πŸ€‘Revenue model

The revenue generating model is a 4% fee on top of each transaction. At the end of the week, the fees are going to the NFT holders.

CasperFlip is providing a provably fair "heads or tails" experience with a 50/50 chance of winning, and no smart contract house edge, as verified by our statistics and publicly available ledger.

You will be able to play against the smart contract with fixed sizes:

  • 100 CSPR

  • 300 CSPR

  • 500 CSPR

  • 700 CSPR

  • 1000 CSPR

  • 2000 CSPR

By the end of each week your wallet will receive royalties according to the number of NFTs you own.

For example:

Take the 1 game each 5 minutes would result in 288 games/day.

Now take a very conservative playSize of 150 CSPR which at today's price is 4.8$/game.

The average collected fee would be 6 CSPR / play

DailyPoolOfFees=6βˆ—288=1728(CSPR)/dayDailyPoolOfFees = 6 * 288 = 1728(CSPR)/day

Taking this as an average of the whole month results in:

CSPRgenerated/month=1728βˆ—30=51.840(CSPR)CSPRgenerated/month = 1728 * 30 = 51.840 (CSPR)

Resulting in a:

103.68 CSPR/month/NFT = 3.31($)

remember: *at a CSPR price of 0.032$*

~3X better than staking the cost of the NFT on a validator

For example:(Achievable)

Take 5 games / minute would result in 7200 games/day.

Now let's use a more realistic playSize of 1000 CSPR.

The average collected fee would be 40 CSPR / play.

DailyPoolOfFees=40βˆ—7200=288.000(CSPR)/dayDailyPoolOfFees = 40 * 7200 = 288.000(CSPR)/day

Taking this as an average of the whole month results in:

CSPRgenerated/month=288.000βˆ—30=8.640.000(CSPR)CSPRgenerated/month = 288.000 * 30 = 8.640.000 (CSPR)

Resulting in a:

17.280CSPR/month/NFT = 552,96($)

For example: (Optimistic)

Take 1 games / second would result in 86.400 games/day.

Now let's still maintain the playSize of 1000 CSPR.

The average collected fee would still be 40 CSPR / play.

DailyPoolOfFees=40βˆ—86.400=3.456.000(CSPR)/dayDailyPoolOfFees = 40 * 86.400 = 3.456.000(CSPR)/day

Taking this as an average of the whole month results in:

CSPRgenerated/month=3.456.000βˆ—30=103.680.000(CSPR)CSPRgenerated/month = 3.456.000 * 30 = 103.680.000 (CSPR)

Resulting in a:

207.360(CSPR/month/NFT) = 6.630$

Note: all calculations don't account for app's maintenance - croupier & house balance refill & team.

Once Condor hit the main-net the croupier balance would only have to hold amount of CSPR to sustain couple simultaneous games.

Feel free to come with feedback on the telegram group: https://t.me/+E9UDn1a8ra4wYjZk

Last updated