private AccountEstimationProjectionModel CreateProjection(DateTime period, decimal accountRemainingTransferBalance, decimal lastProjectedBalance)
{
var transferModelledCostOfTraining = _virtualEmployerCommitments.GetTotalCostOfTraining(period, true);
var transferModelledCompletionPayments = _virtualEmployerCommitments.GetTotalCompletionPayments(period, true);
var allModelledCostOfTraining = _virtualEmployerCommitments.GetTotalCostOfTraining(period);
var allModelledCompletionPayments = _virtualEmployerCommitments.GetTotalCompletionPayments(period);
var actualAccountProjection = _actualAccountProjections.FirstOrDefault(c => c.Month == period.Month && c.Year == period.Year);
var projection = new AccountEstimationProjectionModel
{
Month = (short)period.Month,
Year = (short)period.Year,
ProjectionGenerationType = actualAccountProjection?.ProjectionGenerationType ?? ProjectionGenerationType.LevyDeclaration,
FundsIn = actualAccountProjection?.LevyFundsIn ?? 0m,
TransferModelledCosts = new AccountEstimationProjectionModel.Cost
{
LevyCostOfTraining = transferModelledCostOfTraining.LevyFunded,
LevyCompletionPayments = transferModelledCompletionPayments.LevyFundedCompletionPayment,
TransferInCostOfTraining = transferModelledCostOfTraining.TransferIn,
TransferInCompletionPayments = transferModelledCompletionPayments.TransferInCompletionPayment,
TransferOutCostOfTraining = transferModelledCostOfTraining.TransferOut,
TransferOutCompletionPayments = transferModelledCompletionPayments.TransferOutCompletionPayment
},
AllModelledCosts = new AccountEstimationProjectionModel.Cost
{
LevyCostOfTraining = allModelledCostOfTraining.LevyFunded,
LevyCompletionPayments = allModelledCompletionPayments.LevyFundedCompletionPayment,
TransferInCostOfTraining = allModelledCostOfTraining.TransferIn,
TransferInCompletionPayments = allModelledCompletionPayments.TransferInCompletionPayment,
TransferOutCostOfTraining = allModelledCostOfTraining.TransferOut,
TransferOutCompletionPayments = allModelledCompletionPayments.TransferOutCompletionPayment
},
ActualCosts = new AccountEstimationProjectionModel.Cost
{
LevyCostOfTraining = actualAccountProjection?.LevyFundedCostOfTraining ?? 0m,
LevyCompletionPayments = actualAccountProjection?.LevyFundedCompletionPayments ?? 0m,
TransferInCostOfTraining = actualAccountProjection?.TransferInCostOfTraining ?? 0m,
TransferInCompletionPayments = actualAccountProjection?.TransferInCompletionPayments ?? 0m,
TransferOutCostOfTraining = actualAccountProjection?.TransferOutCostOfTraining ?? 0m,
TransferOutCompletionPayments = actualAccountProjection?.TransferOutCompletionPayments ?? 0m,
ExpiredFunds = actualAccountProjection?.ExpiredFunds ?? 0m,
}
};
if (_estimatedProjections.Any())
{
lastProjectedBalance = lastProjectedBalance - projection.ActualCosts.FundsOut;
}
//transfer projection
projection.AvailableTransferFundsBalance = accountRemainingTransferBalance - projection.TransferFundsOut;
//estimate balance
projection.EstimatedProjectionBalance = lastProjectedBalance - projection.AllModelledCosts.FundsOut;
return(projection);
}
private AccountProjectionModel CreateProjection(DateTime period, decimal levyFundsIn, decimal lastBalance, ProjectionGenerationType projectionGenerationType, bool isFirstMonth, int periodStartDay)
{
var totalCostOfTraning = _employerCommitments.GetTotalCostOfTraining(period);
var completionPayments = _employerCommitments.GetTotalCompletionPayments(period);
var currentBalance = GetCurrentBalance(lastBalance, completionPayments.TransferOutCompletionPayment, totalCostOfTraning.TransferOut, isFirstMonth);
var trainingCosts = totalCostOfTraning.LevyFunded + completionPayments.LevyFundedCompletionPayment;
var coInvestmentAmount = GetCoInvestmentAmountBasedOnCurrentBalanceAndTrainingCosts(currentBalance, trainingCosts);
var moneyOut = isFirstMonth ? coInvestmentAmount : trainingCosts - coInvestmentAmount;
var moneyIn = isFirstMonth && projectionGenerationType == ProjectionGenerationType.LevyDeclaration ? 0:
levyFundsIn;
var futureFunds = GetMonthEndBalance(currentBalance, moneyOut, moneyIn, projectionGenerationType, isFirstMonth, periodStartDay);
var projection = new AccountProjectionModel
{
LevyFundsIn = _account.LevyDeclared,
EmployerAccountId = _account.EmployerAccountId,
Month = (short)period.Month,
Year = (short)period.Year,
LevyFundedCostOfTraining = totalCostOfTraning.LevyFunded,
TransferInCostOfTraining = totalCostOfTraning.TransferIn,
TransferOutCostOfTraining = totalCostOfTraning.TransferOut,
LevyFundedCompletionPayments = completionPayments.LevyFundedCompletionPayment,
TransferInCompletionPayments = completionPayments.TransferInCompletionPayment,
TransferOutCompletionPayments = completionPayments.TransferOutCompletionPayment,
CoInvestmentEmployer = coInvestmentAmount > 0 ? (coInvestmentAmount * 0.1m) : 0m,
CoInvestmentGovernment = coInvestmentAmount > 0 ? (coInvestmentAmount * 0.9m) : 0m,
FutureFunds = futureFunds,
ProjectionCreationDate = DateTime.UtcNow,
ProjectionGenerationType = projectionGenerationType
};
return(projection);
}
