File size: 13,838 Bytes
09801ca
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
# Simulation Engine MCP Service
"""
Enterprise What-If Scenario Simulation Engine

Features:
- Price elasticity modeling
- Marketing impact simulation
- Customer churn prediction
- Revenue scenario comparison
- Sensitivity analysis

Usage:
    from mcp.simulation_engine import SimulationEngine
    engine = SimulationEngine()
    result = engine.simulate(base_data, modifiers)
"""

import numpy as np
from typing import Dict, List, Any, Optional
from dataclasses import dataclass, field
import json


@dataclass
class Scenario:
    """A single simulation scenario"""
    name: str
    revenue: float
    profit: float
    customers: int
    churn_rate: float
    change_pct: float
    risk_level: str
    description: str


@dataclass
class SimulationResult:
    """Result from simulation engine"""
    scenarios: List[Scenario]
    recommended_strategy: str
    best_scenario: str
    risk_assessment: str
    insights: List[str]
    confidence: float


class SimulationEngine:
    """
    Enterprise What-If Simulation Engine.
    
    Supports:
    - Price change impact
    - Marketing spend impact
    - Customer acquisition/churn
    - Multi-variable scenarios
    """
    
    # Default elasticity coefficients
    PRICE_ELASTICITY = -1.2  # 1% price increase β†’ 1.2% demand decrease
    MARKETING_ELASTICITY = 0.3  # 1% marketing increase β†’ 0.3% revenue increase
    CHURN_SENSITIVITY = 0.5  # Sensitivity to price/service changes
    
    def __init__(self):
        self.scenarios_run = 0
        
    def simulate(
        self,
        base_revenue: float,
        base_customers: int = 100,
        base_profit_margin: float = 0.2,
        base_churn_rate: float = 0.05,
        modifiers: Optional[Dict[str, float]] = None
    ) -> SimulationResult:
        """
        Run what-if simulations with given modifiers.
        
        Args:
            base_revenue: Current revenue
            base_customers: Current customer count
            base_profit_margin: Current profit margin (0-1)
            base_churn_rate: Current churn rate (0-1)
            modifiers: Dict of modifiers to simulate, e.g.:
                {
                    "price_change": [5, 10, 15],  # % changes
                    "marketing_change": [10, 20],
                    "churn_reduction": [10, 20]
                }
                
        Returns:
            SimulationResult with all scenarios compared
        """
        if modifiers is None:
            # Default simulation scenarios
            modifiers = {
                "price_change": [-10, -5, 5, 10, 15],
                "marketing_change": [10, 20, 50],
            }
            
        scenarios = []
        
        # Base scenario
        base_scenario = Scenario(
            name="Current State",
            revenue=base_revenue,
            profit=base_revenue * base_profit_margin,
            customers=base_customers,
            churn_rate=base_churn_rate,
            change_pct=0,
            risk_level="low",
            description="Current business state"
        )
        scenarios.append(base_scenario)
        
        # Price change scenarios
        if "price_change" in modifiers:
            for pct in modifiers["price_change"]:
                scenario = self._simulate_price_change(
                    base_revenue, base_customers, 
                    base_profit_margin, base_churn_rate, pct
                )
                scenarios.append(scenario)
                
        # Marketing change scenarios
        if "marketing_change" in modifiers:
            for pct in modifiers["marketing_change"]:
                scenario = self._simulate_marketing_change(
                    base_revenue, base_customers,
                    base_profit_margin, base_churn_rate, pct
                )
                scenarios.append(scenario)
                
        # Find best scenario
        best = max(scenarios, key=lambda s: s.profit)
        
        # Generate recommendation
        recommendation = self._generate_recommendation(scenarios, best)
        
        # Risk assessment
        risk = self._assess_overall_risk(scenarios)
        
        # Generate insights
        insights = self._generate_insights(scenarios, base_scenario, best)
        
        return SimulationResult(
            scenarios=scenarios,
            recommended_strategy=recommendation,
            best_scenario=best.name,
            risk_assessment=risk,
            insights=insights,
            confidence=85.0
        )
        
    def _simulate_price_change(
        self,
        base_revenue: float,
        base_customers: int,
        profit_margin: float,
        churn_rate: float,
        price_change_pct: float
    ) -> Scenario:
        """Simulate impact of price change."""
        # Price elasticity effect on demand
        demand_change = price_change_pct * self.PRICE_ELASTICITY
        
        # Calculate new metrics
        new_revenue = base_revenue * (1 + price_change_pct/100) * (1 + demand_change/100)
        
        # Churn increases with price increases
        churn_impact = max(0, price_change_pct * self.CHURN_SENSITIVITY / 100)
        new_churn = min(0.5, churn_rate + churn_impact)
        
        # Customers affected by churn
        customer_loss = int(base_customers * churn_impact)
        new_customers = max(0, base_customers - customer_loss)
        
        # Profit margin slightly improves with price increase
        margin_boost = price_change_pct * 0.005
        new_margin = min(0.5, profit_margin + margin_boost)
        new_profit = new_revenue * new_margin
        
        # Risk level
        if price_change_pct > 10:
            risk = "high"
        elif price_change_pct > 5:
            risk = "medium"
        elif price_change_pct < -5:
            risk = "medium"
        else:
            risk = "low"
            
        change_pct = ((new_revenue - base_revenue) / base_revenue * 100) if base_revenue else 0
        
        return Scenario(
            name=f"Price {'+' if price_change_pct >= 0 else ''}{price_change_pct}%",
            revenue=round(new_revenue, 2),
            profit=round(new_profit, 2),
            customers=new_customers,
            churn_rate=round(new_churn, 3),
            change_pct=round(change_pct, 1),
            risk_level=risk,
            description=f"{'Increase' if price_change_pct >= 0 else 'Decrease'} prices by {abs(price_change_pct)}%"
        )
        
    def _simulate_marketing_change(
        self,
        base_revenue: float,
        base_customers: int,
        profit_margin: float,
        churn_rate: float,
        marketing_change_pct: float
    ) -> Scenario:
        """Simulate impact of marketing spend change."""
        # Marketing elasticity effect
        revenue_boost = marketing_change_pct * self.MARKETING_ELASTICITY
        new_revenue = base_revenue * (1 + revenue_boost/100)
        
        # Marketing cost reduces profit margin
        marketing_cost = base_revenue * (marketing_change_pct / 100) * 0.1
        new_profit = (new_revenue * profit_margin) - marketing_cost
        
        # New customer acquisition
        customer_gain = int(base_customers * (marketing_change_pct / 100) * 0.2)
        new_customers = base_customers + customer_gain
        
        # Marketing reduces churn
        churn_reduction = marketing_change_pct * 0.001
        new_churn = max(0.01, churn_rate - churn_reduction)
        
        # Risk level
        if marketing_change_pct > 50:
            risk = "medium"
        else:
            risk = "low"
            
        change_pct = ((new_revenue - base_revenue) / base_revenue * 100) if base_revenue else 0
        
        return Scenario(
            name=f"Marketing +{marketing_change_pct}%",
            revenue=round(new_revenue, 2),
            profit=round(new_profit, 2),
            customers=new_customers,
            churn_rate=round(new_churn, 3),
            change_pct=round(change_pct, 1),
            risk_level=risk,
            description=f"Increase marketing spend by {marketing_change_pct}%"
        )
        
    def _generate_recommendation(
        self,
        scenarios: List[Scenario],
        best: Scenario
    ) -> str:
        """Generate strategic recommendation."""
        if best.name == "Current State":
            return "Maintain current strategy - changes show limited upside"
            
        if "Price" in best.name:
            if best.change_pct > 0:
                return f"Consider {best.name} - shows {best.change_pct:.1f}% revenue increase with {best.risk_level} risk"
            else:
                return f"Consider {best.name} to capture market share"
                
        if "Marketing" in best.name:
            return f"Invest in {best.name} - projected {best.change_pct:.1f}% revenue growth"
            
        return f"Implement {best.name} for optimal results"
        
    def _assess_overall_risk(self, scenarios: List[Scenario]) -> str:
        """Assess overall risk of recommended changes."""
        high_risk = sum(1 for s in scenarios if s.risk_level == "high")
        medium_risk = sum(1 for s in scenarios if s.risk_level == "medium")
        
        if high_risk > 2:
            return "high"
        elif medium_risk > 3 or high_risk > 0:
            return "medium"
        else:
            return "low"
            
    def _generate_insights(
        self,
        scenarios: List[Scenario],
        base: Scenario,
        best: Scenario
    ) -> List[str]:
        """Generate actionable insights."""
        insights = []
        
        # Best scenario insight
        if best.name != "Current State":
            profit_gain = best.profit - base.profit
            insights.append(
                f"πŸ’‘ {best.name} could increase profit by ${profit_gain:,.0f}"
            )
            
        # Risk insight
        high_risk_scenarios = [s for s in scenarios if s.risk_level == "high"]
        if high_risk_scenarios:
            names = ", ".join(s.name for s in high_risk_scenarios[:2])
            insights.append(f"⚠️ High-risk scenarios: {names}")
            
        # Price sensitivity insight
        price_scenarios = [s for s in scenarios if "Price" in s.name]
        if price_scenarios:
            optimal = max(price_scenarios, key=lambda s: s.profit)
            insights.append(
                f"πŸ“Š Optimal pricing point: {optimal.name} (profit: ${optimal.profit:,.0f})"
            )
            
        # Marketing ROI insight
        marketing_scenarios = [s for s in scenarios if "Marketing" in s.name]
        if marketing_scenarios:
            best_marketing = max(marketing_scenarios, key=lambda s: s.change_pct)
            insights.append(
                f"πŸ“ˆ Best marketing ROI: {best_marketing.name} ({best_marketing.change_pct:.1f}% revenue boost)"
            )
            
        return insights
        
    def run_monte_carlo(
        self,
        base_revenue: float,
        uncertainty: float = 0.1,
        simulations: int = 1000
    ) -> Dict[str, Any]:
        """
        Run Monte Carlo simulation for revenue prediction.
        
        Args:
            base_revenue: Base revenue value
            uncertainty: Uncertainty range (0-1)
            simulations: Number of simulations
            
        Returns:
            Dict with percentile outcomes
        """
        results = []
        for _ in range(simulations):
            # Random variation
            variation = np.random.normal(0, uncertainty)
            simulated = base_revenue * (1 + variation)
            results.append(max(0, simulated))
            
        results = np.array(results)
        
        return {
            "mean": float(np.mean(results)),
            "median": float(np.median(results)),
            "p10": float(np.percentile(results, 10)),
            "p25": float(np.percentile(results, 25)),
            "p75": float(np.percentile(results, 75)),
            "p90": float(np.percentile(results, 90)),
            "std": float(np.std(results)),
            "best_case": float(np.max(results)),
            "worst_case": float(np.min(results))
        }


def simulate_scenarios(
    revenue: float,
    customers: int = 100,
    margin: float = 0.2,
    churn: float = 0.05
) -> Dict[str, Any]:
    """
    Convenience function for scenario simulation.
    
    Returns:
        Dict with simulation results
    """
    engine = SimulationEngine()
    result = engine.simulate(revenue, customers, margin, churn)
    
    return {
        "success": True,
        "scenarios": [
            {
                "name": s.name,
                "revenue": s.revenue,
                "profit": s.profit,
                "customers": s.customers,
                "churn_rate": s.churn_rate,
                "change_pct": s.change_pct,
                "risk": s.risk_level,
                "description": s.description
            }
            for s in result.scenarios
        ],
        "recommendation": result.recommended_strategy,
        "best_scenario": result.best_scenario,
        "risk_level": result.risk_assessment,
        "insights": result.insights,
        "confidence": f"{result.confidence}%"
    }


# Quick test
if __name__ == "__main__":
    result = simulate_scenarios(
        revenue=100000,
        customers=500,
        margin=0.25,
        churn=0.08
    )
    
    print("Simulation Results:")
    print(f"Best Scenario: {result['best_scenario']}")
    print(f"Recommendation: {result['recommendation']}")
    print(f"\nInsights:")
    for insight in result['insights']:
        print(f"  {insight}")
    print(f"\nScenarios:")
    for s in result['scenarios'][:5]:
        print(f"  {s['name']}: Revenue ${s['revenue']:,.0f}, Profit ${s['profit']:,.0f}")