#!/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()