"""Scenario pins — hand-checked composite results per scenario, clamp behaviour, and copy semantics.""" import pytest from teicalc import ( BENEFITS_VERBATIM, COSTS_VERBATIM, SCENARIOS, apply_scenario, compute_summary, ) def _summary(scenario): return compute_summary( apply_scenario(BENEFITS_VERBATIM, scenario), apply_scenario(COSTS_VERBATIM, scenario), 0.10, ) def test_scenario_definitions(): assert SCENARIOS == { "conservative": {"adoption": 0.80, "risk_delta": 0.10}, "moderate": {"adoption": 1.00, "risk_delta": 0.00}, "aggressive": {"adoption": 1.15, "risk_delta": -0.05}, } def test_moderate_is_identity(): got = _summary("moderate") want = compute_summary(BENEFITS_VERBATIM, COSTS_VERBATIM, 0.10) assert got["benefits_pv"] == pytest.approx(want["benefits_pv"], abs=0.01) assert got["costs_pv"] == pytest.approx(want["costs_pv"], abs=0.01) def test_conservative_pins(): s = _summary("conservative") assert s["benefits_pv"] == pytest.approx(10_543_493.91, abs=1) assert s["costs_pv"] == pytest.approx(3_026_631.40, abs=1) assert s["npv"] == pytest.approx(7_516_862.51, abs=1) assert s["roi_pct"] == pytest.approx(248.36, abs=0.01) assert s["payback_months"] == pytest.approx(3.464, abs=0.001) def test_aggressive_pins(): s = _summary("aggressive") assert s["benefits_pv"] == pytest.approx(18_021_962.25, abs=1) assert s["costs_pv"] == pytest.approx(4_883_285.09, abs=1) assert s["npv"] == pytest.approx(13_138_677.16, abs=1) assert s["roi_pct"] == pytest.approx(269.05, abs=0.01) assert s["payback_months"] == pytest.approx(3.294, abs=0.001) def test_risk_delta_clamps_at_zero(): """Conservative subtracts 0.10 from cost risk; every cost rf clamps to 0 (licenses 0.05, implementation 0.10, ongoing 0.10, tokens 0.0).""" rows = apply_scenario(COSTS_VERBATIM, "conservative") assert all(r["risk_adjustment"] == 0.0 for r in rows) impl = next(r for r in rows if r["field_key"] == "implementation") assert impl["initial"] == pytest.approx(1_190_000 * 0.80) # adoption scales initial def test_unknown_scenario_raises(): with pytest.raises(KeyError): apply_scenario(BENEFITS_VERBATIM, "wildly_optimistic") def test_inputs_not_mutated(): apply_scenario(BENEFITS_VERBATIM, "aggressive") apply_scenario(COSTS_VERBATIM, "conservative") assert BENEFITS_VERBATIM[0]["year_values"]["1"] == 680_000 assert COSTS_VERBATIM[1]["initial"] == 1_190_000