Add liquidity tracking, budget, and platform cost history

Restore operator platform costs (Bubble, domains, Stripe) with monthly
history from March 2025 and member payments from November 2025. Track
€1,000 starting budget, cumulative burn, and remaining liquidity in the
economics dashboard. Document LQ requirements in REQUIREMENTS.md.
This commit is contained in:
2026-06-22 01:48:45 +02:00
parent 8f42220d81
commit fe2174f37a
12 changed files with 497 additions and 112 deletions

View File

@@ -3,9 +3,13 @@ from __future__ import annotations
from decimal import Decimal, ROUND_HALF_UP
from .models import (
Budget,
CostEntry,
EconomicsSnapshot,
LiquidityStatus,
LiquiditySummary,
MembershipRecord,
MonthlyPlatformCost,
PricingModel,
Product,
RevenueEntry,
@@ -29,6 +33,14 @@ def _convert_to_eur(amount: Decimal, currency: str, fx_rates: dict[str, Decimal]
raise ValueError(f"unsupported currency for conversion: {currency}")
def liquidity_status_for(net: Decimal) -> LiquidityStatus:
if net < Decimal("0"):
return "burning"
if net > Decimal("0"):
return "generating"
return "neutral"
def active_members(members: list[MembershipRecord]) -> int:
return sum(1 for member in members if member.status == "active")
@@ -40,23 +52,7 @@ def active_pricing_model(models: list[PricingModel], product: Product) -> Pricin
raise ValueError(f"active pricing model not found: {product.active_pricing_model_id}")
def estimate_monthly_revenue(
period: str,
product: Product,
models: list[PricingModel],
members: list[MembershipRecord],
revenue_entries: list[RevenueEntry],
) -> tuple[Decimal, str]:
for entry in revenue_entries:
if entry.period == period and entry.currency == product.currency:
return entry.gross_amount, entry.source
model = active_pricing_model(models, product)
count = active_members(members)
return model.access_fee_amount * count, "derived_from_membership"
def monthly_cost_total(
def monthly_cost_from_rate_card(
cost_entries: list[CostEntry],
fx_rates: dict[str, Decimal],
gross_revenue: Decimal,
@@ -73,37 +69,106 @@ def monthly_cost_total(
return _quantize(total)
def revenue_for_period(period: str, revenue_entries: list[RevenueEntry]) -> RevenueEntry | None:
for entry in revenue_entries:
if entry.period == period:
return entry
return None
def estimate_monthly_revenue(
period: str,
product: Product,
models: list[PricingModel],
members: list[MembershipRecord],
revenue_entries: list[RevenueEntry],
monthly_costs: list[MonthlyPlatformCost],
) -> tuple[Decimal, Decimal, str]:
recorded = revenue_for_period(period, revenue_entries)
if recorded:
return recorded.gross_amount, recorded.net_amount, recorded.source
month = next((item for item in monthly_costs if item.period == period), None)
if month and month.gross_revenue > 0:
return month.gross_revenue, month.gross_revenue, "derived_from_platform_history"
model = active_pricing_model(models, product)
count = active_members(members)
gross = model.access_fee_amount * count
return gross, gross, "derived_from_membership"
def periods_through(target: str, monthly_costs: list[MonthlyPlatformCost]) -> list[str]:
return sorted(item.period for item in monthly_costs if item.period <= target)
def build_liquidity_summary(
budget: Budget,
revenue_entries: list[RevenueEntry],
monthly_costs: list[MonthlyPlatformCost],
through_period: str,
) -> LiquiditySummary:
tracked = periods_through(through_period, monthly_costs)
cost_by_period = {item.period: item for item in monthly_costs}
cumulative_payments = Decimal("0")
cumulative_cost = Decimal("0")
for period in tracked:
month = cost_by_period[period]
cumulative_cost += month.platform_cost
payment = revenue_for_period(period, revenue_entries)
cumulative_payments += payment.net_amount if payment else Decimal("0")
cumulative_net = _quantize(cumulative_payments - cumulative_cost)
remaining = _quantize(budget.initial_budget + cumulative_net)
return LiquiditySummary(
currency=budget.currency,
through_period=through_period,
initial_budget=budget.initial_budget,
cumulative_member_payments=_quantize(cumulative_payments),
cumulative_platform_cost=_quantize(cumulative_cost),
cumulative_net_liquidity=cumulative_net,
remaining_budget=remaining,
liquidity_status=liquidity_status_for(cumulative_net),
months_tracked=len(tracked),
)
def build_snapshot(
period: str,
product: Product,
models: list[PricingModel],
members: list[MembershipRecord],
revenue_entries: list[RevenueEntry],
cost_entries: list[CostEntry],
fx_rates: dict[str, Decimal],
monthly_costs: list[MonthlyPlatformCost],
) -> EconomicsSnapshot:
count = active_members(members)
gross_revenue, revenue_source = estimate_monthly_revenue(
period, product, models, members, revenue_entries
month = next(item for item in monthly_costs if item.period == period)
count = month.active_members if month.active_members else active_members(members)
gross_revenue, net_revenue, revenue_source = estimate_monthly_revenue(
period, product, models, members, revenue_entries, monthly_costs
)
monthly_cost = monthly_cost_total(cost_entries, fx_rates, gross_revenue, count)
cost_per_member = _quantize(monthly_cost / count) if count else Decimal("0.00")
gross_margin = _quantize(gross_revenue - monthly_cost)
platform_cost = month.platform_cost
cost_per_member = _quantize(platform_cost / count) if count else Decimal("0.00")
gross_margin = _quantize(gross_revenue - platform_cost)
margin_pct = (
_quantize((gross_margin / gross_revenue) * Decimal("100"), PCTPLACES)
if gross_revenue
else Decimal("0.0")
else Decimal("-100.0") if platform_cost else Decimal("0.0")
)
period_net = _quantize(net_revenue - platform_cost)
return EconomicsSnapshot(
period=period,
currency=product.currency,
active_members=count,
monthly_revenue=_quantize(gross_revenue),
monthly_cost=monthly_cost,
monthly_platform_cost=platform_cost,
cost_per_member=cost_per_member,
gross_margin=gross_margin,
gross_margin_pct=margin_pct,
pricing_model_count=len(models),
revenue_source=revenue_source,
period_net_liquidity=period_net,
liquidity_status=liquidity_status_for(period_net),
)