2026-05-09 21:48:36 +00:00
|
|
|
"""Sync simulate + multi-scenario compare.
|
|
|
|
|
|
|
|
|
|
Unlike the persisted Cartesian recompute (`/recompute`), these run a
|
|
|
|
|
single scenario inline and return the result immediately. The React UI
|
|
|
|
|
uses these for what-if exploration — no DB write.
|
|
|
|
|
|
|
|
|
|
Returns a fan-chart series in the same shape as
|
|
|
|
|
`GET /scenarios/{id}/projection`, so frontend chart code is shared.
|
|
|
|
|
"""
|
|
|
|
|
from __future__ import annotations
|
|
|
|
|
|
|
|
|
|
import asyncio
|
|
|
|
|
import time
|
|
|
|
|
from decimal import Decimal
|
|
|
|
|
from pathlib import Path
|
|
|
|
|
|
|
|
|
|
import numpy as np
|
2026-05-09 23:56:37 +00:00
|
|
|
from fastapi import APIRouter, HTTPException
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
from sqlalchemy.ext.asyncio import async_sessionmaker
|
2026-05-09 21:48:36 +00:00
|
|
|
|
|
|
|
|
from fire_planner.api.schemas import (
|
|
|
|
|
CompareRequest,
|
|
|
|
|
CompareResult,
|
|
|
|
|
ProjectionPoint,
|
|
|
|
|
SimulateRequest,
|
|
|
|
|
SimulateResult,
|
|
|
|
|
)
|
2026-05-10 01:51:24 +00:00
|
|
|
from fire_planner.glide_path import static
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
from fire_planner.ingest.wealthfolio_pg import create_wf_sync_engine_from_env
|
engine+api: plumb life events into the simulator
Until now life events were stored but ignored by the engine — pure
metadata. Now they actually move portfolios.
Engine:
- simulator.simulate() takes optional cashflow_adjustments: a (n_years,)
real-GBP array applied each year *after* savings + return but
*before* withdrawal. Positive = inflow, negative = outflow.
- New fire_planner/life_events.py with EventInput dataclass +
events_to_cashflow_array(events, horizon). Handles ranged deltas,
one-time amounts, disabled events, year clipping past horizon,
negative year_start (clipped to 0), and summing multiple events.
API:
- /simulate accepts optional life_events list. Server converts each
to EventInput, builds cashflow_adjustments, passes to simulate().
- Frontend Run-now on scenario detail now fetches the scenario's
life events and includes them in the request — projections finally
reflect "retire at 50, kid born at y3, inheritance at y22".
Tests: 11 events helper + 4 end-to-end engine + 1 API integration =
16 new tests. 188 total (was 172). mypy strict + ruff clean.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-09 22:30:33 +00:00
|
|
|
from fire_planner.life_events import EventInput, events_to_cashflow_array
|
2026-05-09 21:48:36 +00:00
|
|
|
from fire_planner.returns.bootstrap import block_bootstrap
|
|
|
|
|
from fire_planner.returns.shiller import load_from_csv, synthetic_returns
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
from fire_planner.returns.wealthfolio_returns import (
|
|
|
|
|
compute_annual_returns_from_pg,
|
|
|
|
|
constant_real_return_paths,
|
|
|
|
|
)
|
2026-05-09 21:48:36 +00:00
|
|
|
from fire_planner.scenarios import build_regime_schedule, build_strategy
|
|
|
|
|
from fire_planner.simulator import SimulationResult, simulate
|
|
|
|
|
|
2026-05-09 23:56:37 +00:00
|
|
|
router = APIRouter(tags=["simulate"])
|
2026-05-09 21:48:36 +00:00
|
|
|
|
|
|
|
|
_RETURNS_CSV = Path("/data/shiller_returns.csv")
|
|
|
|
|
|
|
|
|
|
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
def _shiller_paths(seed: int, n_paths: int, n_years: int) -> np.ndarray:
|
2026-05-09 21:48:36 +00:00
|
|
|
bundle = (load_from_csv(_RETURNS_CSV) if _RETURNS_CSV.exists() else synthetic_returns(seed=42))
|
|
|
|
|
rng = np.random.default_rng(seed)
|
|
|
|
|
return block_bootstrap(bundle, n_paths=n_paths, n_years=n_years, block_size=5, rng=rng)
|
|
|
|
|
|
|
|
|
|
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
async def _wealthfolio_paths(seed: int, n_paths: int, n_years: int) -> np.ndarray:
|
|
|
|
|
"""Block-bootstrap the user's actual blended real returns. With
|
|
|
|
|
typically <10 distinct annual samples, block_size=1 is appropriate
|
|
|
|
|
— there's no serial-correlation signal to preserve."""
|
|
|
|
|
eng = create_wf_sync_engine_from_env()
|
|
|
|
|
try:
|
|
|
|
|
factory = async_sessionmaker(eng, expire_on_commit=False)
|
|
|
|
|
async with factory() as wf_sess:
|
|
|
|
|
bundle = await compute_annual_returns_from_pg(wf_sess)
|
|
|
|
|
finally:
|
|
|
|
|
await eng.dispose()
|
|
|
|
|
rng = np.random.default_rng(seed)
|
|
|
|
|
return block_bootstrap(bundle, n_paths=n_paths, n_years=n_years, block_size=1, rng=rng)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
async def _build_paths(req: SimulateRequest) -> np.ndarray:
|
|
|
|
|
if req.returns_mode == "manual":
|
|
|
|
|
if req.manual_real_return_pct is None:
|
|
|
|
|
raise HTTPException(
|
|
|
|
|
status_code=400,
|
|
|
|
|
detail="manual_real_return_pct is required when returns_mode='manual'",
|
|
|
|
|
)
|
|
|
|
|
return constant_real_return_paths(
|
|
|
|
|
n_paths=req.n_paths,
|
|
|
|
|
n_years=req.horizon_years,
|
|
|
|
|
real_return_pct=float(req.manual_real_return_pct),
|
|
|
|
|
)
|
|
|
|
|
if req.returns_mode == "wealthfolio":
|
|
|
|
|
try:
|
|
|
|
|
return await _wealthfolio_paths(req.seed, req.n_paths, req.horizon_years)
|
|
|
|
|
except ValueError as e:
|
|
|
|
|
raise HTTPException(
|
|
|
|
|
status_code=400,
|
|
|
|
|
detail=f"Wealthfolio history insufficient: {e}",
|
|
|
|
|
) from e
|
|
|
|
|
return _shiller_paths(req.seed, req.n_paths, req.horizon_years)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
def _project(req: SimulateRequest, paths: np.ndarray) -> tuple[SimulationResult, float]:
|
2026-05-09 21:48:36 +00:00
|
|
|
annual_savings = (np.full(req.horizon_years, float(req.savings_per_year_gbp), dtype=np.float64)
|
|
|
|
|
if req.savings_per_year_gbp > 0 else None)
|
|
|
|
|
floor = float(req.floor_gbp) if req.floor_gbp is not None else None
|
engine+api: plumb life events into the simulator
Until now life events were stored but ignored by the engine — pure
metadata. Now they actually move portfolios.
Engine:
- simulator.simulate() takes optional cashflow_adjustments: a (n_years,)
real-GBP array applied each year *after* savings + return but
*before* withdrawal. Positive = inflow, negative = outflow.
- New fire_planner/life_events.py with EventInput dataclass +
events_to_cashflow_array(events, horizon). Handles ranged deltas,
one-time amounts, disabled events, year clipping past horizon,
negative year_start (clipped to 0), and summing multiple events.
API:
- /simulate accepts optional life_events list. Server converts each
to EventInput, builds cashflow_adjustments, passes to simulate().
- Frontend Run-now on scenario detail now fetches the scenario's
life events and includes them in the request — projections finally
reflect "retire at 50, kid born at y3, inheritance at y22".
Tests: 11 events helper + 4 end-to-end engine + 1 API integration =
16 new tests. 188 total (was 172). mypy strict + ruff clean.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-09 22:30:33 +00:00
|
|
|
|
|
|
|
|
cashflow_adjustments = None
|
|
|
|
|
if req.life_events:
|
|
|
|
|
engine_events = [
|
|
|
|
|
EventInput(
|
|
|
|
|
year_start=ev.year_start,
|
|
|
|
|
year_end=ev.year_end,
|
|
|
|
|
delta_gbp_per_year=float(ev.delta_gbp_per_year),
|
|
|
|
|
one_time_amount_gbp=(float(ev.one_time_amount_gbp)
|
|
|
|
|
if ev.one_time_amount_gbp is not None else None),
|
|
|
|
|
enabled=ev.enabled,
|
|
|
|
|
) for ev in req.life_events
|
|
|
|
|
]
|
|
|
|
|
cashflow_adjustments = events_to_cashflow_array(engine_events, req.horizon_years)
|
|
|
|
|
|
strategies: spending input is honoured + new "Custom" preset with guardrails
The user noticed the "Annual spending" field was a no-op for Trinity,
GK, VPW, VPW+floor — the strategies internally hardcoded the year-0
withdrawal as `initial_portfolio × initial_rate` (4% / 5.5%) and
ignored what the user typed. Two fixes:
(1) Trinity + GK now use state.initial_withdrawal (= the user's
spending_target) as the year-0 draw. GK's guardrail anchor
becomes the implied initial rate (initial_withdrawal /
initial_portfolio), so the rule shape adapts to the user's
chosen rate. Both strategies still fall back to their preset
rate × initial_portfolio when initial_withdrawal isn't set
(test paths). VPW and VPW+floor stay algorithmic — they're
"withdraw-what's-sustainable" by design and don't take a
spending input.
(2) New "custom" preset (SpendingPlanStrategy) exposing all the
knobs:
- initial_spend = "Annual spending" input
- annual_real_adjust_pct = scale last year's withdrawal by N%
each year (0 = constant real £, +0.02 = 2%/yr healthcare
creep, -0.005 = -0.5%/yr slow-down with age)
- guardrail_threshold_pct = if portfolio falls below X% of
starting NW, trigger a cut (None = disabled)
- guardrail_cut_pct = cut last year's withdrawal by Y% each
triggered year
Adjust applies first, then guardrail cut — so a triggered year in
+2% adjust mode goes 40k → 40.8k → 36.7k.
UI: "custom" added to the strategy dropdown; when selected, three
extra fields appear (annual real adjustment %, guardrail trigger
threshold, guardrail cut size) with hints. The existing inputs
(spending, NW seed) drive year 0 across all strategies that use
them. About-the-model panel updated.
10 new tests on SpendingPlanStrategy + adjusted GK tests for the
new spending_target-aware behaviour. 209 backend tests + 7
frontend tests. mypy + ruff + tsc all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:21:55 +00:00
|
|
|
strategy = build_strategy(
|
|
|
|
|
req.strategy,
|
|
|
|
|
floor=floor,
|
|
|
|
|
annual_real_adjust_pct=float(req.annual_real_adjust_pct),
|
|
|
|
|
guardrail_threshold_pct=(float(req.guardrail_threshold_pct)
|
|
|
|
|
if req.guardrail_threshold_pct is not None else None),
|
|
|
|
|
guardrail_cut_pct=float(req.guardrail_cut_pct),
|
|
|
|
|
)
|
|
|
|
|
|
2026-05-09 21:48:36 +00:00
|
|
|
started = time.perf_counter()
|
|
|
|
|
result = simulate(
|
|
|
|
|
paths=paths,
|
|
|
|
|
initial_portfolio=float(req.nw_seed_gbp),
|
|
|
|
|
spending_target=float(req.spending_gbp),
|
2026-05-10 01:51:24 +00:00
|
|
|
glide=static(1.0),
|
strategies: spending input is honoured + new "Custom" preset with guardrails
The user noticed the "Annual spending" field was a no-op for Trinity,
GK, VPW, VPW+floor — the strategies internally hardcoded the year-0
withdrawal as `initial_portfolio × initial_rate` (4% / 5.5%) and
ignored what the user typed. Two fixes:
(1) Trinity + GK now use state.initial_withdrawal (= the user's
spending_target) as the year-0 draw. GK's guardrail anchor
becomes the implied initial rate (initial_withdrawal /
initial_portfolio), so the rule shape adapts to the user's
chosen rate. Both strategies still fall back to their preset
rate × initial_portfolio when initial_withdrawal isn't set
(test paths). VPW and VPW+floor stay algorithmic — they're
"withdraw-what's-sustainable" by design and don't take a
spending input.
(2) New "custom" preset (SpendingPlanStrategy) exposing all the
knobs:
- initial_spend = "Annual spending" input
- annual_real_adjust_pct = scale last year's withdrawal by N%
each year (0 = constant real £, +0.02 = 2%/yr healthcare
creep, -0.005 = -0.5%/yr slow-down with age)
- guardrail_threshold_pct = if portfolio falls below X% of
starting NW, trigger a cut (None = disabled)
- guardrail_cut_pct = cut last year's withdrawal by Y% each
triggered year
Adjust applies first, then guardrail cut — so a triggered year in
+2% adjust mode goes 40k → 40.8k → 36.7k.
UI: "custom" added to the strategy dropdown; when selected, three
extra fields appear (annual real adjustment %, guardrail trigger
threshold, guardrail cut size) with hints. The existing inputs
(spending, NW seed) drive year 0 across all strategies that use
them. About-the-model panel updated.
10 new tests on SpendingPlanStrategy + adjusted GK tests for the
new spending_target-aware behaviour. 209 backend tests + 7
frontend tests. mypy + ruff + tsc all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:21:55 +00:00
|
|
|
strategy=strategy,
|
2026-05-09 21:48:36 +00:00
|
|
|
regime=build_regime_schedule(req.jurisdiction, req.leave_uk_year),
|
|
|
|
|
horizon_years=req.horizon_years,
|
|
|
|
|
annual_savings=annual_savings,
|
engine+api: plumb life events into the simulator
Until now life events were stored but ignored by the engine — pure
metadata. Now they actually move portfolios.
Engine:
- simulator.simulate() takes optional cashflow_adjustments: a (n_years,)
real-GBP array applied each year *after* savings + return but
*before* withdrawal. Positive = inflow, negative = outflow.
- New fire_planner/life_events.py with EventInput dataclass +
events_to_cashflow_array(events, horizon). Handles ranged deltas,
one-time amounts, disabled events, year clipping past horizon,
negative year_start (clipped to 0), and summing multiple events.
API:
- /simulate accepts optional life_events list. Server converts each
to EventInput, builds cashflow_adjustments, passes to simulate().
- Frontend Run-now on scenario detail now fetches the scenario's
life events and includes them in the request — projections finally
reflect "retire at 50, kid born at y3, inheritance at y22".
Tests: 11 events helper + 4 end-to-end engine + 1 API integration =
16 new tests. 188 total (was 172). mypy strict + ruff clean.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-09 22:30:33 +00:00
|
|
|
cashflow_adjustments=cashflow_adjustments,
|
2026-05-09 21:48:36 +00:00
|
|
|
)
|
|
|
|
|
elapsed = time.perf_counter() - started
|
|
|
|
|
return result, elapsed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
def _to_response(result: SimulationResult, elapsed: float) -> SimulateResult:
|
|
|
|
|
# portfolio_real has n_years+1 columns (year 0 = seed, year k = end-of-year k).
|
|
|
|
|
# withdrawal_real / tax_real have n_years columns (year k = withdrawn in year k+1).
|
|
|
|
|
# Yearly point k describes "end of year k+1": portfolio after withdrawal & growth.
|
|
|
|
|
pcts = [10, 25, 50, 75, 90]
|
|
|
|
|
portfolio_quantiles = {p: np.percentile(result.portfolio_real, p, axis=0) for p in pcts}
|
|
|
|
|
median_wd = np.percentile(result.withdrawal_real, 50, axis=0)
|
|
|
|
|
median_tax = np.percentile(result.tax_real, 50, axis=0)
|
|
|
|
|
n_years = result.n_years
|
|
|
|
|
survival_path = (result.success_mask.astype(np.float64).mean(axis=0) if
|
|
|
|
|
result.success_mask.ndim == 2 else np.ones(n_years))
|
|
|
|
|
|
|
|
|
|
yearly = [
|
|
|
|
|
ProjectionPoint(
|
|
|
|
|
year_idx=y,
|
|
|
|
|
p10_portfolio_gbp=Decimal(str(round(float(portfolio_quantiles[10][y + 1]), 2))),
|
|
|
|
|
p25_portfolio_gbp=Decimal(str(round(float(portfolio_quantiles[25][y + 1]), 2))),
|
|
|
|
|
p50_portfolio_gbp=Decimal(str(round(float(portfolio_quantiles[50][y + 1]), 2))),
|
|
|
|
|
p75_portfolio_gbp=Decimal(str(round(float(portfolio_quantiles[75][y + 1]), 2))),
|
|
|
|
|
p90_portfolio_gbp=Decimal(str(round(float(portfolio_quantiles[90][y + 1]), 2))),
|
|
|
|
|
p50_withdrawal_gbp=Decimal(str(round(float(median_wd[y]), 2))),
|
|
|
|
|
p50_tax_gbp=Decimal(str(round(float(median_tax[y]), 2))),
|
|
|
|
|
survival_rate=Decimal(str(round(float(survival_path[y]), 4))),
|
|
|
|
|
) for y in range(n_years)
|
|
|
|
|
]
|
|
|
|
|
median_ytr = result.median_years_to_ruin()
|
|
|
|
|
return SimulateResult(
|
|
|
|
|
success_rate=Decimal(str(round(float(result.success_rate), 4))),
|
|
|
|
|
p10_ending_gbp=Decimal(str(round(float(result.ending_percentile(10)), 2))),
|
|
|
|
|
p50_ending_gbp=Decimal(str(round(float(result.ending_percentile(50)), 2))),
|
|
|
|
|
p90_ending_gbp=Decimal(str(round(float(result.ending_percentile(90)), 2))),
|
|
|
|
|
median_lifetime_tax_gbp=Decimal(str(round(float(result.median_lifetime_tax()), 2))),
|
|
|
|
|
median_years_to_ruin=(Decimal(str(round(float(median_ytr), 2)))
|
|
|
|
|
if median_ytr is not None else None),
|
|
|
|
|
elapsed_seconds=Decimal(str(round(elapsed, 3))),
|
|
|
|
|
yearly=yearly,
|
|
|
|
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
@router.post("/simulate", response_model=SimulateResult)
|
|
|
|
|
async def simulate_one(req: SimulateRequest) -> SimulateResult:
|
|
|
|
|
"""Run one scenario synchronously, no DB write. ~1-3s for 5k paths."""
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
paths = await _build_paths(req)
|
2026-05-09 21:48:36 +00:00
|
|
|
try:
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
result, elapsed = await asyncio.to_thread(_project, req, paths)
|
2026-05-09 21:48:36 +00:00
|
|
|
except KeyError as e:
|
|
|
|
|
raise HTTPException(status_code=400, detail=f"Unknown name: {e}") from None
|
|
|
|
|
return _to_response(result, elapsed)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
@router.post("/compare", response_model=CompareResult)
|
|
|
|
|
async def compare_scenarios(req: CompareRequest) -> CompareResult:
|
|
|
|
|
"""Run 2-5 scenarios in parallel, return all results."""
|
|
|
|
|
async def one(s: SimulateRequest) -> SimulateResult:
|
returns: 3 models — Shiller bootstrap (default), manual %, Wealthfolio history
Adds a "Returns model" picker on /what-if that switches how the
simulator's `paths` (n_paths × n_years × 3) is built:
1. shiller (default) — current behaviour, block-bootstrap of the
Shiller 1871+ historical series (or its synthetic-calibrated
fallback when the CSV isn't mounted).
2. manual — every year of every path = the user's "real return %"
input. Deterministic, no fan, useful for sanity checks. New
helper `constant_real_return_paths` constructs the (n_paths,
n_years, 3) tensor with stock=bond=real, cpi=0 so the simulator's
`(1+nominal)/(1+cpi)-1` short-circuits to exactly the input.
3. wealthfolio — pulls daily_account_valuation from the wealthfolio_sync
PG mirror, sums total_value + net_contribution across accounts per
day (FX-adjusted), strips contribution deltas to isolate market
return, compounds daily returns into per-calendar-year samples,
block-bootstraps with block_size=1 (only ~6 distinct samples
available, no serial-correlation signal to preserve). Glide path
is a no-op in this mode — the user's actual blended portfolio is
treated as a single asset.
API: SimulateRequest gains `returns_mode` ("shiller"|"manual"|
"wealthfolio") + `manual_real_return_pct`. simulate.py's `_build_paths`
dispatches; wealthfolio mode opens a transient session against the
mirror DB.
UI: new Field on the form (next to Strategy / Glide path) with a
contextual hint that explains each option's tradeoff. The "About the
model" panel at the bottom now has a "Returns model" section
mirroring the same content. The Manual % input only shows when
returns_mode='manual'.
10 new tests on the Wealthfolio helper (contribution-stripping,
multi-account aggregation, FX, partial-year drop, TOTAL filter,
empty-input, plus 3 deterministic-paths tests). 198 backend tests +
7 frontend tests. mypy strict + ruff + tsc strict all pass.
Co-Authored-By: Claude Opus 4.7 <noreply@anthropic.com>
2026-05-10 01:04:25 +00:00
|
|
|
paths = await _build_paths(s)
|
|
|
|
|
result, elapsed = await asyncio.to_thread(_project, s, paths)
|
2026-05-09 21:48:36 +00:00
|
|
|
return _to_response(result, elapsed)
|
|
|
|
|
|
|
|
|
|
try:
|
|
|
|
|
results = await asyncio.gather(*(one(s) for s in req.scenarios))
|
|
|
|
|
except KeyError as e:
|
|
|
|
|
raise HTTPException(status_code=400, detail=f"Unknown name: {e}") from None
|
|
|
|
|
return CompareResult(results=results)
|