File size: 9,346 Bytes
7e94843
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
import asyncio
from datetime import datetime
from typing import Dict, List
from core.models import Task
import logging

logger = logging.getLogger(__name__)


class MonetizationEngine:
    """
    Monetization Engine for AutoSEO - handles all revenue generation logic
    """
    
    def __init__(self):
        self.subscription_tiers = {
            "starter": {
                "price": 299,
                "features": ["basic_seo", "10_content_pieces", "monthly_report"],
                "cost_per_month": 50  # Estimated cost for resources
            },
            "professional": {
                "price": 799,
                "features": ["full_seo", "30_content_pieces", "link_building", "weekly_report"],
                "cost_per_month": 120
            },
            "enterprise": {
                "price": 1499,
                "features": ["advanced_seo", "100_content_pieces", "white_label", "priority_support"],
                "cost_per_month": 250
            }
        }
        
        self.customers = []
        self.revenue_data = {
            "monthly_recurring_revenue": 0,
            "performance_bonus_revenue": 0,
            "one_time_revenue": 0,
            "total_revenue": 0
        }
        
        self.pricing_strategies = []
        self.customer_ltv = {}
        
    async def calculate_mrr(self) -> float:
        """Calculate Monthly Recurring Revenue"""
        mrr = 0
        for customer in self.customers:
            tier = customer.get('tier', 'starter')
            mrr += self.subscription_tiers[tier]['price']
        self.revenue_data['monthly_recurring_revenue'] = mrr
        return mrr
    
    async def calculate_customer_acquisition_cost(self) -> float:
        """Calculate average customer acquisition cost"""
        if not self.customers:
            return 0
        
        # Simulated CAC calculation
        total_acquisition_cost = len(self.customers) * 150  # $150 per customer acquisition
        cac = total_acquisition_cost / len(self.customers)
        return cac
    
    async def calculate_customer_ltv(self, customer_id: str) -> float:
        """Calculate lifetime value for a specific customer"""
        # Simulate LTV calculation based on tier and tenure
        customer = next((c for c in self.customers if c['id'] == customer_id), None)
        if not customer:
            return 0
            
        tier = customer.get('tier', 'starter')
        monthly_value = self.subscription_tiers[tier]['price']
        
        # Estimate tenure in months (could be based on actual data)
        estimated_tenure_months = 12  # Average tenure assumption
        
        ltv = monthly_value * estimated_tenure_months
        self.customer_ltv[customer_id] = ltv
        return ltv
    
    async def calculate_roi_for_customer(self, customer_id: str) -> Dict[str, float]:
        """Calculate ROI for a specific customer's SEO investment"""
        # Simulate ROI calculation based on traffic and conversion improvements
        roi_data = {
            "investment": self.subscription_tiers.get("professional", {}).get("price", 799) * 12,  # Annual subscription cost
            "traffic_increase_value": 25000,  # Estimated value of traffic increase
            "conversion_increase_value": 15000,  # Estimated value of conversion improvement
            "total_return": 40000,
            "roi_percentage": 333  # (40000-799*12)/(799*12)*100
        }
        return roi_data
    
    async def generate_performance_bonus(self, customer_id: str, performance_metrics: Dict) -> float:
        """Generate performance bonus based on results achieved"""
        # Calculate bonus based on traffic, ranking, or revenue improvements
        bonus = 0
        
        # Example: 10% of revenue increase as bonus
        revenue_increase = performance_metrics.get("revenue_increase", 0)
        bonus = revenue_increase * 0.10
        
        self.revenue_data['performance_bonus_revenue'] += bonus
        return bonus
    
    async def calculate_white_label_licensing_revenue(self, licenses_sold: int) -> float:
        """Calculate revenue from white-label licensing"""
        price_per_license = 4999  # Annual license fee
        revenue = licenses_sold * price_per_license
        self.revenue_data['one_time_revenue'] += revenue
        return revenue
    
    async def calculate_niche_site_revenue(self, sites_sold: int) -> float:
        """Calculate revenue from selling niche authority sites"""
        avg_site_value = 25000  # Average value of a niche site
        revenue = sites_sold * avg_site_value
        self.revenue_data['one_time_revenue'] += revenue
        return revenue
    
    async def calculate_affiliate_revenue(self, referrals: int) -> float:
        """Calculate affiliate revenue from tool/service referrals"""
        commission_per_referral = 50  # Average commission per referral
        revenue = referrals * commission_per_referral
        self.revenue_data['one_time_revenue'] += revenue
        return revenue
    
    async def get_revenue_projection(self, months: int = 12) -> Dict[str, List[float]]:
        """Project revenue for the next N months"""
        current_mrr = await self.calculate_mrr()
        
        # Simulate growth projections
        projected_revenue = {
            "mrr": [],
            "cumulative_revenue": []
        }
        
        cumulative = 0
        for month in range(1, months + 1):
            # Simulate 10% monthly growth
            projected_mrr = current_mrr * (1.10 ** (month - 1))
            projected_revenue["mrr"].append(projected_mrr)
            
            cumulative += projected_mrr
            projected_revenue["cumulative_revenue"].append(cumulative)
        
        return projected_revenue
    
    async def add_customer(self, customer_data: Dict):
        """Add a new customer to the system"""
        customer = {
            "id": f"cust_{len(self.customers) + 1}",
            "name": customer_data.get("name", "Unknown"),
            "tier": customer_data.get("tier", "starter"),
            "signup_date": datetime.now(),
            "status": "active"
        }
        self.customers.append(customer)
        logger.info(f"Added new customer: {customer['name']} ({customer['tier']} tier)")
    
    async def process_billing_cycle(self):
        """Process monthly billing cycle"""
        logger.info("Processing monthly billing cycle...")
        
        # Calculate MRR
        mrr = await self.calculate_mrr()
        
        # Calculate costs
        total_costs = 0
        for customer in self.customers:
            tier = customer.get('tier', 'starter')
            total_costs += self.subscription_tiers[tier]['cost_per_month']
        
        # Update total revenue
        self.revenue_data['total_revenue'] = mrr + self.revenue_data['performance_bonus_revenue'] + self.revenue_data['one_time_revenue']
        
        logger.info(f"Billing cycle complete - MRR: ${mrr}, Costs: ${total_costs}, Net Revenue: ${mrr - total_costs}")
    
    async def get_monetization_dashboard(self) -> Dict:
        """Get comprehensive monetization dashboard data"""
        mrr = await self.calculate_mrr()
        cac = await self.calculate_customer_acquisition_cost()
        
        dashboard_data = {
            "revenue_summary": self.revenue_data,
            "customer_metrics": {
                "total_customers": len(self.customers),
                "mrr": mrr,
                "arpu": mrr / len(self.customers) if self.customers else 0,
                "cac": cac,
                "ltv_cac_ratio": (await self.calculate_customer_ltv(self.customers[0]['id']) / cac) if self.customers and cac > 0 else 0
            },
            "projection_12_months": await self.get_revenue_projection(12),
            "subscription_breakdown": {
                tier: len([c for c in self.customers if c.get('tier') == tier]) 
                for tier in self.subscription_tiers.keys()
            }
        }
        
        return dashboard_data


# Example usage and testing
async def test_monetization_engine():
    """Test the monetization engine"""
    engine = MonetizationEngine()
    
    # Add sample customers
    await engine.add_customer({"name": "Acme Corp", "tier": "professional"})
    await engine.add_customer({"name": "Globex Inc", "tier": "enterprise"})
    await engine.add_customer({"name": "Wayne Enterprises", "tier": "starter"})
    
    # Process billing
    await engine.process_billing_cycle()
    
    # Generate performance bonus
    perf_metrics = {"revenue_increase": 50000}
    bonus = await engine.generate_performance_bonus("cust_1", perf_metrics)
    print(f"Performance bonus: ${bonus}")
    
    # Calculate white label revenue
    wl_revenue = await engine.calculate_white_label_licensing_revenue(3)
    print(f"White label revenue: ${wl_revenue}")
    
    # Get dashboard
    dashboard = await engine.get_monetization_dashboard()
    print("\nMonetization Dashboard:")
    print(f"MRR: ${dashboard['customer_metrics']['mrr']}")
    print(f"Total Customers: {dashboard['customer_metrics']['total_customers']}")
    print(f"Subscription Breakdown: {dashboard['subscription_breakdown']}")
    
    return engine


if __name__ == "__main__":
    # Run test
    asyncio.run(test_monetization_engine())