| 1 | { |
| 2 | "as_of": "2026-07-27", |
| 3 | "currency": "eur", |
| 4 | "free_spaces_per_account": 3, |
| 5 | "price_book": [ |
| 6 | { |
| 7 | "tier": "Family", |
| 8 | "yearly_cents": 550 |
| 9 | }, |
| 10 | { |
| 11 | "tier": "Community & Friends", |
| 12 | "yearly_cents": 11, |
| 13 | "per_member": true, |
| 14 | "min_members": 100 |
| 15 | }, |
| 16 | { |
| 17 | "tier": "Business", |
| 18 | "yearly_cents": 1100, |
| 19 | "per_seat": true |
| 20 | } |
| 21 | ], |
| 22 | "storage_allowances": [ |
| 23 | { |
| 24 | "tier": "Free", |
| 25 | "gb": 1 |
| 26 | }, |
| 27 | { |
| 28 | "tier": "Family", |
| 29 | "gb": 5 |
| 30 | }, |
| 31 | { |
| 32 | "tier": "Community & Friends", |
| 33 | "gb": 11 |
| 34 | }, |
| 35 | { |
| 36 | "tier": "Business", |
| 37 | "gb": 11, |
| 38 | "per_seat": true |
| 39 | } |
| 40 | ], |
| 41 | "input_rates": [ |
| 42 | { |
| 43 | "input": "Stripe fee (EU consumer card)", |
| 44 | "rate": "1.5% + €0.25 per charge", |
| 45 | "source": "Stripe pricing; EUR settlement, no FX" |
| 46 | }, |
| 47 | { |
| 48 | "input": "Attachment storage (R2)", |
| 49 | "rate": "~€0.014 per GB-month", |
| 50 | "source": "$0.015, zero egress" |
| 51 | }, |
| 52 | { |
| 53 | "input": "DB snapshots (S3)", |
| 54 | "rate": "~€0.021 per GB-month", |
| 55 | "source": "$0.023" |
| 56 | }, |
| 57 | { |
| 58 | "input": "Box (whole cloud plane)", |
| 59 | "rate": "~€35 per month", |
| 60 | "source": "Hetzner + fixed services" |
| 61 | }, |
| 62 | { |
| 63 | "input": "Resident-process slot", |
| 64 | "rate": "~€0.81 per month", |
| 65 | "source": "the box rate divided across its full instance capacity" |
| 66 | } |
| 67 | ], |
| 68 | "estimates": [ |
| 69 | { |
| 70 | "plan": "Family", |
| 71 | "billing": "yearly", |
| 72 | "gross_year_cents": 550, |
| 73 | "net_year_cents": 517, |
| 74 | "profile": "10 members, 5 GB, mostly asleep", |
| 75 | "cost_year_cents": 100, |
| 76 | "profit_year_cents": 417, |
| 77 | "margin_pct": 76, |
| 78 | "break_even_gb": 31 |
| 79 | }, |
| 80 | { |
| 81 | "plan": "Community & Friends", |
| 82 | "billing": "yearly", |
| 83 | "gross_year_cents": 1100, |
| 84 | "net_year_cents": 1059, |
| 85 | "profile": "40 members (inside the included 100), 11 GB, awake ~20%", |
| 86 | "cost_year_cents": 550, |
| 87 | "profit_year_cents": 509, |
| 88 | "margin_pct": 46, |
| 89 | "break_even_gb": 40 |
| 90 | }, |
| 91 | { |
| 92 | "plan": "Community & Friends", |
| 93 | "billing": "yearly", |
| 94 | "gross_year_cents": 5500, |
| 95 | "net_year_cents": 5393, |
| 96 | "profile": "500 members, 11 GB, awake ~50%", |
| 97 | "cost_year_cents": 1200, |
| 98 | "profit_year_cents": 4193, |
| 99 | "margin_pct": 76, |
| 100 | "break_even_gb": 320 |
| 101 | }, |
| 102 | { |
| 103 | "plan": "Business", |
| 104 | "billing": "yearly", |
| 105 | "gross_year_cents": 33000, |
| 106 | "net_year_cents": 32480, |
| 107 | "profile": "30 people, 60 GB pooled, awake ~50%", |
| 108 | "cost_year_cents": 2000, |
| 109 | "profit_year_cents": 30480, |
| 110 | "margin_pct": 92, |
| 111 | "break_even_gb": 1900 |
| 112 | }, |
| 113 | { |
| 114 | "plan": "Business", |
| 115 | "billing": "yearly", |
| 116 | "gross_year_cents": 165000, |
| 117 | "net_year_cents": 162500, |
| 118 | "profile": "150 people, 300 GB pooled, awake ~50%", |
| 119 | "cost_year_cents": 7500, |
| 120 | "profit_year_cents": 155000, |
| 121 | "margin_pct": 94, |
| 122 | "break_even_gb": 9700 |
| 123 | } |
| 124 | ] |
| 125 | } |
| 126 | |
amadan