rolling out best estimate vector — best

rolling out the best estimate for the last n origin years with given pattern

Usage

best_estimate2cashflow(best_estimate, pattern, last_orig_year)

Arguments

best_estimate: numeric vector. last entry is for the youngest origin year
pattern: numeric vector
last_orig_year: integer.

Value

numeric matrix of future payments per origin year with 250 future calendar years

Examples

best_estimate2cashflow(c(100, 400, 1000), c(1.7, 1.3, 1.05, 1, 1), 2020)
#>          2021      2022     2023 2024 2025 2026 2027 2028 2029 2030 2031 2032
#> 2018 100.0000   0.00000  0.00000    0    0    0    0    0    0    0    0    0
#> 2019 328.7671  71.23288  0.00000    0    0    0    0    0    0    0    0    0
#> 2020 530.1022 386.21734 83.68042    0    0    0    0    0    0    0    0    0
#>      2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2048 2049 2050 2051 2052 2053 2054 2055 2056 2057 2058 2059 2060 2061 2062
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2063 2064 2065 2066 2067 2068 2069 2070 2071 2072 2073 2074 2075 2076 2077
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2078 2079 2080 2081 2082 2083 2084 2085 2086 2087 2088 2089 2090 2091 2092
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2093 2094 2095 2096 2097 2098 2099 2100 2101 2102 2103 2104 2105 2106 2107
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2108 2109 2110 2111 2112 2113 2114 2115 2116 2117 2118 2119 2120 2121 2122
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2123 2124 2125 2126 2127 2128 2129 2130 2131 2132 2133 2134 2135 2136 2137
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2138 2139 2140 2141 2142 2143 2144 2145 2146 2147 2148 2149 2150 2151 2152
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2153 2154 2155 2156 2157 2158 2159 2160 2161 2162 2163 2164 2165 2166 2167
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2168 2169 2170 2171 2172 2173 2174 2175 2176 2177 2178 2179 2180 2181 2182
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2183 2184 2185 2186 2187 2188 2189 2190 2191 2192 2193 2194 2195 2196 2197
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2198 2199 2200 2201 2202 2203 2204 2205 2206 2207 2208 2209 2210 2211 2212
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2213 2214 2215 2216 2217 2218 2219 2220 2221 2222 2223 2224 2225 2226 2227
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2228 2229 2230 2231 2232 2233 2234 2235 2236 2237 2238 2239 2240 2241 2242
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2243 2244 2245 2246 2247 2248 2249 2250 2251 2252 2253 2254 2255 2256 2257
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0    0    0
#>      2258 2259 2260 2261 2262 2263 2264 2265 2266 2267 2268 2269 2270
#> 2018    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2019    0    0    0    0    0    0    0    0    0    0    0    0    0
#> 2020    0    0    0    0    0    0    0    0    0    0    0    0    0