ponzi/website/assets/cost_calculator.py

#!/usr/bin/env python3
"""
PoWHD Deployment Cost Calculator
Current prices: ETH = $4,553, BNB = $1,163
"""

class DeploymentCalculator:
    def __init__(self):
        self.eth_price = 4553  # USD
        self.bnb_price = 1163  # USD
        
        # Gas estimates for contract deployment
        self.contract_gas = 3000000  # gas units
        
        # Current gas prices (gwei)
        self.eth_gas_prices = {
            'low': 10,     # 10 gwei (slow)
            'medium': 20,  # 20 gwei (standard) 
            'high': 50     # 50 gwei (fast)
        }
        
        self.bsc_gas_prices = {
            'low': 3,      # 3 gwei (slow)
            'medium': 5,   # 5 gwei (standard)
            'high': 10     # 10 gwei (fast)
        }
        
        # Additional costs
        self.additional_costs = {
            'domain': 15,        # USD per year
            'hosting': 10,       # USD per month  
            'ssl': 0,           # Free (Let's Encrypt)
            'marketing_initial': 500,  # USD initial budget
        }

    def calculate_gas_cost(self, gas_price_gwei, gas_units, token_price_usd):
        """Calculate gas cost in USD"""
        gas_price_eth = gas_price_gwei * 1e-9  # Convert gwei to ETH
        gas_cost_eth = gas_price_eth * gas_units
        gas_cost_usd = gas_cost_eth * token_price_usd
        return gas_cost_eth, gas_cost_usd

    def ethereum_costs(self):
        """Calculate Ethereum deployment costs"""
        print("=" * 50)
        print("ETHEREUM DEPLOYMENT COSTS")
        print("=" * 50)
        print(f"ETH Price: ${self.eth_price:,}")
        print()
        
        for speed, gwei in self.eth_gas_prices.items():
            gas_eth, gas_usd = self.calculate_gas_cost(
                gwei, self.contract_gas, self.eth_price
            )
            print(f"{speed.capitalize()} ({gwei} gwei):")
            print(f"  Gas Cost: {gas_eth:.4f} ETH = ${gas_usd:,.0f}")
        
        print(f"\nAdditional Costs:")
        print(f"  Domain: ${self.additional_costs['domain']}/year")
        print(f"  Hosting: ${self.additional_costs['hosting']}/month") 
        print(f"  Marketing: ${self.additional_costs['marketing_initial']} initial")
        
        total_low = self.calculate_gas_cost(
            self.eth_gas_prices['low'], self.contract_gas, self.eth_price
        )[1] + 25  # Domain + hosting
        
        total_high = self.calculate_gas_cost(
            self.eth_gas_prices['high'], self.contract_gas, self.eth_price
        )[1] + 25
        
        print(f"\nTotal Setup Cost: ${total_low:,.0f} - ${total_high:,.0f}")
        return total_low, total_high

    def bsc_costs(self):
        """Calculate BSC deployment costs"""
        print("=" * 50)
        print("BSC DEPLOYMENT COSTS") 
        print("=" * 50)
        print(f"BNB Price: ${self.bnb_price:,}")
        print()
        
        for speed, gwei in self.bsc_gas_prices.items():
            gas_bnb, gas_usd = self.calculate_gas_cost(
                gwei, self.contract_gas, self.bnb_price
            )
            print(f"{speed.capitalize()} ({gwei} gwei):")
            print(f"  Gas Cost: {gas_bnb:.4f} BNB = ${gas_usd:,.0f}")
        
        print(f"\nAdditional Costs:")
        print(f"  Domain: ${self.additional_costs['domain']}/year")
        print(f"  Hosting: ${self.additional_costs['hosting']}/month")
        print(f"  Marketing: ${self.additional_costs['marketing_initial']} initial")
        
        total_low = self.calculate_gas_cost(
            self.bsc_gas_prices['low'], self.contract_gas, self.bnb_price
        )[1] + 25
        
        total_high = self.calculate_gas_cost(
            self.bsc_gas_prices['high'], self.contract_gas, self.bnb_price  
        )[1] + 25
        
        print(f"\nTotal Setup Cost: ${total_low:,.0f} - ${total_high:,.0f}")
        return total_low, total_high

    def break_even_analysis(self):
        """Calculate break-even volumes"""
        print("=" * 50)
        print("BREAK-EVEN ANALYSIS")
        print("=" * 50)
        
        eth_low, eth_high = self.ethereum_costs()
        bsc_low, bsc_high = self.bsc_costs()
        
        # Assume 2% dev fee
        dev_fee_rate = 0.02
        
        print(f"\nBreak-even Volume Needed (2% dev fee):")
        print(f"\nEthereum:")
        eth_breakeven_low = eth_low / dev_fee_rate
        eth_breakeven_high = eth_high / dev_fee_rate
        print(f"  Low gas: ${eth_breakeven_low:,.0f} volume ({eth_breakeven_low/self.eth_price:.1f} ETH)")
        print(f"  High gas: ${eth_breakeven_high:,.0f} volume ({eth_breakeven_high/self.eth_price:.1f} ETH)")
        
        print(f"\nBSC:")
        bsc_breakeven_low = bsc_low / dev_fee_rate  
        bsc_breakeven_high = bsc_high / dev_fee_rate
        print(f"  Low gas: ${bsc_breakeven_low:,.0f} volume ({bsc_breakeven_low/self.bnb_price:.1f} BNB)")
        print(f"  High gas: ${bsc_breakeven_high:,.0f} volume ({bsc_breakeven_high/self.bnb_price:.1f} BNB)")
        
        # ROI comparison
        print(f"\nROI Comparison (at 10x break-even volume):")
        
        eth_revenue = eth_breakeven_low * 10 * dev_fee_rate
        eth_profit = eth_revenue - eth_low
        eth_roi = (eth_profit / eth_low) * 100
        
        bsc_revenue = bsc_breakeven_low * 10 * dev_fee_rate
        bsc_profit = bsc_revenue - bsc_low  
        bsc_roi = (bsc_profit / bsc_low) * 100
        
        print(f"\nEthereum (10x break-even):")
        print(f"  Revenue: ${eth_revenue:,.0f}")
        print(f"  Profit: ${eth_profit:,.0f}") 
        print(f"  ROI: {eth_roi:,.0f}%")
        
        print(f"\nBSC (10x break-even):")
        print(f"  Revenue: ${bsc_revenue:,.0f}")
        print(f"  Profit: ${bsc_profit:,.0f}")
        print(f"  ROI: {bsc_roi:,.0f}%")

    def revenue_scenarios(self):
        """Show revenue scenarios at different volumes"""
        print("=" * 50)
        print("REVENUE SCENARIOS")
        print("=" * 50)
        
        volumes_usd = [10000, 50000, 100000, 500000, 1000000]  # USD volumes
        dev_fee_rate = 0.02
        dividend_rate = 0.01  # 1% from pre-mine dividends
        referral_rate = 0.005  # 0.5% from referral capture
        
        total_dev_rate = dev_fee_rate + dividend_rate + referral_rate
        
        print(f"Assuming {total_dev_rate*100}% total developer revenue rate:")
        print(f"  - {dev_fee_rate*100}% direct dev fee")
        print(f"  - {dividend_rate*100}% pre-mine dividends") 
        print(f"  - {referral_rate*100}% referral capture")
        print()
        
        print(f"{'Volume (USD)':<15} {'ETH Vol':<10} {'BNB Vol':<10} {'Dev Revenue':<12} {'Profit (ETH)':<12} {'Profit (BSC)':<12}")
        print("-" * 75)
        
        for volume in volumes_usd:
            eth_volume = volume / self.eth_price
            bnb_volume = volume / self.bnb_price
            dev_revenue = volume * total_dev_rate
            
            # Assume medium gas costs for profit calc
            eth_profit = dev_revenue - 350  # ETH medium setup cost
            bsc_profit = dev_revenue - 30   # BSC medium setup cost
            
            print(f"${volume:<14,} {eth_volume:<10.1f} {bnb_volume:<10.1f} ${dev_revenue:<11,.0f} ${eth_profit:<11,.0f} ${bsc_profit:<11,.0f}")

def main():
    calc = DeploymentCalculator()
    
    print("PoWHD CONTRACT DEPLOYMENT ANALYSIS")
    print(f"Updated: {calc.eth_price} ETH, ${calc.bnb_price} BNB")
    print()
    
    # Calculate costs for both chains
    calc.ethereum_costs()
    print()
    calc.bsc_costs()
    print()
    
    # Break-even analysis
    calc.break_even_analysis()
    print()
    
    # Revenue scenarios
    calc.revenue_scenarios()
    
    print("\n" + "=" * 50)
    print("KEY INSIGHTS")
    print("=" * 50)
    print("1. BSC is ~40x cheaper to deploy than Ethereum")
    print("2. BSC break-even requires ~10x less volume")
    print("3. Similar profit potential at equivalent USD volumes")  
    print("4. BSC enables targeting smaller investors")
    print("5. Multi-chain strategy maximizes addressable market")
    print("=" * 50)

if __name__ == "__main__":
    main()