.idle": "2026-07-08T00:44:25.091401Z", + "shell.execute_reply": "2026-07-08T00:44:25.090725Z" + } + }, + "outputs": [ + { + "data": { + "application/vnd.plotly.v1+json": { + "config": { + "plotlyServerURL": "https://plot.ly" + }, + "data": [ + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#2a78d6", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "CCaaS platform licences (ramp-adjusted)", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 0.0, + 4300000.0, + 4300000.0 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#1baf7a", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "Base PS + training (incl. migration + WFM)", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 2567000.0, + 0.0, + 0.0 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#eda100", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "Existing platform (term-contract run-off)", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 7300001.0, + 7300001.0, + 0.0 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "line": { + "color": "#52514e", + "width": 2 + }, + "marker": { + "line": { + "color": "#fcfcfb", + "width": 2 + }, + "size": 8 + }, + "mode": "lines+markers", + "name": "Cumulative — migration programme", + "type": "scatter", + "x": [ + "2026", + "2027", + "2028" + ], + "y": { + "bdata": "AAAAIN/RYkEAAACg93h0QQAAAKDFknhB", + "dtype": "f8" + } + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "line": { + "color": "#c3c2b7", + "dash": "dash", + "width": 2 + }, + "marker": { + "line": { + "color": "#fcfcfb", + "width": 2 + }, + "size": 8 + }, + "mode": "lines+markers", + "name": "Cumulative — do nothing", + "type": "scatter", + "x": [ + "2026", + "2027", + "2028" + ], + "y": { + "bdata": "oGNvAEDH3gDgKk4B", + "dtype": "i4" + } + } + ], + "layout": { + "annotations": [ + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$9.9M", + "x": 0, + "y": 9867001.0, + "yshift": 12 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$11.6M", + "x": 1, + "y": 11600001.0, + "yshift": 12 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$4.3M", + "x": 2, + "y": 4300000.0, + "yshift": 12 + }, + { + "font": { + "color": "#52514e", + "size": 12 + }, + "showarrow": false, + "text": "3-yr $25.8M — $3.9M above doing nothing", + "x": 2, + "xshift": -70, + "y": 25767002.0, + "yshift": 18 + } + ], + "bargap": 0.45, + "barmode": "stack", + "font": { + "color": "#52514e", + "family": "system-ui, -apple-system, \"Segoe UI\", sans-serif", + "size": 12 + }, + "height": 500, + "hovermode": "x unified", + "legend": { + "font": { + "color": "#52514e", + "size": 11 + }, + "orientation": "h", + "x": 0, + "y": -0.1, + "yanchor": "top" + }, + "margin": { + "b": 80, + "l": 70, + "r": 30, + "t": 70 + }, + "paper_bgcolor": "#fcfcfb", + "plot_bgcolor": "#fcfcfb", + "template": { + "data": { + "bar": [ + { + "error_x": { + "color": "#2a3f5f" + }, + "error_y": { + "color": "#2a3f5f" + }, + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "bar" + } + ], + "barpolar": [ + { + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "barpolar" + } + ], + "carpet": [ + { + "aaxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "baxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "type": "carpet" + } + ], + "choropleth": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "choropleth" + } + ], + "contour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "contour" + } + ], + "contourcarpet": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "contourcarpet" + } + ], + "heatmap": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "heatmap" + } + ], + "histogram": [ + { + "marker": { + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "histogram" + } + ], + "histogram2d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2d" + } + ], + "histogram2dcontour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2dcontour" + } + ], + "mesh3d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "mesh3d" + } + ], + "parcoords": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "parcoords" + } + ], + "pie": [ + { + "automargin": true, + "type": "pie" + } + ], + "scatter": [ + { + "fillpattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + }, + "type": "scatter" + } + ], + "scatter3d": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatter3d" + } + ], + "scattercarpet": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattercarpet" + } + ], + "scattergeo": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergeo" + } + ], + "scattergl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergl" + } + ], + "scattermap": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermap" + } + ], + "scattermapbox": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermapbox" + } + ], + "scatterpolar": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolar" + } + ], + "scatterpolargl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolargl" + } + ], + "scatterternary": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterternary" + } + ], + "surface": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "surface" + } + ], + "table": [ + { + "cells": { + "fill": { + "color": "#EBF0F8" + }, + "line": { + "color": "white" + } + }, + "header": { + "fill": { + "color": "#C8D4E3" + }, + "line": { + "color": "white" + } + }, + "type": "table" + } + ] + }, + "layout": { + "annotationdefaults": { + "arrowcolor": "#2a3f5f", + "arrowhead": 0, + "arrowwidth": 1 + }, + "autotypenumbers": "strict", + "coloraxis": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "colorscale": { + "diverging": [ + [ + 0, + "#8e0152" + ], + [ + 0.1, + "#c51b7d" + ], + [ + 0.2, + "#de77ae" + ], + [ + 0.3, + "#f1b6da" + ], + [ + 0.4, + "#fde0ef" + ], + [ + 0.5, + "#f7f7f7" + ], + [ + 0.6, + "#e6f5d0" + ], + [ + 0.7, + "#b8e186" + ], + [ + 0.8, + "#7fbc41" + ], + [ + 0.9, + "#4d9221" + ], + [ + 1, + "#276419" + ] + ], + "sequential": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "sequentialminus": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ] + }, + "colorway": [ + "#636efa", + "#EF553B", + "#00cc96", + "#ab63fa", + "#FFA15A", + "#19d3f3", + "#FF6692", + "#B6E880", + "#FF97FF", + "#FECB52" + ], + "font": { + "color": "#2a3f5f" + }, + "geo": { + "bgcolor": "white", + "lakecolor": "white", + "landcolor": "#E5ECF6", + "showlakes": true, + "showland": true, + "subunitcolor": "white" + }, + "hoverlabel": { + "align": "left" + }, + "hovermode": "closest", + "mapbox": { + "style": "light" + }, + "paper_bgcolor": "white", + "plot_bgcolor": "#E5ECF6", + "polar": { + "angularaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "radialaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "scene": { + "xaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "yaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "zaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + } + }, + "shapedefaults": { + "line": { + "color": "#2a3f5f" + } + }, + "ternary": { + "aaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "baxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "caxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "title": { + "x": 0.05 + }, + "xaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + }, + "yaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + } + } + }, + "title": { + "font": { + "color": "#0b0b0b", + "size": 16 + }, + "text": "Migration programme cost vs doing nothing
Double-billing hits 2026-27 while existing term contracts run off · licences ramp-free for 12 months, then bill at the run-rate", + "x": 0.02, + "xanchor": "left" + }, + "xaxis": { + "linecolor": "#c3c2b7", + "showgrid": false, + "tickfont": { + "color": "#898781" + }, + "type": "category" + }, + "yaxis": { + "gridcolor": "#e1e0d9", + "tickfont": { + "color": "#898781" + }, + "tickformat": "$~s", + "zerolinecolor": "#c3c2b7", + "zerolinewidth": 1.5 + } + } + } + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "fig = go.Figure()\n", + "for line in migration_costs.index:\n", + " fig.add_trace(bar(X, [migration_costs.loc[line, y] for y in YEARS],\n", + " line, COST_COLOR[line]))\n", + "cum_mig = pd.Series([total_by_year[y] for y in YEARS]).cumsum()\n", + "cum_nothing = pd.Series([donothing_by_year[y] for y in YEARS]).cumsum()\n", + "fig.add_trace(cum_line(X, cum_mig, \"Cumulative — migration programme\"))\n", + "fig.add_trace(cum_line(X, cum_nothing, \"Cumulative — do nothing\", color=CONTEXT, dash=\"dash\"))\n", + "for i, y in enumerate(YEARS):\n", + " fig.add_annotation(x=i, y=total_by_year[y], text=f\"{money(total_by_year[y])}\",\n", + " showarrow=False, yshift=12, font=dict(size=12, color=INK))\n", + "_delta = float(cum_mig.iloc[-1] - cum_nothing.iloc[-1])\n", + "fig.add_annotation(x=len(YEARS) - 1, y=float(cum_mig.iloc[-1]),\n", + " text=f\"3-yr {html_money(float(cum_mig.iloc[-1]))} — \"\n", + " f\"{html_money(_delta)} above doing nothing\",\n", + " showarrow=False, yshift=18, xshift=-70, font=dict(size=12, color=INK2))\n", + "fig.update_layout(barmode=\"stack\")\n", + "tei_layout(fig, \"Migration programme cost vs doing nothing\",\n", + " \"Double-billing hits 2026-27 while existing term contracts run off · \"\n", + " \"licences ramp-free for 12 months, then bill at the run-rate\", height=500)\n", + "fig.show()" + ] + }, + { + "cell_type": "markdown", + "id": "f24b1255", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 5 · Business case vs do nothing\n", + "\n", + "**Frame:** identical to the corrected notebook — baseline-relative, against *do nothing*\n", + "(keep paying $7.3M/yr). Incremental cost = programme cost − baseline; net = scoped WFM\n", + "benefits − incremental cost. The 2026–27 double-billing penalty and the 2028 cost-avoidance\n", + "credit both fall out of this one frame.\n", + "\n", + "Inside the deck's own 2026–2028 window the migration-only case is **net-negative** — the\n", + "licence saving and WFM value arrive too late to cover the PS outlay and double-billing.\n", + "The **run-rate breakeven** KPI extrapolates past the window: once contracts are terminated\n", + "and the ramp is over, the steady-state saving is (baseline − licence run-rate) + scoped\n", + "WFM annual values.\n", + "\n", + "*Not modelled: early-termination fees, and migration costs beyond the base PS line.*" + ] + }, + { + "cell_type": "code", + "execution_count": 10, + "id": "d8293152", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.093535Z", + "iopub.status.busy": "2026-07-08T00:44:25.093403Z", + "iopub.status.idle": "2026-07-08T00:44:25.098467Z", + "shell.execute_reply": "2026-07-08T00:44:25.097960Z" + } + }, + "outputs": [ + { + "data": { + "application/mercury+json": { + "model_id": "418f2449106245368a83b6674d042595", + "position": "sidebar", + "widget": "SelectWidget" + }, + "application/vnd.jupyter.widget-view+json": { + "model_id": "418f2449106245368a83b6674d042595", + "version_major": 2, + "version_minor": 1 + }, + "text/plain": [ + "" + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "# ── NPV rate (Mercury sidebar — widgets only, no output) ────────────\n", + "_rate_pick = mr.Select(label=\"NPV discount rate\", value=\"13.5% (deck)\",\n", + " choices=[\"13.5% (deck)\", \"8.0% (CTM treasury)\"]).value\n", + "DISCOUNT_RATE = (TCO_VERBATIM[\"npv_discount_rate\"]\n", + " if _rate_pick.startswith(\"13.5\") else 0.08)" + ] + }, + { + "cell_type": "code", + "execution_count": 11, + "id": "c89973af", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.100178Z", + "iopub.status.busy": "2026-07-08T00:44:25.100038Z", + "iopub.status.idle": "2026-07-08T00:44:25.104456Z", + "shell.execute_reply": "2026-07-08T00:44:25.103875Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "net by year: {2026: '-$2.6M', 2027: '-$4.2M', 2028: '$5.2M'} → 3-yr -$1.6M\n", + "steady-state run-rate saving $5.9M/yr ($3.0M licences + $2.9M WFM annuals) → breakeven 40 months (~Apr 2029, extrapolated)\n" + ] + } + ], + "source": [ + "# Baseline-relative frame (tokencalc.appendix4.case_flows / case_kpis):\n", + "# baseline = do nothing = keep paying $7.3M/yr.\n", + "inc, net_by = case_flows(total_by_year, ben_by_year)\n", + "kpi = case_kpis(inc, net_by, DISCOUNT_RATE)\n", + "\n", + "# Steady-state run-rate once contracts end and the ramp is over\n", + "# (tokencalc.migration_wfm) — fills the end-2028 deficit.\n", + "RUNRATE_SAVING = runrate_saving_annual(LICENCE_ANNUAL, WFM_REGIONS)\n", + "BREAKEVEN = runrate_breakeven_label(net_by, RUNRATE_SAVING)\n", + "\n", + "\n", + "def fmt_roi(k):\n", + " return f\"{k['roi']:.0%}\" if k[\"roi\"] is not None else \"n/a — net cost saving\"\n", + "\n", + "\n", + "print(f\"net by year: { {y: money(v) for y, v in net_by.items()} } \"\n", + " f\"→ 3-yr {money(kpi['net_3yr'])}\")\n", + "print(f\"steady-state run-rate saving {money(RUNRATE_SAVING)}/yr \"\n", + " f\"({money(BASELINE_ANNUAL - LICENCE_ANNUAL)} licences + \"\n", + " f\"{money(wfm_annual_runrate(WFM_REGIONS))} WFM annuals) → breakeven {BREAKEVEN}\")" + ] + }, + { + "cell_type": "code", + "execution_count": 12, + "id": "9d135a19", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.106291Z", + "iopub.status.busy": "2026-07-08T00:44:25.106186Z", + "iopub.status.idle": "2026-07-08T00:44:25.128479Z", + "shell.execute_reply": "2026-07-08T00:44:25.127819Z" + } + }, + "outputs": [ + { + "data": { + "application/vnd.plotly.v1+json": { + "config": { + "plotlyServerURL": "https://plot.ly" + }, + "data": [ + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#1baf7a", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "WFM benefits (verbatim, scoped)", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + 0.0, + 107692.30769230769, + 2206307.692307692 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "marker": { + "color": "#e34948", + "line": { + "color": "#fcfcfb", + "width": 2 + } + }, + "name": "Incremental cost vs $7.3M/yr baseline", + "type": "bar", + "x": [ + "2026", + "2027", + "2028" + ], + "y": [ + -2567001.0, + -4300001.0, + 3000000.0 + ] + }, + { + "hovertemplate": "%{fullData.name}: %{y:$,.0f}", + "line": { + "color": "#52514e", + "width": 2 + }, + "marker": { + "line": { + "color": "#fcfcfb", + "width": 2 + }, + "size": 8 + }, + "mode": "lines+markers", + "name": "Cumulative net", + "type": "scatter", + "x": [ + "2026", + "2027", + "2028" + ], + "y": { + "bdata": "AAAAgKyVQ8HsxE5s48hZwQAAAABqsjfB", + "dtype": "f8" + } + } + ], + "layout": { + "annotations": [ + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$2.6M", + "x": 0, + "y": -2567001.0, + "yshift": -14 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$6.8M", + "x": 1, + "y": -6759309.692307692, + "yshift": -14 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$1.6M", + "x": 2, + "y": -1553002.0, + "yshift": -14 + }, + { + "align": "left", + "bgcolor": "#fcfcfb", + "bordercolor": "#e1e0d9", + "borderwidth": 1, + "font": { + "color": "#52514e", + "size": 12 + }, + "showarrow": false, + "text": "3-yr net -$1.6M · ROI -40%
NPV@13.5% -$2.0M · payback beyond 2028
run-rate $5.9M/yr post-window → breakeven 40 months (~Apr 2029, extrapolated)", + "x": 0.01, + "xref": "paper", + "y": 0.98, + "yref": "paper" + } + ], + "bargap": 0.45, + "barmode": "relative", + "font": { + "color": "#52514e", + "family": "system-ui, -apple-system, \"Segoe UI\", sans-serif", + "size": 12 + }, + "height": 500, + "hovermode": "x unified", + "legend": { + "font": { + "color": "#52514e", + "size": 11 + }, + "orientation": "h", + "x": 0, + "y": -0.1, + "yanchor": "top" + }, + "margin": { + "b": 80, + "l": 70, + "r": 30, + "t": 70 + }, + "paper_bgcolor": "#fcfcfb", + "plot_bgcolor": "#fcfcfb", + "template": { + "data": { + "bar": [ + { + "error_x": { + "color": "#2a3f5f" + }, + "error_y": { + "color": "#2a3f5f" + }, + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "bar" + } + ], + "barpolar": [ + { + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "barpolar" + } + ], + "carpet": [ + { + "aaxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "baxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "type": "carpet" + } + ], + "choropleth": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "choropleth" + } + ], + "contour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "contour" + } + ], + "contourcarpet": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "contourcarpet" + } + ], + "heatmap": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "heatmap" + } + ], + "histogram": [ + { + "marker": { + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "histogram" + } + ], + "histogram2d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2d" + } + ], + "histogram2dcontour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2dcontour" + } + ], + "mesh3d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "mesh3d" + } + ], + "parcoords": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "parcoords" + } + ], + "pie": [ + { + "automargin": true, + "type": "pie" + } + ], + "scatter": [ + { + "fillpattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + }, + "type": "scatter" + } + ], + "scatter3d": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatter3d" + } + ], + "scattercarpet": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattercarpet" + } + ], + "scattergeo": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergeo" + } + ], + "scattergl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergl" + } + ], + "scattermap": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermap" + } + ], + "scattermapbox": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermapbox" + } + ], + "scatterpolar": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolar" + } + ], + "scatterpolargl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolargl" + } + ], + "scatterternary": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterternary" + } + ], + "surface": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "surface" + } + ], + "table": [ + { + "cells": { + "fill": { + "color": "#EBF0F8" + }, + "line": { + "color": "white" + } + }, + "header": { + "fill": { + "color": "#C8D4E3" + }, + "line": { + "color": "white" + } + }, + "type": "table" + } + ] + }, + "layout": { + "annotationdefaults": { + "arrowcolor": "#2a3f5f", + "arrowhead": 0, + "arrowwidth": 1 + }, + "autotypenumbers": "strict", + "coloraxis": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "colorscale": { + "diverging": [ + [ + 0, + "#8e0152" + ], + [ + 0.1, + "#c51b7d" + ], + [ + 0.2, + "#de77ae" + ], + [ + 0.3, + "#f1b6da" + ], + [ + 0.4, + "#fde0ef" + ], + [ + 0.5, + "#f7f7f7" + ], + [ + 0.6, + "#e6f5d0" + ], + [ + 0.7, + "#b8e186" + ], + [ + 0.8, + "#7fbc41" + ], + [ + 0.9, + "#4d9221" + ], + [ + 1, + "#276419" + ] + ], + "sequential": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "sequentialminus": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ] + }, + "colorway": [ + "#636efa", + "#EF553B", + "#00cc96", + "#ab63fa", + "#FFA15A", + "#19d3f3", + "#FF6692", + "#B6E880", + "#FF97FF", + "#FECB52" + ], + "font": { + "color": "#2a3f5f" + }, + "geo": { + "bgcolor": "white", + "lakecolor": "white", + "landcolor": "#E5ECF6", + "showlakes": true, + "showland": true, + "subunitcolor": "white" + }, + "hoverlabel": { + "align": "left" + }, + "hovermode": "closest", + "mapbox": { + "style": "light" + }, + "paper_bgcolor": "white", + "plot_bgcolor": "#E5ECF6", + "polar": { + "angularaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "radialaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "scene": { + "xaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "yaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "zaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + } + }, + "shapedefaults": { + "line": { + "color": "#2a3f5f" + } + }, + "ternary": { + "aaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "baxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "caxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "title": { + "x": 0.05 + }, + "xaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + }, + "yaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + } + } + }, + "title": { + "font": { + "color": "#0b0b0b", + "size": 16 + }, + "text": "Migration + WFM — benefits vs incremental cost
Baseline = keep paying $7.3M/yr · the platform swap alone does not pay back inside the deck's own 3-year window", + "x": 0.02, + "xanchor": "left" + }, + "xaxis": { + "linecolor": "#c3c2b7", + "showgrid": false, + "tickfont": { + "color": "#898781" + }, + "type": "category" + }, + "yaxis": { + "gridcolor": "#e1e0d9", + "tickfont": { + "color": "#898781" + }, + "tickformat": "$~s", + "zerolinecolor": "#c3c2b7", + "zerolinewidth": 1.5 + } + } + } + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "fig = go.Figure()\n", + "fig.add_trace(bar(X, [ben_by_year[y] for y in YEARS],\n", + " \"WFM benefits (verbatim, scoped)\", \"#1baf7a\"))\n", + "fig.add_trace(bar(X, [-inc[y] for y in YEARS],\n", + " \"Incremental cost vs $7.3M/yr baseline\", \"#e34948\"))\n", + "cum_net = pd.Series([net_by[y] for y in YEARS]).cumsum()\n", + "fig.add_trace(cum_line(X, cum_net, \"Cumulative net\"))\n", + "for i, c in enumerate(cum_net):\n", + " fig.add_annotation(x=i, y=float(c), text=f\"{money(float(c))}\", showarrow=False,\n", + " yshift=14 if c >= 0 else -14, font=dict(size=12, color=INK))\n", + "fig.update_layout(barmode=\"relative\")\n", + "fig.add_annotation(\n", + " xref=\"paper\", yref=\"paper\", x=0.01, y=0.98, align=\"left\", showarrow=False,\n", + " font=dict(size=12, color=INK2), bgcolor=SURFACE, bordercolor=GRID, borderwidth=1,\n", + " text=(f\"3-yr net {html_money(kpi['net_3yr'])} · \"\n", + " f\"ROI {fmt_roi(kpi)}
\"\n", + " f\"NPV@{DISCOUNT_RATE:.1%} {html_money(kpi['npv'])} · \"\n", + " f\"payback {kpi['payback']}
\"\n", + " f\"run-rate {html_money(RUNRATE_SAVING)}/yr post-window → \"\n", + " f\"breakeven {BREAKEVEN}\"))\n", + "tei_layout(fig, \"Migration + WFM — benefits vs incremental cost\",\n", + " \"Baseline = keep paying $7.3M/yr · the platform swap alone does not pay \"\n", + " \"back inside the deck's own 3-year window\", height=500)\n", + "fig.show()" + ] + }, + { + "cell_type": "code", + "execution_count": 13, + "id": "7ca576f1", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.130433Z", + "iopub.status.busy": "2026-07-08T00:44:25.130314Z", + "iopub.status.idle": "2026-07-08T00:44:25.140333Z", + "shell.execute_reply": "2026-07-08T00:44:25.139593Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "The migration stands on cost avoidance alone — for the with-AI case in the same frame, open the Corrected Business Case notebook.\n" + ] + }, + { + "data": { + "text/html": [ + "
\n", + "\n", + "\n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + " \n", + "
Migration + WFM (no AI)
3-yr WFM benefits (verbatim, scoped)$2.3M
3-yr incremental cost$3.9M
3-yr net-$1.6M
ROI (net ÷ incremental cost)-40%
NPV @ 13.5% (deck rate)-$2.0M
NPV @ 8.0% (CTM treasury)-$1.8M
Payback (2026–28 window)beyond 2028
Steady-state run-rate saving$5.9M/yr
Breakeven (run-rate extrapolation)40 months (~Apr 2029, extrapolated)
\n", + "
" + ], + "text/plain": [ + " Migration + WFM (no AI)\n", + "3-yr WFM benefits (verbatim, scoped) $2.3M\n", + "3-yr incremental cost $3.9M\n", + "3-yr net -$1.6M\n", + "ROI (net ÷ incremental cost) -40%\n", + "NPV @ 13.5% (deck rate) -$2.0M\n", + "NPV @ 8.0% (CTM treasury) -$1.8M\n", + "Payback (2026–28 window) beyond 2028\n", + "Steady-state run-rate saving $5.9M/yr\n", + "Breakeven (run-rate extrapolation) 40 months (~Apr 2029, extrapolated)" + ] + }, + "metadata": {}, + "output_type": "display_data" + } + ], + "source": [ + "kpis_fmt = pd.DataFrame({\"Migration + WFM (no AI)\": {\n", + " \"3-yr WFM benefits (verbatim, scoped)\": money(kpi[\"benefits_3yr\"]),\n", + " \"3-yr incremental cost\": money(kpi[\"incremental_cost_3yr\"]),\n", + " \"3-yr net\": money(kpi[\"net_3yr\"]),\n", + " \"ROI (net ÷ incremental cost)\": fmt_roi(kpi),\n", + " f\"NPV @ {kpi['discount_rate']:.1%} (deck rate)\": money(kpi[\"npv\"]),\n", + " \"NPV @ 8.0% (CTM treasury)\": money(npv([net_by[y] for y in YEARS], 0.08)),\n", + " \"Payback (2026–28 window)\": kpi[\"payback\"],\n", + " \"Steady-state run-rate saving\": f\"{money(RUNRATE_SAVING)}/yr\",\n", + " \"Breakeven (run-rate extrapolation)\": BREAKEVEN,\n", + "}})\n", + "print(\"The migration stands on cost avoidance alone — for the with-AI case in the \"\n", + " \"same frame, open the Corrected Business Case notebook.\")\n", + "display(kpis_fmt)" + ] + }, + { + "cell_type": "markdown", + "id": "a7329ce6", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 6 · Sensitivity — ramp × licence run-rate\n", + "\n", + "The two commercial levers Genesys controls directly, swept against the 3-yr net:\n", + "the **ramp programme length** (licence-free months) and the **licence run-rate**\n", + "(🟡 whether WFM/WEM SKUs are really inside $4.3M/yr). Contract **termination dates**\n", + "are the other big lever — edit the per-region dates in section 1 and the whole\n", + "notebook recomputes." + ] + }, + { + "cell_type": "code", + "execution_count": 14, + "id": "4ab17e24", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.142421Z", + "iopub.status.busy": "2026-07-08T00:44:25.142284Z", + "iopub.status.idle": "2026-07-08T00:44:25.179491Z", + "shell.execute_reply": "2026-07-08T00:44:25.178617Z" + } + }, + "outputs": [ + { + "data": { + "application/vnd.plotly.v1+json": { + "config": { + "plotlyServerURL": "https://plot.ly" + }, + "data": [ + { + "colorscale": [ + [ + 0.0, + "#e34948" + ], + [ + 0.5, + "#f0efe9" + ], + [ + 1.0, + "#2a78d6" + ] + ], + "hovertemplate": "%{y} × %{x}: %{z:$,.0f}", + "showscale": false, + "type": "heatmap", + "x": [ + "$3.8M/yr", + "$4.3M/yr", + "$4.8M/yr" + ], + "xgap": 2, + "y": [ + "0-mo ramp", + "6-mo ramp", + "12-mo ramp", + "18-mo ramp", + "24-mo ramp" + ], + "ygap": 2, + "z": [ + [ + -4353002.0, + -5853002.0, + -7353002.0 + ], + [ + -2453002.0000000005, + -3703002.0000000005, + -4953002.0 + ], + [ + -553002.0000000005, + -1553002.0000000005, + -2553002.0 + ], + [ + 1346997.9999999998, + 596997.9999999998, + -153002.00000000047 + ], + [ + 3246997.9999999995, + 2746997.9999999995, + 2246997.9999999995 + ] + ], + "zmid": 0 + } + ], + "layout": { + "annotations": [ + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$4.4M", + "x": 0, + "y": 0 + }, + { + "font": { + "color": "#ffffff", + "size": 12 + }, + "showarrow": false, + "text": "-$5.9M", + "x": 1, + "y": 0 + }, + { + "font": { + "color": "#ffffff", + "size": 12 + }, + "showarrow": false, + "text": "-$7.4M", + "x": 2, + "y": 0 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$2.5M", + "x": 0, + "y": 1 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$3.7M", + "x": 1, + "y": 1 + }, + { + "font": { + "color": "#ffffff", + "size": 12 + }, + "showarrow": false, + "text": "-$5.0M", + "x": 2, + "y": 1 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$553K", + "x": 0, + "y": 2 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$1.6M", + "x": 1, + "y": 2 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$2.6M", + "x": 2, + "y": 2 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$1.3M", + "x": 0, + "y": 3 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$597K", + "x": 1, + "y": 3 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "-$153K", + "x": 2, + "y": 3 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$3.2M", + "x": 0, + "y": 4 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$2.7M", + "x": 1, + "y": 4 + }, + { + "font": { + "color": "#0b0b0b", + "size": 12 + }, + "showarrow": false, + "text": "$2.2M", + "x": 2, + "y": 4 + } + ], + "bargap": 0.45, + "font": { + "color": "#52514e", + "family": "system-ui, -apple-system, \"Segoe UI\", sans-serif", + "size": 12 + }, + "height": 400, + "hovermode": "closest", + "legend": { + "font": { + "color": "#52514e", + "size": 11 + }, + "orientation": "h", + "x": 0, + "y": -0.1, + "yanchor": "top" + }, + "margin": { + "b": 80, + "l": 70, + "r": 30, + "t": 70 + }, + "paper_bgcolor": "#fcfcfb", + "plot_bgcolor": "#fcfcfb", + "template": { + "data": { + "bar": [ + { + "error_x": { + "color": "#2a3f5f" + }, + "error_y": { + "color": "#2a3f5f" + }, + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "bar" + } + ], + "barpolar": [ + { + "marker": { + "line": { + "color": "#E5ECF6", + "width": 0.5 + }, + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "barpolar" + } + ], + "carpet": [ + { + "aaxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "baxis": { + "endlinecolor": "#2a3f5f", + "gridcolor": "white", + "linecolor": "white", + "minorgridcolor": "white", + "startlinecolor": "#2a3f5f" + }, + "type": "carpet" + } + ], + "choropleth": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "choropleth" + } + ], + "contour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "contour" + } + ], + "contourcarpet": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "contourcarpet" + } + ], + "heatmap": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "heatmap" + } + ], + "histogram": [ + { + "marker": { + "pattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + } + }, + "type": "histogram" + } + ], + "histogram2d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2d" + } + ], + "histogram2dcontour": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "histogram2dcontour" + } + ], + "mesh3d": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "type": "mesh3d" + } + ], + "parcoords": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "parcoords" + } + ], + "pie": [ + { + "automargin": true, + "type": "pie" + } + ], + "scatter": [ + { + "fillpattern": { + "fillmode": "overlay", + "size": 10, + "solidity": 0.2 + }, + "type": "scatter" + } + ], + "scatter3d": [ + { + "line": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatter3d" + } + ], + "scattercarpet": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattercarpet" + } + ], + "scattergeo": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergeo" + } + ], + "scattergl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattergl" + } + ], + "scattermap": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermap" + } + ], + "scattermapbox": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scattermapbox" + } + ], + "scatterpolar": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolar" + } + ], + "scatterpolargl": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterpolargl" + } + ], + "scatterternary": [ + { + "marker": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "type": "scatterternary" + } + ], + "surface": [ + { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + }, + "colorscale": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "type": "surface" + } + ], + "table": [ + { + "cells": { + "fill": { + "color": "#EBF0F8" + }, + "line": { + "color": "white" + } + }, + "header": { + "fill": { + "color": "#C8D4E3" + }, + "line": { + "color": "white" + } + }, + "type": "table" + } + ] + }, + "layout": { + "annotationdefaults": { + "arrowcolor": "#2a3f5f", + "arrowhead": 0, + "arrowwidth": 1 + }, + "autotypenumbers": "strict", + "coloraxis": { + "colorbar": { + "outlinewidth": 0, + "ticks": "" + } + }, + "colorscale": { + "diverging": [ + [ + 0, + "#8e0152" + ], + [ + 0.1, + "#c51b7d" + ], + [ + 0.2, + "#de77ae" + ], + [ + 0.3, + "#f1b6da" + ], + [ + 0.4, + "#fde0ef" + ], + [ + 0.5, + "#f7f7f7" + ], + [ + 0.6, + "#e6f5d0" + ], + [ + 0.7, + "#b8e186" + ], + [ + 0.8, + "#7fbc41" + ], + [ + 0.9, + "#4d9221" + ], + [ + 1, + "#276419" + ] + ], + "sequential": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ], + "sequentialminus": [ + [ + 0.0, + "#0d0887" + ], + [ + 0.1111111111111111, + "#46039f" + ], + [ + 0.2222222222222222, + "#7201a8" + ], + [ + 0.3333333333333333, + "#9c179e" + ], + [ + 0.4444444444444444, + "#bd3786" + ], + [ + 0.5555555555555556, + "#d8576b" + ], + [ + 0.6666666666666666, + "#ed7953" + ], + [ + 0.7777777777777778, + "#fb9f3a" + ], + [ + 0.8888888888888888, + "#fdca26" + ], + [ + 1.0, + "#f0f921" + ] + ] + }, + "colorway": [ + "#636efa", + "#EF553B", + "#00cc96", + "#ab63fa", + "#FFA15A", + "#19d3f3", + "#FF6692", + "#B6E880", + "#FF97FF", + "#FECB52" + ], + "font": { + "color": "#2a3f5f" + }, + "geo": { + "bgcolor": "white", + "lakecolor": "white", + "landcolor": "#E5ECF6", + "showlakes": true, + "showland": true, + "subunitcolor": "white" + }, + "hoverlabel": { + "align": "left" + }, + "hovermode": "closest", + "mapbox": { + "style": "light" + }, + "paper_bgcolor": "white", + "plot_bgcolor": "#E5ECF6", + "polar": { + "angularaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "radialaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "scene": { + "xaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "yaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + }, + "zaxis": { + "backgroundcolor": "#E5ECF6", + "gridcolor": "white", + "gridwidth": 2, + "linecolor": "white", + "showbackground": true, + "ticks": "", + "zerolinecolor": "white" + } + }, + "shapedefaults": { + "line": { + "color": "#2a3f5f" + } + }, + "ternary": { + "aaxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "baxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + }, + "bgcolor": "#E5ECF6", + "caxis": { + "gridcolor": "white", + "linecolor": "white", + "ticks": "" + } + }, + "title": { + "x": 0.05 + }, + "xaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + }, + "yaxis": { + "automargin": true, + "gridcolor": "white", + "linecolor": "white", + "ticks": "", + "title": { + "standoff": 15 + }, + "zerolinecolor": "white", + "zerolinewidth": 2 + } + } + }, + "title": { + "font": { + "color": "#0b0b0b", + "size": 16 + }, + "text": "3-yr net across ramp length × licence run-rate
Diverging scale centered at $0 · WFM scope and contract dates held at current inputs", + "x": 0.02, + "xanchor": "left" + }, + "xaxis": { + "linecolor": "#c3c2b7", + "showgrid": false, + "tickfont": { + "color": "#898781" + }, + "type": "category" + }, + "yaxis": { + "gridcolor": "#e1e0d9", + "showgrid": false, + "tickfont": { + "color": "#898781" + }, + "zerolinecolor": "#c3c2b7", + "zerolinewidth": 1.5 + } + } + } + }, + "metadata": {}, + "output_type": "display_data" + }, + { + "name": "stdout", + "output_type": "stream", + "text": [ + "Current corner (12-mo ramp × $4.3M/yr): -$1.6M — no corner of the grid turns the 3-yr window positive on its own.\n" + ] + } + ], + "source": [ + "# ── 3-yr net across ramp months × licence run-rate ───────────────────\n", + "RAMP_GRID = [0, 6, 12, 18, 24]\n", + "LIC_GRID = [3_800_000, 4_300_000, 4_800_000]\n", + "\n", + "\n", + "def net_3yr(ramp_months, licence_annual):\n", + " lby = licence_costs_by_year(ramp_months, licence_annual)\n", + " t = {y: current_by_year[y] + lby[y] + ps_by_year[y] for y in YEARS}\n", + " _, n = case_flows(t, ben_by_year)\n", + " return sum(n.values())\n", + "\n", + "\n", + "z = [[net_3yr(rm, lc) for lc in LIC_GRID] for rm in RAMP_GRID]\n", + "_zabs = max(abs(v) for row in z for v in row)\n", + "fig = go.Figure(go.Heatmap(\n", + " z=z, x=[f\"{money(lc)}/yr\" for lc in LIC_GRID],\n", + " y=[f\"{rm}-mo ramp\" for rm in RAMP_GRID],\n", + " zmid=0, colorscale=DIVERGING, showscale=False, xgap=2, ygap=2,\n", + " hovertemplate=\"%{y} × %{x}: %{z:$,.0f}\"))\n", + "for i, rm in enumerate(RAMP_GRID):\n", + " for j, lc in enumerate(LIC_GRID):\n", + " v = z[i][j]\n", + " fig.add_annotation(x=j, y=i, text=f\"{money(v)}\", showarrow=False,\n", + " font=dict(size=12,\n", + " color=\"#ffffff\" if abs(v) > 0.65 * _zabs else INK))\n", + "tei_layout(fig, \"3-yr net across ramp length × licence run-rate\",\n", + " \"Diverging scale centered at $0 · WFM scope and contract dates held at \"\n", + " \"current inputs\", height=400)\n", + "fig.update_layout(xaxis=dict(showgrid=False), yaxis=dict(showgrid=False, tickformat=None),\n", + " hovermode=\"closest\")\n", + "fig.show()\n", + "print(f\"Current corner ({RAMP_MONTHS}-mo ramp × {money(LICENCE_ANNUAL)}/yr): \"\n", + " f\"{money(net_3yr(RAMP_MONTHS, LICENCE_ANNUAL))} — no corner of the grid turns \"\n", + " f\"the 3-yr window positive on its own.\")" + ] + }, + { + "cell_type": "markdown", + "id": "13d4932f", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 7 · Verification & assertions\n", + "\n", + "The next cell re-derives key numbers independently and **raises on any failure**, so\n", + "`jupyter nbconvert --execute` acts as a regression gate for this notebook. Engine pins\n", + "use explicit default arguments so the gate tests `tokencalc`, not the current widget\n", + "state; live-state checks are guarded so the cell stays valid after you edit the inputs." + ] + }, + { + "cell_type": "code", + "execution_count": 15, + "id": "939417e4", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.182334Z", + "iopub.status.busy": "2026-07-08T00:44:25.182142Z", + "iopub.status.idle": "2026-07-08T00:44:25.195425Z", + "shell.execute_reply": "2026-07-08T00:44:25.194878Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "All assertions passed.\n", + " WFM benefits 3-yr $2.3M · programme cost 3-yr $25.8M · net 3-yr -$1.6M · breakeven 40 months (~Apr 2029, extrapolated)\n" + ] + } + ], + "source": [ + "def _approx(got, want, tol=0.5):\n", + " assert abs(got - want) <= tol, f\"got {got:,.2f}, want {want:,.2f}\"\n", + "\n", + "\n", + "# Section 1 — contract mechanics (engine pins, explicit defaults)\n", + "_seed_check = current_state_inputs(sites)\n", + "_approx(_seed_check[\"annual_cost\"].sum(), 7_300_000)\n", + "_l12 = licence_costs_by_year(12)\n", + "_approx(_l12[2026], 0)\n", + "_approx(_l12[2027], 4_300_000)\n", + "_contracts_at_default = (\n", + " (current_state[\"annual_cost\"] - _seed_check[\"annual_cost\"]).abs().max() < 1\n", + " and all(t == dt.date(2027, 12, 31) for t in current_state[\"contract_termination\"])\n", + ")\n", + "if _contracts_at_default:\n", + " # widget seeds are whole dollars → per-region rounding of ≤ $0.50\n", + " _approx(current_by_year[2026], 7_300_000, tol=len(REGIONS))\n", + " _approx(current_by_year[2028], 0)\n", + "\n", + "# Sections 2-3 — WFM scope & phasing at engine defaults\n", + "_, _, _rollout_d = build_rollouts(sites)\n", + "_wfm_d = wfm_benefits_by_year(_rollout_d) # NA + ANZ + ASIA\n", + "assert set(_wfm_d[\"region\"]) == set(DEFAULT_WFM_REGIONS)\n", + "_approx(_wfm_d[\"benefit\"].sum(), 2_314_000) # $0 NA + $1.4M ANZ + $914K ASIA\n", + "_by_d = _wfm_d.groupby(\"year\")[\"benefit\"].sum()\n", + "_approx(_by_d[2026], 0)\n", + "_approx(_by_d[2027], 1_400_000 / 13, tol=1) # ANZ: 1 of 13 live months in 2027\n", + "_approx(wfm_annual_runrate(), 2_900_000)\n", + "_approx(runrate_saving_annual(), 5_900_000)\n", + "\n", + "# Section 5 — default-flow pins (pure engine defaults, no widget state)\n", + "_cur_d = current_costs_by_year(_seed_check)\n", + "_ps_d = ps_costs_by_year()\n", + "_tot_d = {y: _cur_d[y] + _l12[y] + _ps_d[y] for y in YEARS}\n", + "_ben_d = {y: float(_by_d.get(y, 0.0)) for y in YEARS}\n", + "_inc_d, _net_d = case_flows(_tot_d, _ben_d)\n", + "_approx(sum(_net_d.values()), -1_553_000, tol=1) # $2.314M WFM − $3.867M incremental\n", + "assert runrate_breakeven_label(_net_d, runrate_saving_annual()) == \\\n", + " \"40 months (~Apr 2029, extrapolated)\"\n", + "\n", + "# Live state — stack and flows tie out at whatever the widgets say\n", + "_approx(sum(total_by_year.values()),\n", + " sum(licence_by_year.values()) + ps_by_year[2026] + sum(current_by_year.values()))\n", + "for y in YEARS:\n", + " _approx(net_by[y], ben_by_year[y] - (total_by_year[y] - BASELINE_ANNUAL))\n", + "\n", + "print(\"All assertions passed.\")\n", + "print(f\" WFM benefits 3-yr {money(sum(ben_by_year.values()))} · \"\n", + " f\"programme cost 3-yr {money(sum(total_by_year.values()))} · \"\n", + " f\"net 3-yr {money(kpi['net_3yr'])} · breakeven {BREAKEVEN}\")" + ] + }, + { + "cell_type": "markdown", + "id": "67ac8561", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 8 · Risks, notes & next steps\n", + "\n", + "**Findings to lead with**\n", + "- **The platform swap alone does not carry the case in the deck's own window**: net −$1.6M\n", + " by end-2028 at defaults. At the $5.9M/yr steady-state run-rate it turns ~April 2029 —\n", + " a real but slow cost-avoidance story. The AI capabilities are what pull payback inside\n", + " the window (see the Corrected Business Case notebook).\n", + "- **2026 is a pure cost year** here too — PS outlay plus double-billing, zero benefits.\n", + "- The ramp credit and the term-contract run-off cut in opposite directions; both are\n", + " contract facts the deck's cost case omitted.\n", + "\n", + "**Known gaps / assumptions**\n", + "- 🟡 Licence run-rate assumes WFM/WEM SKUs (incl. new APAC seats) are inside $4.3M/yr —\n", + " if WEM is an add-on, raise the sidebar run-rate; section 6 shows the sensitivity.\n", + "- 🟡 Regional current-cost split is an agent-share allocation pending real contract data;\n", + " if NA's existing WFM tool bills separately, fold it into NA's section-1 input.\n", + "- Deck quirk kept verbatim: ASIA WFM annual ($1.6M) exceeds its 3-yr value ($914K); the\n", + " annual value feeds the run-rate extrapolation, the 3-yr value phases in-window.\n", + "- EMEA WFM ($687K 3-yr) is an upside option — sidebar toggle.\n", + "- Not modelled: early-termination fees, co-term options, migration costs beyond the base\n", + " PS line, and any benefit realization lag beyond Genesys's own schedule.\n", + "\n", + "**Next steps**\n", + "- Feed real per-region contract values and termination dates into section 1.\n", + "- Confirm in the order form that WFM/WEM SKUs and the APAC seats are inside the run-rate.\n", + "- Pressure-test the base-price claim: does $2.4M PS really include the NA WFM migration\n", + " and two net-new WFM implementations?" + ] + }, + { + "cell_type": "markdown", + "id": "b8ee762f", + "metadata": {}, + "source": [ + "\n", + "\n", + "## 9 · Machine-readable data appendix\n", + "\n", + "Every number behind the figures above, emitted as markdown tables plus a JSON block, so an\n", + "LLM can draft the client report or presentation directly from the HTML/markdown export\n", + "(`python scripts/export_report.py`). Plotly figures export as JavaScript an LLM cannot\n", + "read — this section carries the data. The tables reflect the **current** input state, so a\n", + "client-customized session exports a client-customized appendix." + ] + }, + { + "cell_type": "code", + "execution_count": 16, + "id": "32ebed57", + "metadata": { + "execution": { + "iopub.execute_input": "2026-07-08T00:44:25.197188Z", + "iopub.status.busy": "2026-07-08T00:44:25.197065Z", + "iopub.status.idle": "2026-07-08T00:44:25.218630Z", + "shell.execute_reply": "2026-07-08T00:44:25.218002Z" + } + }, + "outputs": [ + { + "name": "stdout", + "output_type": "stream", + "text": [ + "\n", + "#### Current-state contracts by region (inputs)\n", + "\n", + "| region | agents | annual_cost | contract_termination | confidence |\n", + "|:---------|---------:|--------------:|:-----------------------|:------------------------------------------------|\n", + "| NA | 890 | 3,348,969 | 2027-12-31 | 🟡 agent-share allocation of the verbatim total |\n", + "| ANZ | 180 | 677,320 | 2027-12-31 | 🟡 agent-share allocation of the verbatim total |\n", + "| EMEA | 320 | 1,204,124 | 2027-12-31 | 🟡 agent-share allocation of the verbatim total |\n", + "| ASIA | 550 | 2,069,588 | 2027-12-31 | 🟡 agent-share allocation of the verbatim total |\n", + "\n", + "#### WFM scope — treatment and verbatim values ($)\n", + "\n", + "| region | WFM treatment | in scope | verbatim annual | verbatim 3-yr |\n", + "|:---------|:--------------------------|:-----------|------------------:|----------------:|\n", + "| NA | migrate existing users | ✓ | 0 | 0 |\n", + "| ANZ | implement (APAC) | ✓ | 1300000 | 1400000 |\n", + "| EMEA | implement (upside option) | — | 824000 | 687000 |\n", + "| ASIA | implement (APAC) | ✓ | 1600000 | 914000 |\n", + "\n", + "#### WFM benefits by region × year (schedule-phased, $)\n", + "\n", + "| region | 2026 | 2027 | 2028 |\n", + "|:---------|-------:|--------:|----------:|\n", + "| ANZ | 0 | 107,692 | 1,292,308 |\n", + "| ASIA | 0 | 0 | 914,000 |\n", + "| NA | 0 | 0 | 0 |\n", + "\n", + "#### Migration programme cost stack ($)\n", + "\n", + "| | 2026 | 2027 | 2028 | 3-yr |\n", + "|:-------------------------------------------|----------:|----------:|----------:|-----------:|\n", + "| CCaaS platform licences (ramp-adjusted) | 0 | 4,300,000 | 4,300,000 | 8,600,000 |\n", + "| Base PS + training (incl. migration + WFM) | 2,567,000 | 0 | 0 | 2,567,000 |\n", + "| Existing platform (term-contract run-off) | 7,300,001 | 7,300,001 | 0 | 14,600,002 |\n", + "\n", + "#### Business-case flows vs do-nothing baseline ($)\n", + "\n", + "| | 2026 | 2027 | 2028 |\n", + "|:-----------------|-----------:|-----------:|-----------:|\n", + "| programme cost | 9,867,001 | 11,600,001 | 4,300,000 |\n", + "| incremental cost | 2,567,001 | 4,300,001 | -3,000,000 |\n", + "| net | -2,567,001 | -4,192,309 | 5,206,308 |\n", + "\n", + "#### KPIs — migration + WFM (no AI)\n", + "\n", + "| | Migration + WFM (no AI) |\n", + "|:-------------------------------------|:------------------------------------|\n", + "| 3-yr WFM benefits (verbatim, scoped) | $2.3M |\n", + "| 3-yr incremental cost | $3.9M |\n", + "| 3-yr net | -$1.6M |\n", + "| ROI (net ÷ incremental cost) | -40% |\n", + "| NPV @ 13.5% (deck rate) | -$2.0M |\n", + "| NPV @ 8.0% (CTM treasury) | -$1.8M |\n", + "| Payback (2026–28 window) | beyond 2028 |\n", + "| Steady-state run-rate saving | $5.9M/yr |\n", + "| Breakeven (run-rate extrapolation) | 40 months (~Apr 2029, extrapolated) |\n", + "\n", + "#### Model state (JSON)\n", + "\n", + "```json\n", + "{\n", + " \"scenario\": \"Genesys Cloud CX migration + WFM (NA migrate, APAC implement) \\u2014 no AI\",\n", + " \"wfm_benefits_by_year\": {\n", + " \"2026\": 0,\n", + " \"2027\": 107692,\n", + " \"2028\": 2206308\n", + " },\n", + " \"cost_by_year\": {\n", + " \"2026\": 9867001,\n", + " \"2027\": 11600001,\n", + " \"2028\": 4300000\n", + " },\n", + " \"net_by_year\": {\n", + " \"2026\": -2567001,\n", + " \"2027\": -4192309,\n", + " \"2028\": 5206308\n", + " },\n", + " \"kpis\": {\n", + " \"benefits_3yr\": 2314000,\n", + " \"incremental_cost_3yr\": 3867002,\n", + " \"net_3yr\": -1553002,\n", + " \"roi\": -0.4016,\n", + " \"npv\": -1955248,\n", + " \"discount_rate\": 0.135,\n", + " \"payback\": \"beyond 2028\"\n", + " },\n", + " \"runrate_saving_annual\": 5900000,\n", + " \"breakeven\": \"40 months (~Apr 2029, extrapolated)\",\n", + " \"assumptions\": {\n", + " \"ramp_months\": 12,\n", + " \"licence_annual\": 4300000,\n", + " \"licence_includes_wfm_skus\": true,\n", + " \"wfm_regions\": [\n", + " \"NA\",\n", + " \"ANZ\",\n", + " \"ASIA\"\n", + " ],\n", + " \"migration_and_wfm_in_base_price\": true,\n", + " \"discount_rate\": 0.135,\n", + " \"baseline_annual\": 7300000,\n", + " \"current_state_by_region\": {\n", + " \"NA\": {\n", + " \"annual_cost\": 3348969,\n", + " \"contract_termination\": \"2027-12-31\"\n", + " },\n", + " \"ANZ\": {\n", + " \"annual_cost\": 677320,\n", + " \"contract_termination\": \"2027-12-31\"\n", + " },\n", + " \"EMEA\": {\n", + " \"annual_cost\": 1204124,\n", + " \"contract_termination\": \"2027-12-31\"\n", + " },\n", + " \"ASIA\": {\n", + " \"annual_cost\": 2069588,\n", + " \"contract_termination\": \"2027-12-31\"\n", + " }\n", + " }\n", + " }\n", + "}\n", + "```\n" + ] + } + ], + "source": [ + "# ── Data appendix — LLM-readable dump of every model output ──────────\n", + "import json as _json\n", + "\n", + "\n", + "def _section(title, df, **kw):\n", + " print(f\"\\n#### {title}\\n\")\n", + " print(df.to_markdown(floatfmt=\",.0f\", **kw))\n", + "\n", + "\n", + "_section(\"Current-state contracts by region (inputs)\",\n", + " current_state.reset_index().drop(columns=[\"share\"]), index=False)\n", + "_section(\"WFM scope — treatment and verbatim values ($)\", wfm_scope_table)\n", + "if not wfm_long.empty:\n", + " _section(\"WFM benefits by region × year (schedule-phased, $)\",\n", + " wfm_long.pivot_table(index=\"region\", columns=\"year\",\n", + " values=\"benefit\", aggfunc=\"sum\"))\n", + "_section(\"Migration programme cost stack ($)\", migration_costs)\n", + "_section(\"Business-case flows vs do-nothing baseline ($)\",\n", + " pd.DataFrame({\"programme cost\": total_by_year,\n", + " \"incremental cost\": inc, \"net\": net_by}).T[YEARS])\n", + "_section(\"KPIs — migration + WFM (no AI)\", kpis_fmt)\n", + "\n", + "\n", + "def _jval(v):\n", + " if isinstance(v, float):\n", + " return round(v, 4) if abs(v) < 10 else round(v)\n", + " return v\n", + "\n", + "\n", + "print(\"\\n#### Model state (JSON)\\n\")\n", + "print(\"```json\")\n", + "print(_json.dumps({\n", + " \"scenario\": \"Genesys Cloud CX migration + WFM (NA migrate, APAC implement) — no AI\",\n", + " \"wfm_benefits_by_year\": {str(y): round(ben_by_year[y]) for y in YEARS},\n", + " \"cost_by_year\": {str(y): round(total_by_year[y]) for y in YEARS},\n", + " \"net_by_year\": {str(y): round(net_by[y]) for y in YEARS},\n", + " \"kpis\": {k: _jval(v) for k, v in kpi.items()},\n", + " \"runrate_saving_annual\": round(RUNRATE_SAVING),\n", + " \"breakeven\": BREAKEVEN,\n", + " \"assumptions\": {\n", + " \"ramp_months\": RAMP_MONTHS,\n", + " \"licence_annual\": round(LICENCE_ANNUAL),\n", + " \"licence_includes_wfm_skus\": True,\n", + " \"wfm_regions\": WFM_REGIONS,\n", + " \"migration_and_wfm_in_base_price\": True,\n", + " \"discount_rate\": DISCOUNT_RATE,\n", + " \"baseline_annual\": round(BASELINE_ANNUAL),\n", + " \"current_state_by_region\": {\n", + " r: {\"annual_cost\": round(float(current_state.loc[r, \"annual_cost\"])),\n", + " \"contract_termination\": current_state.loc[r, \"contract_termination\"].isoformat()}\n", + " for r in REGIONS},\n", + " },\n", + "}, indent=2))\n", + "print(\"```\")" + ] + } + ], + "metadata": { + "kernelspec": { + "display_name": "Python 3 (ipykernel)", + "language": "python", + "name": "python3" + }, + "language_info": { + "codemirror_mode": { + "name": "ipython", + "version": 3 + }, + "file_extension": ".py", + "mimetype": "text/x-python", + "name": "python", + "nbconvert_exporter": "python", + "pygments_lexer": "ipython3", + "version": "3.13.7" + }, + "widgets": { + "application/vnd.jupyter.widget-state+json": { + "state": { + "2b937636abf64a27aea2780988f790c2": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "36ab088e1ab642748d8c30c5a34559ad": { + "model_module": "@jupyter-widgets/controls", + "model_module_version": "2.0.0", + "model_name": "HTMLStyleModel", + "state": { + "_model_module": "@jupyter-widgets/controls", + "_model_module_version": "2.0.0", + "_model_name": "HTMLStyleModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "StyleView", + "background": null, + "description_width": "", + "font_size": null, + "text_color": null + } + }, + "4049cd4af46c4c19acf3535b2a553f56": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "418f2449106245368a83b6674d042595": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.select.SelectWidget", + "_css": "\n .mljar-select-container {\n display: flex;\n flex-direction: column;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n }\n\n .mljar-select-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-select-control {\n position: relative;\n display: flex;\n align-items: center;\n cursor: default;\n }\n\n .mljar-select-widget-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 36px 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n line-height: 1.4;\n transition: border-color 0.15s ease, box-shadow 0.15s ease;\n\n appearance: none !important;\n background-color: #ffffff !important;\n color: #0f172a !important;\n cursor: default;\n }\n\n .mljar-select-widget-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n cursor: text;\n }\n\n .mljar-select-caret {\n position: absolute;\n right: 12px;\n top: 50%;\n width: 8px;\n height: 8px;\n border-right: 1.5px solid #0f172a;\n border-bottom: 1.5px solid #0f172a;\n transform: translateY(-65%) rotate(45deg);\n pointer-events: none;\n opacity: 0.5;\n transition: transform 0.18s ease, opacity 0.18s ease;\n }\n\n .mljar-select-container.is-open .mljar-select-caret {\n opacity: 1;\n transform: translateY(-35%) rotate(225deg);\n }\n\n .mljar-select-dropdown {\n display: none;\n margin-top: 6px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-shadow: 0 8px 24px rgba(15, 23, 42, 0.12);\n overflow: hidden;\n }\n\n .mljar-select-list {\n max-height: 260px;\n overflow-y: auto;\n }\n\n .mljar-select-option {\n display: block;\n width: 100%;\n padding: 9px 10px;\n border: 0;\n background: transparent;\n color: #0f172a;\n text-align: left;\n cursor: pointer;\n font: inherit;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-select-option:hover {\n background: #f3f3f4;\n }\n\n .mljar-select-option:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-select-option.is-selected {\n background: #e6f2ff;\n color: #007bff;\n font-weight: 600;\n }\n\n .mljar-select-option.is-selected:hover,\n .mljar-select-option.is-selected:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-select-empty {\n display: none;\n padding: 10px;\n color: #616673;\n font-size: 0.95em;\n }\n\n .mljar-select-widget-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-select-control.is-disabled .mljar-select-caret {\n opacity: 0.45;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const normalize = value => String(value ?? \"\").toLowerCase().trim();\n const getChoices = () =>\n Array.isArray(model.get(\"choices\")) ? [...model.get(\"choices\")] : [];\n const isDisabled = () => !!model.get(\"disabled\");\n const isHidden = () => !!model.get(\"hidden\");\n\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-select-container\");\n\n if (model.get(\"label\")) {\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-select-label\");\n topLabel.innerHTML = model.get(\"label\");\n container.appendChild(topLabel);\n }\n\n const control = document.createElement(\"div\");\n control.classList.add(\"mljar-select-control\");\n\n const input = document.createElement(\"input\");\n input.type = \"text\";\n input.classList.add(\"mljar-select-widget-input\");\n input.autocomplete = \"off\";\n input.spellcheck = false;\n\n const caret = document.createElement(\"div\");\n caret.classList.add(\"mljar-select-caret\");\n\n control.appendChild(input);\n control.appendChild(caret);\n\n const dropdown = document.createElement(\"div\");\n dropdown.classList.add(\"mljar-select-dropdown\");\n\n const list = document.createElement(\"div\");\n list.classList.add(\"mljar-select-list\");\n\n const emptyState = document.createElement(\"div\");\n emptyState.classList.add(\"mljar-select-empty\");\n emptyState.textContent = \"No matches\";\n\n dropdown.appendChild(list);\n dropdown.appendChild(emptyState);\n\n container.appendChild(control);\n container.appendChild(dropdown);\n el.appendChild(container);\n\n let isOpen = false;\n let filteredChoices = [];\n let lastCommittedValue = \"\";\n let isEditing = false;\n\n const setOpen = next => {\n if (isDisabled()) {\n isOpen = false;\n } else {\n isOpen = !!next;\n }\n container.classList.toggle(\"is-open\", isOpen);\n dropdown.style.display = isOpen ? \"block\" : \"none\";\n };\n\n const updateDisabledState = () => {\n const disabled = isDisabled();\n input.disabled = disabled;\n control.classList.toggle(\"is-disabled\", disabled);\n };\n\n const updateHiddenState = () => {\n container.style.display = isHidden() ? \"none\" : \"\";\n };\n\n const syncInputWithValue = () => {\n const value = model.get(\"value\") || \"\";\n lastCommittedValue = value;\n if (!isEditing) {\n input.value = value;\n }\n };\n\n const filterChoices = query => {\n const normalizedQuery = normalize(query);\n const allChoices = getChoices();\n if (!normalizedQuery) {\n return allChoices;\n }\n return allChoices.filter(choice =>\n normalize(choice).includes(normalizedQuery)\n );\n };\n\n const renderList = () => {\n list.innerHTML = \"\";\n filteredChoices.forEach(choice => {\n const option = document.createElement(\"button\");\n option.type = \"button\";\n option.classList.add(\"mljar-select-option\");\n if (choice === model.get(\"value\")) {\n option.classList.add(\"is-selected\");\n }\n option.textContent = choice;\n option.addEventListener(\"mousedown\", event => {\n event.preventDefault();\n event.stopPropagation();\n model.set(\"value\", choice);\n model.save_changes();\n isEditing = false;\n syncInputWithValue();\n renderList();\n setOpen(false);\n });\n list.appendChild(option);\n });\n\n const hasMatches = filteredChoices.length > 0;\n list.style.display = hasMatches ? \"block\" : \"none\";\n emptyState.style.display = hasMatches ? \"none\" : \"block\";\n };\n\n const refreshList = () => {\n filteredChoices = filterChoices(input.value);\n renderList();\n };\n\n const openWithCurrentQuery = () => {\n isEditing = true;\n input.value = \"\";\n refreshList();\n setOpen(true);\n };\n\n control.addEventListener(\"click\", event => {\n event.stopPropagation();\n if (isDisabled()) {\n return;\n }\n openWithCurrentQuery();\n input.focus();\n });\n\n input.addEventListener(\"input\", () => {\n if (isDisabled()) {\n return;\n }\n refreshList();\n setOpen(true);\n });\n\n input.addEventListener(\"focus\", () => {\n if (isDisabled()) {\n return;\n }\n openWithCurrentQuery();\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n input.value = lastCommittedValue;\n });\n\n const handleDocumentClick = event => {\n if (!container.contains(event.target)) {\n isEditing = false;\n setOpen(false);\n input.value = lastCommittedValue;\n }\n };\n\n document.addEventListener(\"click\", handleDocumentClick);\n\n model.on(\"change:value\", () => {\n syncInputWithValue();\n refreshList();\n });\n\n model.on(\"change:choices\", () => {\n const choices = getChoices();\n if (!choices.includes(model.get(\"value\")) && choices.length > 0) {\n model.set(\"value\", choices[0]);\n model.save_changes();\n return;\n }\n syncInputWithValue();\n refreshList();\n });\n\n model.on(\"change:disabled\", () => {\n updateDisabledState();\n if (isDisabled()) {\n isEditing = false;\n setOpen(false);\n }\n });\n\n model.on(\"change:hidden\", () => {\n updateHiddenState();\n });\n\n updateDisabledState();\n updateHiddenState();\n syncInputWithValue();\n refreshList();\n setOpen(false);\n\n return () => {\n document.removeEventListener(\"click\", handleDocumentClick);\n };\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "choices": [ + "13.5% (deck)", + "8.0% (CTM treasury)" + ], + "disabled": false, + "hidden": false, + "label": "NPV discount rate", + "layout": "IPY_MODEL_97775efd267643e2a6cacf19f74d8881", + "layout_path": null, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "13.5% (deck)" + } + }, + "4642350575194490b7d9ed5c8f4e956f": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "56ad595a5e4a45c9ab13fb8ca1822d82": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ASIA — current platform cost ($/yr)", + "layout": "IPY_MODEL_a9f8ba71821a4c59be71d4f6f20d5cb1", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 2069588.0 + } + }, + "58d70d2b4fef4c8f87e02d5e6a5ced5d": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "60230c9272ad41139f7b8cdc16ad0d87": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "69363ef728004eb587b95ad5eeb8995b": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "701f9b3f6fa747f5abd97876777785df": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ASIA — contract termination", + "layout": "IPY_MODEL_b4137f1980b14440abee145f02a3f3ec", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "72b80b7fd621417ca15b3ac7d058b757": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "EMEA — contract termination", + "layout": "IPY_MODEL_bcd839aaf93d4435a34035babc729daf", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "7742525da3ea413e97d2cfc40e6b73d4": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "7a150d2b059b4c769da78ec1301ce34d": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "NA — current platform cost ($/yr)", + "layout": "IPY_MODEL_4642350575194490b7d9ed5c8f4e956f", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 3348969.0 + } + }, + "7ec342097b35498a8385688f0ab16f13": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.checkbox.CheckboxWidget", + "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "appearance": "toggle", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "WFM — ASIA (implement)", + "last_changed_at": "", + "layout": "IPY_MODEL_69363ef728004eb587b95ad5eeb8995b", + "layout_path": null, + "n_toggles": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": true + } + }, + "82431bad9263463187c3a824326eedcf": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "NA — contract termination", + "layout": "IPY_MODEL_58d70d2b4fef4c8f87e02d5e6a5ced5d", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "8d3bd1c968c9418fbb2937303f3fbb38": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "EMEA — current platform cost ($/yr)", + "layout": "IPY_MODEL_cf077822220240e1b1f2a9b78a5b314e", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 1204124.0 + } + }, + "97775efd267643e2a6cacf19f74d8881": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "9b301ed2ca294f05902a6855e5e41920": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.date.DateInputWidget", + "_css": "\n .mljar-date-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-date-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-date-input {\n width: 100%;\n min-height: 40px;\n padding: 9px 10px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n color: #0f172a;\n box-sizing: border-box;\n line-height: 1.4;\n }\n\n .mljar-date-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-date-input:focus {\n outline: none;\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n @media (max-width: 768px) {\n .mljar-date-input {\n min-height: 44px;\n padding: 10px 12px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-date-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-date-label\");\n\n const input = document.createElement(\"input\");\n input.type = \"date\";\n input.classList.add(\"mljar-date-input\");\n\n container.appendChild(topLabel);\n container.appendChild(input);\n el.appendChild(container);\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Date\";\n input.value = model.get(\"value\") || \"\";\n\n const min = model.get(\"min\") || \"\";\n const max = model.get(\"max\") || \"\";\n if (min) input.min = min; else input.removeAttribute(\"min\");\n if (max) input.max = max; else input.removeAttribute(\"max\");\n\n input.disabled = !!model.get(\"disabled\");\n container.style.display = model.get(\"hidden\") ? \"none\" : \"flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n model.set(\"value\", input.value);\n model.save_changes();\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ANZ — contract termination", + "layout": "IPY_MODEL_b81ddaa7f50f48f3b7d51ca3c677cd6d", + "layout_path": null, + "max": "", + "min": "", + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": "2027-12-31" + } + }, + "a9f8ba71821a4c59be71d4f6f20d5cb1": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "b4137f1980b14440abee145f02a3f3ec": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "b81ddaa7f50f48f3b7d51ca3c677cd6d": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "bcd839aaf93d4435a34035babc729daf": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "c0c824e7a641458cadcc23a9d93b5d15": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "cf077822220240e1b1f2a9b78a5b314e": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "de213f8c9e7242dca519f335951528dd": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "Genesys ramp — licence-free months", + "layout": "IPY_MODEL_ec9035f9afa4494ab4e48f2284a23d4c", + "layout_path": null, + "max": 24.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 1.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 12.0 + } + }, + "e502bd1367354f3b8cd8e6889a4f4d50": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.checkbox.CheckboxWidget", + "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "appearance": "toggle", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "WFM — ANZ (implement)", + "last_changed_at": "", + "layout": "IPY_MODEL_7742525da3ea413e97d2cfc40e6b73d4", + "layout_path": null, + "n_toggles": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": true + } + }, + "e6f9520844b84d66a15de199f5ecf700": { + "model_module": "@jupyter-widgets/controls", + "model_module_version": "2.0.0", + "model_name": "HTMLModel", + "state": { + "_dom_classes": [], + "_model_module": "@jupyter-widgets/controls", + "_model_module_version": "2.0.0", + "_model_name": "HTMLModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/controls", + "_view_module_version": "2.0.0", + "_view_name": "HTMLView", + "cell_id": "", + "description": "", + "description_allow_html": false, + "layout": "IPY_MODEL_60230c9272ad41139f7b8cdc16ad0d87", + "layout_path": null, + "placeholder": "​", + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "style": "IPY_MODEL_36ab088e1ab642748d8c30c5a34559ad", + "tabbable": null, + "tooltip": null, + "value": "" + } + }, + "e99ec85877354dd5973cb641103db205": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "Genesys licence run-rate ($/yr)", + "layout": "IPY_MODEL_ffebc83a901849f08ca62e76b4b899b8", + "layout_path": null, + "max": 10000000.0, + "min": 0.0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "step": 100000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 4300000.0 + } + }, + "ec9035f9afa4494ab4e48f2284a23d4c": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + }, + "f01f7a6671d84072bfb17c43a9844009": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.checkbox.CheckboxWidget", + "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "appearance": "toggle", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "WFM — EMEA (upside option)", + "last_changed_at": "", + "layout": "IPY_MODEL_4049cd4af46c4c19acf3535b2a553f56", + "layout_path": null, + "n_toggles": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": false + } + }, + "f6e29bda007a4096a6624a90eb2a7190": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.checkbox.CheckboxWidget", + "_css": "\n .mljar-checkbox-container {\n display: inline-flex;\n align-items: center;\n gap: 10px;\n cursor: pointer;\n user-select: none;\n -webkit-tap-highlight-color: transparent;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n color: #0f172a;\n padding-left: 5px;\n }\n .mljar-checkbox-container.is-disabled {\n opacity: 0.6;\n cursor: not-allowed;\n }\n\n .mljar-checkbox-input {\n position: absolute;\n opacity: 0;\n width: 0;\n height: 0;\n }\n\n .mljar-checkbox-input:focus-visible + .mljar-checkbox-control {\n box-shadow: inset 0 0 0 2px #007bff;\n }\n\n .mljar-checkbox-label {\n font-size: 14px;\n line-height: 1.2;\n padding-top: 2px;\n }\n\n /* --- Toggle style (15% smaller) --- */\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control {\n position: relative;\n width: 34px;\n height: 19px;\n border-radius: 999px;\n background: #f1f1f2;\n border: 1px solid #cfd1d5;\n transition: background 150ms ease, border-color 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control {\n background: #007bff;\n border-color: #007bff;\n }\n .mljar-checkbox-container.is-toggle .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n top: 2px;\n left: 2px;\n width: 15px;\n height: 15px;\n border-radius: 50%;\n background: #ffffff;\n box-shadow: 0 1px 2px rgba(0,0,0,0.12), 0 0 0 1px rgba(0,0,0,0.04);\n transition: transform 150ms ease;\n }\n .mljar-checkbox-container.is-toggle.is-checked .mljar-checkbox-control::after {\n transform: translateX(15px);\n }\n\n /* --- Classic box style --- */\n .mljar-checkbox-container.is-box .mljar-checkbox-control {\n width: 16px;\n height: 16px;\n border-radius: 4px;\n border: 1px solid #cfd1d5;\n background: #ffffff;\n display: inline-block;\n position: relative;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control {\n border-color: #007bff;\n background: #007bff;\n }\n .mljar-checkbox-container.is-box.is-checked .mljar-checkbox-control::after {\n content: \"\";\n position: absolute;\n left: 4px;\n top: 0px;\n width: 5px;\n height: 10px;\n border: solid #fff;\n border-width: 0 2px 2px 0;\n transform: rotate(45deg);\n }\n\n .mljar-checkbox-container:not(.is-disabled):hover .mljar-checkbox-control {\n border-color: #007bff;\n background: #f3f3f4;\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"label\");\n container.classList.add(\"mljar-checkbox-container\");\n\n const input = document.createElement(\"input\");\n input.type = \"checkbox\";\n input.classList.add(\"mljar-checkbox-input\");\n\n const control = document.createElement(\"span\");\n control.classList.add(\"mljar-checkbox-control\");\n\n const text = document.createElement(\"span\");\n text.classList.add(\"mljar-checkbox-label\");\n\n container.appendChild(input);\n container.appendChild(control);\n container.appendChild(text);\n el.appendChild(container);\n\n function syncFromModel() {\n // appearance\n const a = model.get(\"appearance\") || \"toggle\";\n container.classList.remove(\"is-toggle\",\"is-box\");\n container.classList.add(`is-${a}`);\n input.setAttribute(\"role\", a === \"toggle\" ? \"switch\" : \"checkbox\");\n\n // value\n const v = !!model.get(\"value\");\n if (input.checked !== v) {\n input.checked = v;\n input.setAttribute(\"aria-checked\", String(v));\n }\n container.classList.toggle(\"is-checked\", v);\n\n // disabled\n const d = !!model.get(\"disabled\");\n input.disabled = d;\n container.classList.toggle(\"is-disabled\", d);\n\n // label\n text.textContent = model.get(\"label\") || \"\";\n\n // hidden (exists but not visible)\n container.style.display = model.get(\"hidden\") ? \"none\" : \"inline-flex\";\n }\n\n input.addEventListener(\"change\", () => {\n if (model.get(\"disabled\")) return;\n\n const v = input.checked;\n if (model.get(\"value\") !== v) {\n model.set(\"value\", v);\n model.set(\"last_changed_at\", new Date().toISOString());\n model.set(\"n_toggles\", (model.get(\"n_toggles\") || 0) + 1);\n model.save_changes();\n // model.send({ type: \"changed\", value: v });\n }\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:appearance\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n \n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }\n */\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "appearance": "toggle", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "WFM — NA (migrate existing users)", + "last_changed_at": "", + "layout": "IPY_MODEL_2b937636abf64a27aea2780988f790c2", + "layout_path": null, + "n_toggles": 0, + "position": "sidebar", + "render_slot_id": null, + "source_cell_id": null, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": true + } + }, + "ff2cafef5fb24fb4b60e4972527894f7": { + "model_module": "anywidget", + "model_module_version": "~0.11.*", + "model_name": "AnyModel", + "state": { + "_anywidget_id": "mercury.number.NumberInputWidget", + "_css": "\n .mljar-number-container {\n display: flex;\n flex-direction: column;\n width: 100%;\n font-family: ui-sans-serif, system-ui, -apple-system, 'Segoe UI', Roboto, sans-serif;\n font-size: 14px;\n color: #0f172a;\n margin-bottom: 8px;\n padding-left: 4px;\n padding-right: 4px;\n box-sizing: border-box;\n }\n\n .mljar-number-label {\n margin-bottom: 4px;\n font-weight: 600;\n }\n\n .mljar-number-field-row {\n display: flex;\n align-items: stretch;\n width: 100%;\n min-height: 40px;\n border: 1px solid #cfd1d5;\n border-radius: 6px;\n background: #ffffff;\n box-sizing: border-box;\n overflow: hidden;\n }\n\n .mljar-number-input {\n flex: 1 1 auto;\n min-width: 0;\n min-height: 100%;\n padding: 7px 10px;\n border: 0;\n border-radius: 0;\n background: #ffffff;\n box-sizing: border-box;\n background-color: #ffffff !important;\n color: #0f172a !important;\n font: inherit;\n line-height: 1.2;\n -moz-appearance: textfield;\n }\n\n .mljar-number-input::-webkit-outer-spin-button,\n .mljar-number-input::-webkit-inner-spin-button {\n -webkit-appearance: none;\n margin: 0;\n }\n\n .mljar-number-input:disabled {\n background: #f5f5f5;\n color: #888;\n cursor: not-allowed;\n }\n\n .mljar-number-input:focus {\n outline: none;\n }\n\n .mljar-number-field-row:focus-within {\n border-color: #007bff;\n border-width: 2px;\n box-shadow: none;\n }\n\n .mljar-number-field-row:focus-within .mljar-number-controls {\n border-left-color: #007bff;\n }\n\n .mljar-number-controls {\n display: flex;\n align-items: stretch;\n flex: 0 0 auto;\n border-left: 1px solid #cfd1d5;\n background: #f1f1f2;\n }\n\n .mljar-number-step-btn {\n display: inline-flex;\n align-items: center;\n justify-content: center;\n width: 38px;\n min-width: 38px;\n min-height: 100%;\n border: 0;\n border-radius: 0;\n background: transparent;\n color: #0f172a;\n font: inherit;\n font-size: 18px;\n font-weight: 700;\n line-height: 1;\n cursor: pointer;\n padding: 0;\n user-select: none;\n -webkit-user-select: none;\n touch-action: manipulation;\n transition: background-color 0.14s ease, color 0.14s ease;\n }\n\n .mljar-number-step-up {\n border-left: 1px solid #cfd1d5;\n }\n\n .mljar-number-step-btn:hover {\n background: #f3f3f4;\n }\n\n .mljar-number-step-btn:active {\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:focus-visible {\n outline: none;\n background: #e6f2ff;\n color: #007bff;\n }\n\n .mljar-number-step-btn:disabled {\n background: #f5f5f5;\n color: #aaa;\n cursor: not-allowed;\n }\n\n @media (max-width: 768px) {\n .mljar-number-field-row {\n min-height: 44px;\n }\n\n .mljar-number-input {\n min-height: 44px;\n padding: 8px 12px;\n }\n\n .mljar-number-step-btn {\n font-size: 19px;\n width: 44px;\n min-width: 44px;\n }\n }\n ", + "_dom_classes": [], + "_esm": "\n function render({ model, el }) {\n const container = document.createElement(\"div\");\n container.classList.add(\"mljar-number-container\");\n\n const topLabel = document.createElement(\"div\");\n topLabel.classList.add(\"mljar-number-label\");\n\n const fieldRow = document.createElement(\"div\");\n fieldRow.classList.add(\"mljar-number-field-row\");\n\n const input = document.createElement(\"input\");\n input.type = \"number\";\n input.classList.add(\"mljar-number-input\");\n\n const decrementBtn = document.createElement(\"button\");\n decrementBtn.type = \"button\";\n decrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-down\");\n decrementBtn.textContent = \"-\";\n decrementBtn.setAttribute(\"aria-label\", \"Decrease value\");\n\n const incrementBtn = document.createElement(\"button\");\n incrementBtn.type = \"button\";\n incrementBtn.classList.add(\"mljar-number-step-btn\", \"mljar-number-step-up\");\n incrementBtn.textContent = \"+\";\n incrementBtn.setAttribute(\"aria-label\", \"Increase value\");\n\n const controls = document.createElement(\"div\");\n controls.classList.add(\"mljar-number-controls\");\n\n controls.appendChild(decrementBtn);\n controls.appendChild(incrementBtn);\n fieldRow.appendChild(input);\n fieldRow.appendChild(controls);\n\n container.appendChild(topLabel);\n container.appendChild(fieldRow);\n el.appendChild(container);\n\n function clamp(val, min, max) {\n if (Number.isFinite(min) && val < min) return min;\n if (Number.isFinite(max) && val > max) return max;\n return val;\n }\n\n function normalizeStep(step) {\n return Number.isFinite(step) && step > 0 ? step : 1;\n }\n\n function snapToStep(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = Math.round((value - base) / safeStep);\n const snapped = base + steps * safeStep;\n const precision = Math.max(\n 0,\n (String(safeStep).split(\".\")[1] || \"\").length\n );\n\n return Number(snapped.toFixed(precision + 2));\n }\n\n function isOnStepGrid(value, min, step) {\n const safeStep = normalizeStep(step);\n const base = Number.isFinite(min) ? min : 0;\n const steps = (value - base) / safeStep;\n const nearest = Math.round(steps);\n const epsilon = Math.max(1e-9, safeStep * 1e-9);\n\n return Math.abs(steps - nearest) <= epsilon;\n }\n\n function getCurrentBounds() {\n return {\n min: Number(model.get(\"min\")),\n max: Number(model.get(\"max\")),\n };\n }\n\n function isTransientDraft(raw) {\n return raw === \"\" || raw === \"-\" || raw === \".\" || raw === \"-.\";\n }\n\n let isEditing = false;\n const INPUT_COMMIT_DEBOUNCE_MS = 400;\n\n function clearPendingDraftCommit() {\n if (debounceTimer) clearTimeout(debounceTimer);\n pendingDraftValue = null;\n }\n\n function parseDraftValue(rawValue) {\n const raw = String(rawValue).trim();\n if (isTransientDraft(raw)) {\n return { kind: \"transient\" };\n }\n\n const value = Number(raw);\n if (!Number.isFinite(value)) {\n return { kind: \"invalid\" };\n }\n\n return { kind: \"number\", value };\n }\n\n function commitValue(nextValue, saveNow = true) {\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n const parsed = parseDraftValue(nextValue);\n if (parsed.kind !== \"number\") {\n syncFromModel();\n return;\n }\n\n let v = parsed.value;\n v = clamp(v, min, max);\n v = snapToStep(v, min, step);\n v = clamp(v, min, max);\n input.value = String(v);\n model.set(\"value\", v);\n\n if (saveNow) {\n model.save_changes();\n }\n }\n\n function syncFromModel() {\n topLabel.innerHTML = model.get(\"label\") || \"Enter number\";\n\n const min = Number(model.get(\"min\"));\n const max = Number(model.get(\"max\"));\n const step = Number(model.get(\"step\"));\n\n if (Number.isFinite(min)) input.min = String(min); else input.removeAttribute(\"min\");\n if (Number.isFinite(max)) input.max = String(max); else input.removeAttribute(\"max\");\n if (Number.isFinite(step)) input.step = String(step); else input.removeAttribute(\"step\");\n\n const v = Number(model.get(\"value\"));\n if (!isEditing) {\n input.value = Number.isFinite(v) ? String(v) : \"\";\n }\n\n const disabled = !!model.get(\"disabled\");\n input.disabled = disabled;\n incrementBtn.disabled = disabled;\n decrementBtn.disabled = disabled;\n\n const hidden = !!model.get(\"hidden\");\n container.style.display = hidden ? \"none\" : \"flex\";\n }\n\n let debounceTimer = null;\n let pendingDraftValue = null;\n input.addEventListener(\"focus\", () => {\n isEditing = true;\n });\n\n input.addEventListener(\"input\", () => {\n if (model.get(\"disabled\")) return;\n\n const parsed = parseDraftValue(input.value);\n if (parsed.kind !== \"number\") {\n clearPendingDraftCommit();\n return;\n }\n\n const v = parsed.value;\n const { min, max } = getCurrentBounds();\n const step = Number(model.get(\"step\"));\n if (Number.isFinite(min) && v < min) {\n clearPendingDraftCommit();\n return;\n }\n if (Number.isFinite(max) && v > max) {\n clearPendingDraftCommit();\n return;\n }\n if (!isOnStepGrid(v, min, step)) {\n clearPendingDraftCommit();\n return;\n }\n\n pendingDraftValue = v;\n if (debounceTimer) clearTimeout(debounceTimer);\n debounceTimer = setTimeout(() => {\n if (pendingDraftValue === null) return;\n model.set(\"value\", pendingDraftValue);\n model.save_changes();\n pendingDraftValue = null;\n }, INPUT_COMMIT_DEBOUNCE_MS);\n });\n\n input.addEventListener(\"blur\", () => {\n isEditing = false;\n clearPendingDraftCommit();\n commitValue(input.value, true);\n });\n\n input.addEventListener(\"keydown\", event => {\n if (event.key === \"Enter\") {\n event.preventDefault();\n input.blur();\n }\n });\n\n incrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base + step, min, step));\n });\n\n decrementBtn.addEventListener(\"click\", () => {\n if (model.get(\"disabled\")) return;\n const current = Number(model.get(\"value\"));\n const step = normalizeStep(Number(model.get(\"step\")));\n const min = Number(model.get(\"min\"));\n const base = Number.isFinite(current) ? current : 0;\n commitValue(snapToStep(base - step, min, step));\n });\n\n model.on(\"change:value\", syncFromModel);\n model.on(\"change:min\", syncFromModel);\n model.on(\"change:max\", syncFromModel);\n model.on(\"change:step\", syncFromModel);\n model.on(\"change:label\", syncFromModel);\n model.on(\"change:disabled\", syncFromModel);\n model.on(\"change:hidden\", syncFromModel);\n\n syncFromModel();\n\n // ---- read cell id (no DOM modifications) ----\n /*\n const ID_ATTR = \"data-cell-id\";\n const hostWithId = el.closest(`[${ID_ATTR}]`);\n const cellId = hostWithId ? hostWithId.getAttribute(ID_ATTR) : null;\n\n if (cellId) {\n model.set(\"cell_id\", cellId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: cellId });\n } else {\n const mo = new MutationObserver(() => {\n const host = el.closest(`[${ID_ATTR}]`);\n const newId = host?.getAttribute(ID_ATTR);\n if (newId) {\n model.set(\"cell_id\", newId);\n model.save_changes();\n model.send({ type: \"cell_id_detected\", value: newId });\n mo.disconnect();\n }\n });\n mo.observe(document.body, { attributes: true, subtree: true, attributeFilter: [ID_ATTR] });\n }*/\n }\n export default { render };\n ", + "_model_module": "anywidget", + "_model_module_version": "~0.11.*", + "_model_name": "AnyModel", + "_view_count": null, + "_view_module": "anywidget", + "_view_module_version": "~0.11.*", + "_view_name": "AnyView", + "cell_id": "", + "disabled": false, + "hidden": false, + "label": "ANZ — current platform cost ($/yr)", + "layout": "IPY_MODEL_c0c824e7a641458cadcc23a9d93b5d15", + "layout_path": null, + "max": 8000000.0, + "min": 0.0, + "position": "inline", + "render_slot_id": null, + "source_cell_id": null, + "step": 10000.0, + "tabbable": null, + "tooltip": null, + "url_key": "", + "value": 677320.0 + } + }, + "ffebc83a901849f08ca62e76b4b899b8": { + "model_module": "@jupyter-widgets/base", + "model_module_version": "2.0.0", + "model_name": "LayoutModel", + "state": { + "_model_module": "@jupyter-widgets/base", + "_model_module_version": "2.0.0", + "_model_name": "LayoutModel", + "_view_count": null, + "_view_module": "@jupyter-widgets/base", + "_view_module_version": "2.0.0", + "_view_name": "LayoutView", + "align_content": null, + "align_items": null, + "align_self": null, + "border_bottom": null, + "border_left": null, + "border_right": null, + "border_top": null, + "bottom": null, + "display": null, + "flex": null, + "flex_flow": null, + "grid_area": null, + "grid_auto_columns": null, + "grid_auto_flow": null, + "grid_auto_rows": null, + "grid_column": null, + "grid_gap": null, + "grid_row": null, + "grid_template_areas": null, + "grid_template_columns": null, + "grid_template_rows": null, + "height": null, + "justify_content": null, + "justify_items": null, + "left": null, + "margin": null, + "max_height": null, + "max_width": null, + "min_height": null, + "min_width": null, + "object_fit": null, + "object_position": null, + "order": null, + "overflow": null, + "padding": null, + "right": null, + "top": null, + "visibility": null, + "width": null + } + } + }, + "version_major": 2, + "version_minor": 0 + } + } + }, + "nbformat": 4, + "nbformat_minor": 5 +} diff --git a/studies/202512_GenesysCX/ctm-token-calculator/scripts/export_report.py b/studies/202512_GenesysCX/ctm-token-calculator/scripts/export_report.py index 9606fdf..6d40388 100644 --- a/studies/202512_GenesysCX/ctm-token-calculator/scripts/export_report.py +++ b/studies/202512_GenesysCX/ctm-token-calculator/scripts/export_report.py @@ -1,15 +1,17 @@ -"""Export the corrected business case notebook as LLM-readable report sources. +"""Export the deliverable notebooks as LLM-readable report sources. -Executes the notebook fresh (widget defaults — or whatever defaults you edit in), +Executes each notebook fresh (widget defaults — or whatever defaults you edit in), then writes both formats to exports/: - exports/ctm_business_case_corrected.html — human-reviewable, tables render - exports/ctm_business_case_corrected.md — leanest LLM input + exports/.html — human-reviewable, tables render + exports/.md — leanest LLM input -Plotly figures export as JavaScript an LLM cannot read; the notebook's section-12 -machine-readable appendix carries every number behind them. +Plotly figures export as JavaScript an LLM cannot read; each notebook's +machine-readable appendix section carries every number behind them. -Run from the project root: python scripts/export_report.py +Run from the project root: python scripts/export_report.py [name-filter] +An optional argument exports only notebooks whose filename contains it, +e.g. python scripts/export_report.py migration """ from __future__ import annotations @@ -18,18 +20,26 @@ import sys from pathlib import Path ROOT = Path(__file__).resolve().parent.parent -NOTEBOOK = ROOT / "notebooks" / "ctm_business_case_corrected.ipynb" +NOTEBOOKS = [ + ROOT / "notebooks" / "ctm_business_case_corrected.ipynb", + ROOT / "notebooks" / "ctm_migration_wfm.ipynb", +] EXPORTS = ROOT / "exports" def main() -> None: + picked = [nb for nb in NOTEBOOKS + if len(sys.argv) < 2 or sys.argv[1] in nb.name] + if not picked: + sys.exit(f"no notebook matches {sys.argv[1]!r}") EXPORTS.mkdir(exist_ok=True) - for fmt in ("html", "markdown"): - subprocess.run( - [sys.executable, "-m", "nbconvert", "--execute", - "--to", fmt, "--output-dir", str(EXPORTS), str(NOTEBOOK)], - check=True, cwd=ROOT, - ) + for nb in picked: + for fmt in ("html", "markdown"): + subprocess.run( + [sys.executable, "-m", "nbconvert", "--execute", + "--to", fmt, "--output-dir", str(EXPORTS), str(nb)], + check=True, cwd=ROOT, + ) for p in sorted(EXPORTS.iterdir()): if p.suffix in (".html", ".md"): print(f"wrote {p.relative_to(ROOT)} ({p.stat().st_size / 1024:,.0f} KB)") diff --git a/studies/202512_GenesysCX/ctm-token-calculator/tests/test_migration_wfm.py b/studies/202512_GenesysCX/ctm-token-calculator/tests/test_migration_wfm.py new file mode 100644 index 0000000..5c48a51 --- /dev/null +++ b/studies/202512_GenesysCX/ctm-token-calculator/tests/test_migration_wfm.py @@ -0,0 +1,66 @@ +"""Migration + WFM (no-AI) scenario — hand-check acceptance numbers.""" + +from __future__ import annotations + +import pytest + +from tokencalc import appendix4 as a4 +from tokencalc import migration_wfm as mw +from tokencalc.defaults import CTM_DEFAULT_SITES + +SITES = list(CTM_DEFAULT_SITES) + + +def _default_benefit_rollout(): + _, _, benefit_rollout = a4.build_rollouts(SITES) + return benefit_rollout + + +def test_wfm_scope_and_verbatim_total(): + ben = mw.wfm_benefits_by_year(_default_benefit_rollout()) + assert set(ben["capability"]) == {"WFM"} + assert set(ben["region"]) == set(mw.DEFAULT_WFM_REGIONS) + assert "EMEA" not in set(ben["region"]), "EMEA WFM is out of scope" + # NA $0 (migration) + ANZ $1.4M + ASIA $914K — verbatim, exact. + assert ben["benefit"].sum() == pytest.approx(2_314_000) + + +def test_wfm_phasing_on_deck_schedule(): + ben = mw.wfm_benefits_by_year(_default_benefit_rollout()) + by_year = ben.groupby("year")["benefit"].sum() + assert by_year[2026] == 0.0 + # ANZ realizes Dec 2027 (1 of 13 live months lands in 2027). + assert by_year[2027] == pytest.approx(1_400_000 / 13) + assert by_year[2028] == pytest.approx(2_314_000 - 1_400_000 / 13) + + +def test_runrate_saving_annual(): + # (7.3M − 4.3M) licence + 1.3M ANZ + 1.6M ASIA + 0 NA = 5.9M. + assert mw.wfm_annual_runrate() == pytest.approx(2_900_000) + assert mw.runrate_saving_annual() == pytest.approx(5_900_000) + assert mw.runrate_saving_annual(regions=["NA"]) == pytest.approx(3_000_000) + assert mw.runrate_saving_annual(licence_annual=4_800_000, + regions=[]) == pytest.approx(2_500_000) + + +def test_breakeven_extrapolates_past_window(): + cs = a4.current_state_inputs(SITES) + cur = a4.current_costs_by_year(cs) + lic = a4.licence_costs_by_year() + ps = a4.ps_costs_by_year() + total = {y: cur[y] + lic[y] + ps[y] for y in a4.YEARS} + ben = mw.wfm_benefits_by_year(_default_benefit_rollout()) + ben_y = {y: float(ben.loc[ben.year == y, "benefit"].sum()) for y in a4.YEARS} + inc, net = a4.case_flows(total, ben_y) + assert sum(net.values()) == pytest.approx(-1_553_000, abs=1_000) + label = mw.runrate_breakeven_label(net, mw.runrate_saving_annual()) + assert label == "40 months (~Apr 2029, extrapolated)" + + +def test_breakeven_defers_in_window_and_guards_zero_runrate(): + positive = {2026: 1_000_000.0, 2027: 0.0, 2028: 0.0} + assert mw.runrate_breakeven_label(positive, 5_900_000) == \ + a4.payback_label(positive) + negative = {2026: -1_000_000.0, 2027: 0.0, 2028: 0.0} + assert mw.runrate_breakeven_label(negative, 0.0) == \ + "never at current run-rate" diff --git a/studies/202512_GenesysCX/ctm-token-calculator/tokencalc/migration_wfm.py b/studies/202512_GenesysCX/ctm-token-calculator/tokencalc/migration_wfm.py new file mode 100644 index 0000000..8a5a250 --- /dev/null +++ b/studies/202512_GenesysCX/ctm-token-calculator/tokencalc/migration_wfm.py @@ -0,0 +1,83 @@ +""" +Migration + WFM scenario — the no-AI business case. + +Current state → Genesys Cloud CX migration, NA users migrated onto +Genesys WFM, WFM implemented for APAC (ANZ + ASIA). Migration and WFM +are included in the base implementation price (the verbatim PS + +training), so the only cost lines are the existing-platform run-off, +the licence ramp, and base PS — no token consumption, no AI +implementation labour. The only benefits kept are the deck's verbatim +WFM lines for the regions in WFM scope. + +Single source of truth behind ``notebooks/ctm_migration_wfm.ipynb`` +(served with Mercury) — the presentation layer holds no math. All +primitives come from :mod:`tokencalc.appendix4`; this module only +scopes and extrapolates. +""" + +from __future__ import annotations + +import math + +import pandas as pd + +from . import appendix4 as a4 + +#: WFM scope in this scenario. NA is a migration off its existing +#: WFM-like tool (verbatim benefit $0 — "has similar feature"); ANZ and +#: ASIA are new implementations ("APAC"); EMEA is out of scope, so the +#: deck's EMEA WFM benefit line is dropped. +DEFAULT_WFM_REGIONS = ["NA", "ANZ", "ASIA"] + + +def wfm_benefits_by_year( + benefit_rollout, regions: list[str] | None = None +) -> pd.DataFrame: + """Verbatim WFM benefits for the scoped regions, phased on the + deck's deployment schedule (realize = impl + 3 months, inclusive). + + Long DataFrame: region, capability, year, benefit — the WFM slice + of :func:`tokencalc.appendix4.benefits_by_year`. + """ + scope = DEFAULT_WFM_REGIONS if regions is None else regions + df = a4.benefits_by_year(benefit_rollout) + return df[(df["capability"] == "WFM") + & (df["region"].isin(scope))].reset_index(drop=True) + + +def wfm_annual_runrate(regions: list[str] | None = None) -> float: + """Sum of the verbatim WFM *annual* values for the scoped regions.""" + scope = DEFAULT_WFM_REGIONS if regions is None else regions + return float(sum(annual for (r, c), (annual, _t) in + a4.VERBATIM_BENEFITS.items() + if c == "WFM" and r in scope)) + + +def runrate_saving_annual( + licence_annual: float | None = None, + regions: list[str] | None = None, + baseline_annual: float | None = None, +) -> float: + """Steady-state annual saving once term contracts end and the ramp + is over: (baseline − licence run-rate) + scoped WFM annual values. + """ + lic = a4.TCO_VERBATIM["ccaas_annual"] if licence_annual is None else licence_annual + base = a4.TCO_VERBATIM["current_annual"] if baseline_annual is None else baseline_annual + return (base - lic) + wfm_annual_runrate(regions) + + +def runrate_breakeven_label( + net_by_year: dict[int, float], runrate_annual: float +) -> str: + """Payback label, extrapolated past the model window at a run-rate. + + Inside 2026-28 this defers to :func:`tokencalc.appendix4.payback_label`; + a deficit at end-2028 fills at ``runrate_annual`` per year. + """ + deficit = -sum(net_by_year[y] for y in a4.YEARS) + if deficit <= 0: + return a4.payback_label(net_by_year) + if runrate_annual <= 0: + return "never at current run-rate" + m = 12 * len(a4.YEARS) + math.ceil(12 * deficit / runrate_annual) + return f"{m} months (~{a4.month_label(m)}, extrapolated)"