Adapt economics dashboard to sole-member zero-cost reality
Update membership, revenue, and cost registries to one active member with no running costs. Refresh dashboard report and tests for €8.99 revenue and 100% gross margin.
This commit is contained in:
parent
a1a4aa972f
commit
8f42220d81
6 changed files with 38 additions and 118 deletions
|
|
@ -1,64 +1,9 @@
|
|||
{
|
||||
"version": 1,
|
||||
"period": "2026-06",
|
||||
"entries": [
|
||||
{
|
||||
"id": "bubble-subscription",
|
||||
"name": "Bubble.io platform",
|
||||
"category": "fixed",
|
||||
"amount": "35.00",
|
||||
"currency": "USD",
|
||||
"cadence": "monthly",
|
||||
"allocation": "flat"
|
||||
},
|
||||
{
|
||||
"id": "domains",
|
||||
"name": "Domains",
|
||||
"category": "fixed",
|
||||
"amount": "15.00",
|
||||
"currency": "EUR",
|
||||
"cadence": "monthly",
|
||||
"allocation": "flat"
|
||||
},
|
||||
{
|
||||
"id": "operational-overhead",
|
||||
"name": "Operational overhead",
|
||||
"category": "fixed",
|
||||
"amount": "25.00",
|
||||
"currency": "EUR",
|
||||
"cadence": "monthly",
|
||||
"allocation": "flat"
|
||||
},
|
||||
{
|
||||
"id": "stripe-percentage",
|
||||
"name": "Stripe percentage fee",
|
||||
"category": "variable",
|
||||
"amount": "0.015",
|
||||
"currency": "ratio",
|
||||
"cadence": "per_transaction",
|
||||
"allocation": "percent_of_gross_revenue"
|
||||
},
|
||||
{
|
||||
"id": "stripe-fixed",
|
||||
"name": "Stripe fixed fee",
|
||||
"category": "variable",
|
||||
"amount": "0.25",
|
||||
"currency": "EUR",
|
||||
"cadence": "per_transaction",
|
||||
"allocation": "per_active_member"
|
||||
},
|
||||
{
|
||||
"id": "openrouter-ai",
|
||||
"name": "OpenRouter AI consumption",
|
||||
"category": "variable",
|
||||
"amount": "0.00",
|
||||
"currency": "EUR",
|
||||
"cadence": "monthly",
|
||||
"allocation": "flat",
|
||||
"note": "Populated in Sprint 4 after usage import"
|
||||
}
|
||||
],
|
||||
"entries": [],
|
||||
"fx_rates": {
|
||||
"USD/EUR": "0.92"
|
||||
}
|
||||
},
|
||||
"note": "No running costs at present. Future fixed/variable lines (Bubble, Stripe, OpenRouter) added as they become payable."
|
||||
}
|
||||
|
|
@ -1,40 +1,16 @@
|
|||
{
|
||||
"version": 1,
|
||||
"snapshot_date": "2026-06-21",
|
||||
"snapshot_date": "2026-06-22",
|
||||
"members": [
|
||||
{
|
||||
"id": "member-001",
|
||||
"id": "member-founder",
|
||||
"external_id": null,
|
||||
"status": "active",
|
||||
"joined_at": "2025-11-03",
|
||||
"plan_id": "flat-899-eur-monthly",
|
||||
"source": "seed"
|
||||
},
|
||||
{
|
||||
"id": "member-002",
|
||||
"external_id": null,
|
||||
"status": "active",
|
||||
"joined_at": "2026-01-15",
|
||||
"plan_id": "flat-899-eur-monthly",
|
||||
"source": "seed"
|
||||
},
|
||||
{
|
||||
"id": "member-003",
|
||||
"external_id": null,
|
||||
"status": "active",
|
||||
"joined_at": "2026-03-28",
|
||||
"plan_id": "flat-899-eur-monthly",
|
||||
"source": "seed"
|
||||
},
|
||||
{
|
||||
"id": "member-004",
|
||||
"external_id": null,
|
||||
"status": "churned",
|
||||
"joined_at": "2025-08-10",
|
||||
"churned_at": "2026-02-01",
|
||||
"plan_id": "flat-899-eur-monthly",
|
||||
"source": "seed"
|
||||
"source": "manual",
|
||||
"note": "Sole active member (founder)"
|
||||
}
|
||||
],
|
||||
"note": "Seed data for Sprint 1; replaced by Bubble importer in Sprint 2"
|
||||
"note": "Current reality: one active member. Bubble importer (Sprint 2) will sync live data."
|
||||
}
|
||||
|
|
@ -2,15 +2,15 @@
|
|||
"version": 1,
|
||||
"entries": [
|
||||
{
|
||||
"id": "rev-2026-06-estimate",
|
||||
"id": "rev-2026-06-founder",
|
||||
"period": "2026-06",
|
||||
"gross_amount": "80.91",
|
||||
"fees_amount": "2.46",
|
||||
"gross_amount": "8.99",
|
||||
"fees_amount": "0.00",
|
||||
"refunds_amount": "0.00",
|
||||
"net_amount": "78.45",
|
||||
"net_amount": "8.99",
|
||||
"currency": "EUR",
|
||||
"source": "manual_estimate",
|
||||
"note": "Seed estimate for Sprint 1; replaced by Stripe sync in Sprint 3"
|
||||
"source": "manual",
|
||||
"note": "Single-member subscription; Stripe sync in Sprint 3"
|
||||
}
|
||||
]
|
||||
}
|
||||
Loading…
Add table
Add a link
Reference in a new issue