DOC AVE-EMV-FIN-005/ REV 1.0/ 06 JUL 2026/ INTERACTIVE MODEL · INTERNAL ONLY

Pricing Calculator.

Assurance-tier recurring revenue, live. Percentages and rates come from AVE-EMV-CS-002 §03-§04 and are illustrative placeholders until commercial review.

RevDateDescriptionStatus
1.02026-07-06First issue: tier fees, overage, consumables, monitoring hardware, portfolio and term totals, credit-exposure capCurrent

Inputs

Recurring revenue · midpoint of tier range
Annual · portfolio
€0
range €0 to €0
Term total · portfolio
€0
over 5 years, before indexation
Tier fees€0
Billable overage€0
Consumables€0
Monitoring hardware€0
Per-site annual
€0
fees + overage + consumables + hardware
Max credit exposure
€0
20% cap of annual tier fees (SLA clause 09)
Model: annual tier fee = contract value × tier % (low/mid/high per CS-002 §03). Overage = days × blended rate. All values per year, pre-indexation (contracts apply CPI+1%, 2% floor). No probability weighting, no churn, no delivery cost: this is a revenue lens, not a P&L.
Placeholder discipline Every percentage and rate in this model is an unvalidated assumption from AVE-EMV-CS-002. Tier-price acceptance is untested with any customer; treat outputs as conversation material, never as quotations. Update this document (and bump its revision) when commercial review fixes real numbers.