#!/usr/bin/env python3
"""
Felt Financial Model v5 — Bare bones reality
Only costs that are truly required. No fluff.
"""

EUR_TO_DKK = 7.45

print("=" * 75)
print("FELT FINANCIAL MODEL v5 — BARE BONES BOOTSTRAP")
print("=" * 75)

# Year 1-2: absolute minimum
# Year 3+: add things as revenue justifies them

phases = [
    {
        "label": "Year 1-2 (Bootstrap)",
        "costs": [
            ("Hetzner dedicated (16c/32t, 64GB, 2×1TB)", 100),
            ("Domains (felt.io + a couple reserves)", 8),
            ("Transactional email (Mailgun free tier → $15)", 10),
        ],
    },
    {
        "label": "Year 3+ (Revenue covers it)",
        "costs": [
            ("Hetzner primary", 100),
            ("Hetzner backup/second server", 100),
            ("Domains", 8),
            ("Transactional email", 15),
            ("SMS (Twilio)", 10),
            ("Accounting (€1k/yr ÷ 12)", 83),
            ("Insurance (if casino clients require it)", 50),
        ],
    },
]

for phase in phases:
    total = sum(c for _, c in phase["costs"])
    print(f"\n  {phase['label']}:")
    for name, cost in phase["costs"]:
        print(f"    {name:<55s} €{cost:>5}/mo")
    print(f"    {'─' * 60}")
    print(f"    {'TOTAL:':<55s} €{total:>5}/mo = €{total*12:,}/yr")

bootstrap_monthly = sum(c for _, c in phases[0]["costs"])

print(f"\n  Your actual burn in Year 1-2: €{bootstrap_monthly}/mo")
print(f"  That's {bootstrap_monthly * EUR_TO_DKK:.0f} DKK/mo. Less than a tournament buy-in.")

# ================================================================
# 5-YEAR WITH REAL COSTS
# ================================================================
print(f"\n{'=' * 75}")
print("5-YEAR PROJECTION")
print(f"{'=' * 75}")

years = [
    ("Year 1 — Build + DK early adopters", 40, 3, 2, 0, 0, 118, 0),
    ("Year 2 — DK saturated, word of mouth", 120, 12, 6, 0, 0, 118, 1000),
    ("Year 3 — Nordics, first casino", 300, 30, 18, 2, 0, 366, 1000),
    ("Year 4 — N. Europe, casino growth", 550, 50, 35, 4, 3, 466, 1000),
    ("Year 5 — International, lifestyle", 800, 70, 50, 6, 8, 566, 1000),
]
# columns: label, free, offline, pro, casino_starter, casino_pro_properties, monthly_fixed, annual_accounting

cumulative = 0

for i, (label, free, off, pro, cs, cp, fixed, acct) in enumerate(years):
    rev = off * 25 + pro * 100 + cs * 249 + cp * 499
    annual_rev = rev * 12
    
    var = free * 0.45 + off * 0.65 + pro * 1.15 + cs * 5.15 + cp * 10.15
    annual_cost = (fixed + var) * 12 + acct
    
    net = annual_rev - annual_cost
    cumulative += net
    net_mo = net / 12
    
    paying = off + pro + cs + cp
    total = free + paying
    
    print(f"\n  Year {i+1}: {label}")
    print(f"  {total} venues ({free} free, {paying} paying) | Fixed: €{fixed}/mo")
    print(f"  Revenue: €{rev:>7,}/mo = €{annual_rev:>8,}/yr")
    print(f"  Costs:   €{fixed+var:>7,.0f}/mo = €{annual_cost:>8,.0f}/yr")
    print(f"  Net:     €{net_mo:>7,.0f}/mo = €{net:>8,.0f}/yr  (cum: €{cumulative:>8,.0f})")
    
    if net > 0:
        trips = int(net / 1500)
        dkk = net_mo * EUR_TO_DKK
        print(f"  → {dkk:,.0f} DKK/mo | ~{trips} poker weekends/yr funded")

print(f"\n{'=' * 75}")
print("THAT'S IT.")
print(f"{'=' * 75}")
print(f"""
  €{bootstrap_monthly}/mo gets you from zero to a proven product in Denmark.
  
  By Year 2 the business pays for itself.
  By Year 3 it funds your poker travel.
  By Year 4 it's real income.
  By Year 5 it's a lifestyle business doing €130k+/yr on 90% margins.
  
  Total investment to get there: ~€{bootstrap_monthly * 18:,} over 18 months
  before it's self-sustaining. That's the price of a used car.
""")