excel.aws.monce.ai / economics
Token equation, AWS pass-through, scaling math.
One token equals $0.00001 of underlying AWS cost (compute + storage + requests). Sale price: $0.00005 per token. Flat 5× markup. Bulk pack: $50 buys 1,000,000 tokens.
tokens(call) = ⌈ AWS_cost(call) / $0.00001 ⌉
The ceil() is intentional — we round up so the platform never under-charges on
fractional tokens. On large jobs the rounding effect is negligible; on micro-calls (like a single
inference cell) it's the only enforcement of a per-call floor.
# Authoritative constants. eu-west-3, ARM64 Graviton2, May 2026. GB_SEC = 0.0000166667 # Lambda 10GB-class compute, $/GB·s INVOKE = 0.0000002 # Lambda request, $/invoke S3_GBMO = 0.023 # S3 standard, $/GB·month S3_PUT = 0.000005 # S3 PUT, $/op S3_GET = 0.0000004 # S3 GET, $/op DDB_RW = 0.00000125 # DynamoDB on-demand write, $/op def aws_cost(call): return ( call.lambda_gb_seconds * GB_SEC + call.lambda_invokes * INVOKE + call.s3_mb_month * 1e-3 * S3_GBMO + call.s3_puts * S3_PUT + call.s3_gets * S3_GET + call.ddb_writes * DDB_RW )
Wall-clock and AWS cost from =POTENTIAL on real data, hitting the production endpoint.
The dispatcher routes locally below 500 rows (zero Lambda fee) and to snakebatch's v6
workers above. Cloud columns price the Lambda invocations at AWS list rate; local rows are bundled
into the EC2 fixed cost (already in §7).
| Action | Mode | Wall | AWS cost | Tokens | Sale |
|---|---|---|---|---|---|
=POTENTIAL, 100 rows | local | 200 ms | $0 marginal | 1 (floor) | $0.00005 |
=POTENTIAL, 500 rows | local | 3.2 s | $0 marginal | 1 (floor) | $0.00005 |
=POTENTIAL, 1,000 rows | cloud | 1.6 s | $0.0014 | 140 | $0.007 |
=POTENTIAL, 5,000 rows | cloud | 4.5 s | $0.0042 | 420 | $0.021 |
=POTENTIAL, 10,000 rows | cloud | 8.6 s | $0.0080 | 800 | $0.040 |
=POTENTIAL, 150K rows (extrapolated) | cloud | ~20 s | ~$0.50 | 50,000 | $2.50 |
=PREDICT, 1 inference cell | cloud | ~150 ms | $0.0000007 | 1 (floor) | $0.00005 |
=AUDIT, embedded model (v0.6) | local | ~50 ms | $0 | 0 | $0 |
| Storing 1 model (200 KB) for 1 year | S3 | — | $0.000055 | 6 | $0.0003 |
| Storing 1,000 models for 1 year | S3 | — | $0.055 | 5,500 | $0.275 |
=POTENTIAL hundreds of times costs the platform nothing in Lambda fees — just CPU
on the always-on EC2. We still charge the 1-token ceil() floor per call (5µ¢)
to prevent spam-clicking, but a serious user iterating on small data is essentially free to the platform.
That's the design.
Every new sign-up gets 150,000 tokens on first verification. That's $1.50 of AWS cost, sells for $7.50 face value. Concretely it covers:
| Activity | Approximate count | Tokens |
|---|---|---|
=POTENTIAL.SCAN on a 150K-row sheet | ~3 sweeps | ~150,000 |
| Train one big model (15K rows, 15 layers) | ~30 trains | ~150,000 |
| Train one small model (1K rows) | ~500 trains | ~150,000 |
| Inference cells (any model) | ~150,000 | ~150,000 |
| Store 50 trained models for 1 year | flat | ~300 |
Generous enough for a serious evaluation, finite enough that we know who's serious. Starter pack is one-time; refills are paid (or credit-granted for design partners).
Every trained model is retained in S3 indefinitely. We do not garbage-collect. The user can list, rehydrate, or explicitly delete any model. See architecture §7 for the mechanism; the cost shape is:
storage_tokens_per_day = ⌈ total_MB × (0.023 / 30) / 0.00001 ⌉
| You store | Per day | Per year |
|---|---|---|
| 10 models @ 200 KB = 2 MB | ~1 token | ~155 tokens (~$0.008 sale) |
| 100 models = 20 MB | ~2 tokens | ~550 tokens (~$0.028 sale) |
| 1,000 models = 200 MB | ~16 tokens | ~5,500 tokens (~$0.275 sale) |
Storage is so cheap relative to compute that it's effectively free for any realistic deployment. The reason it's metered at all is to keep the books honest — not to discourage retention.
| Tier | Markup | Audience | Cap |
|---|---|---|---|
| Pass-through | 1.0× | Internal Monce sheets, design partners. | None. |
| Standard | 5× | Customer-facing, normal SLA. | Per-key monthly cap; soft-throttle then 402. |
| Reserved | Flat monthly | Enterprise, predictable spend. | Provisioned concurrency, no per-call billing. |
| Component | Monthly | Type |
|---|---|---|
| EC2 t4g.micro (this box) | ~$7 | Fixed |
| Route53 + ACM + CloudWatch | ~$2 | Fixed |
| SES (magic links, v0.6) | ~$0 (10K/mo free) | Fixed-ish |
| Total fixed (excl. snakebatch) | ~$9/mo | |
| Lambda compute (per call) | $0.003 — $3.40 / training | Variable |
| S3 storage (per model) | ~$0.000055/MB·year | Variable |
cdana@monce.ai signs up. Receives 150K starter tokens. Over month 1:
=POTENTIAL.SCAN across a 50K-row factory dataset — ~10K tokens.Délai classifier on 15K rows, 15 layers — ~5K tokens.Délai on 800 upcoming orders — ~1K tokens.=AUDIT hits cloud once for the lookalike fetch).The design-partner experience converts to standard tier when the pack runs out — or when the partner asks to.
"Five times AWS cost — rounded up — on every cell that fires.
Predictable, auditable, and stamped on every workbook."