non-OSS PJM tools optimistic scenario - Logistic Growth with linear component (Organic Growth)

Active users slider: How many users do you start with at the beginning of your growth phase? 
Acquisition, churn, and annual market growth rates are in percent (decimal). Market size is absolute in month 1.