VERSION 5.00
Begin {C62A69F0-16DC-11CE-9E98-00AA00574A4F} fpvt 
   Caption         =   "Forecast Adjustment"
   ClientHeight    =   7260
   ClientLeft      =   120
   ClientTop       =   465
   ClientWidth     =   16140
   OleObjectBlob   =   "fpvt.frx":0000
   StartUpPosition =   1  'CenterOwner
End
Attribute VB_Name = "fpvt"
Attribute VB_GlobalNameSpace = False
Attribute VB_Creatable = False
Attribute VB_PredeclaredId = True
Attribute VB_Exposed = False
Public mod_adjust As Boolean
Private month() As Variant
Private mload() As Variant
Private adjust As Object

Option Explicit

Private Sub cbCancel_Click()

    tbAdjVol.value = 0
    tbAdjVal.value = 0
    tbAdjPrice.value = 0
    fpvt.Hide

End Sub


Private Sub butAdjust_Click()
    MsgBox ("adjustment posted")
    Me.Hide
End Sub

Private Sub butCancel_Click()
    Me.Hide
End Sub



Private Sub butMAdjust_Click()

    


End Sub

Private Sub butMCancel_Click()

    Me.Hide

End Sub

Private Sub lbMonth_Change()
    
    Dim i As Long
    For i = 0 To 12
        If lbMonth.Selected(i) Then
            If i <> 0 Then
                If co_num(month(i, 6), 0) = 0 And co_num(month(i, 2), 0) = 0 Then
                    tbMBaseVal.value = 0
                    tbMBaseVol.value = 0
                    tbmPAVal.value = 0
                    tbMPAVol.value = 0
                    tbMFVal.value = 0
                    tbMFVol.value = 0
                    tbMBasePrice = 0
                    tbMFPrice = 0
                End If
                '------------base-------------------------------------
                tbMBaseVal.value = co_num(month(i, 6), 0)
                tbMBaseVol.value = co_num(month(i, 2), 0)
                tbmPAVal.value = co_num(month(i, 7), 0)
                tbMPAVol.value = co_num(month(i, 3), 0)
                tbMFVal.value = co_num(month(i, 8), 0)
                tbMFVol.value = co_num(month(i, 4), 0)
                If tbMBaseVol <> 0 Then
                    tbMBasePrice = Format(tbMBaseVal / tbMBaseVol, "#.000")
                Else
                    tbMBasePrice = 0
                End If
                If tbMFVol <> 0 Then
                    tbMFPrice = Format(tbMFVal / tbMFVol, "#.000")
                Else
                    tbMFPrice = 0
                End If
            Else
                tbMBaseVal.value = 0
                tbMBaseVol.value = 0
                tbmPAVal.value = 0
                tbMPAVol.value = 0
                tbMFVal.value = 0
                tbMFVol.value = 0
                tbMBasePrice = 0
                tbMFPrice = 0
            End If
            Exit For
        End If
    Next i
    
    
    
End Sub

Private Sub opEditPrice_Click()

    opPlugVol.Enabled = False
    opPlugPrice.Enabled = False
    opPlugVol.Visible = False
    opPlugPrice.Visible = False
    opPlugPrice.value = True
    opPlugVol.value = False
    
    tbFcPrice.Enabled = True
    tbFcPrice.BackColor = &H80000018
    tbFcVal.Enabled = False
    tbFcVal.BackColor = &H80000005
    tbFcVol.Enabled = True
    tbFcVol.BackColor = &H80000018
    
End Sub

Private Sub opEditSales_Click()

    opPlugVol.Enabled = True
    opPlugPrice.Enabled = True
    opPlugVol.Visible = True
    opPlugPrice.Visible = True
    
    tbFcPrice.Enabled = False
    tbFcPrice.BackColor = &H80000005
    tbFcVal.Enabled = True
    tbFcVal.BackColor = &H80000018
    tbFcVol.Enabled = False
    tbFcVol.BackColor = &H80000005
    
End Sub


Private Sub opEditPriceM_Click()

    opmvol.Enabled = False
    opmprice.Enabled = False
    opmvol.Visible = False
    opmprice.Visible = False
    opmprice.value = True
    opmvol.value = True
    
    tbMFPrice.Enabled = True
    tbMFPrice.BackColor = &H80000018
    tbMFVal.Enabled = False
    tbMFVal.BackColor = &H80000005
    tbMFVol.Enabled = True
    tbMFVol.BackColor = &H80000018
    
End Sub

Private Sub opEditSalesM_Click()

    opmvol.Enabled = True
    opmprice.Enabled = True
    opmvol.Visible = True
    opmprice.Visible = True
    
    tbMFPrice.Enabled = False
    tbMFPrice.BackColor = &H80000005
    tbMFVal.Enabled = True
    tbMFVal.BackColor = &H80000018
    tbMFVol.Enabled = False
    tbMFVol.BackColor = &H80000005
    
End Sub

Private Sub opEditVolM_Click()

    opmvol.Enabled = False
    opmprice.Enabled = False
    opmprice.value = False
    opmvol.value = True
    opmvol.Enabled = False
    opmprice.Enabled = False
    opmvol.Visible = False
    opmprice.Visible = False
    
    tbMFPrice.Enabled = False
    tbMFPrice.BackColor = &H80000005
    tbMFVal.Enabled = False
    tbMFVal.BackColor = &H80000005
    tbMFVol.Enabled = True
    tbMFVol.BackColor = &H80000018
End Sub

Private Sub opPlugPrice_Click()
    calc_val
End Sub

Private Sub opPlugVol_Click()
    calc_val
End Sub

Private Sub tbFcPrice_Change()
    If opEditPrice Then calc_price
End Sub

Private Sub tbFcVal_Change()
    If opEditSales Then calc_val
End Sub

Private Sub tbFcVol_Change()
    If opEditPrice Then calc_price
End Sub

'--------------------------------monthly buttons--------------------------------------

Private Sub opmPrice_Click()
    calc_mval
End Sub

Private Sub opmVol_Click()
    calc_mval
End Sub

Private Sub tbmfPrice_Change()
    If opEditPriceM Then calc_mprice
End Sub

Private Sub tbmfVal_Change()
    If opEditSalesM Then calc_mval
End Sub

Private Sub tbmfVol_Change()
    If opEditPriceM Then calc_mprice
End Sub

Private Sub UserForm_Activate()
    
    Dim sp As Object
    Dim i As Long
    Dim j As Long
    Dim k As Long
    Dim ok As Boolean
    
    'handler.server = "http://10.56.1.20:3000"
    handler.server = "http://192.168.1.69:3000"

    Set sp = handler.scenario_package(handler.scenario, ok)
    
    If Not ok Then
        fpvt.Hide
        Application.StatusBar = False
        Exit Sub
    End If
    
    
    '---show existing adjustment if there is one----
    fpvt.mod_adjust = False
    fpvt.tbPadjVol.Text = 0
    fpvt.tbPadjVal.Text = 0
    
    For i = 1 To sp("package")("totals").Count
        Select Case sp("package")("totals")(i)("order_season")
            Case 2020
                Select Case sp("package")("totals")(i)("iter")
                    Case "copy"
                        fpvt.tbBaseVol.Text = Format(sp("package")("totals")(i)("units"), "#,###")
                        fpvt.tbBaseVal.Text = Format(sp("package")("totals")(i)("value_usd"), "#,###")
                        If sp("package")("totals")(i)("units") <> 0 Then fpvt.tbBasePrice.Text = Format(sp("package")("totals")(i)("value_usd") / sp("package")("totals")(i)("units"), "#.000")
                        
                    Case "adjustment"
                        fpvt.tbPadjVol.Text = Format(sp("package")("totals")(i)("units"), "#,###")
                        fpvt.tbPadjVal.Text = Format(sp("package")("totals")(i)("value_usd"), "#,###")

                End Select
        End Select
    Next i
    
    fpvt.tbFcVol.value = Format(CDbl(fpvt.tbBaseVol.value) + CDbl(fpvt.tbPadjVol.value), "#,###")
    fpvt.tbFcVal.value = Format(CDbl(fpvt.tbBaseVal.value) + CDbl(fpvt.tbPadjVal.value), "#")
    fpvt.tbFcPrice.value = Format(CDbl(fpvt.tbFcVal.value) / CDbl(fpvt.tbFcVol.value), "#.000")
    fpvt.tbPadjPrice.value = Format((CDbl(fpvt.tbPadjVal.value) + CDbl(tbBaseVal.value)) / (CDbl(fpvt.tbBaseVol.value) + CDbl(tbPadjVol.value)) - CDbl(tbBaseVal) / CDbl(tbBaseVol), "#.000")
    
    '---------------------------------------populate monthly-------------------------------------------------------
    
    k = 0
    '--parse json into variant array for loading--
    ReDim month(sp("package")("mpvt").Count, 8)
        
    For i = 1 To sp("package")("mpvt").Count
        month(i, 0) = sp("package")("mpvt")(i)("order_month")
        month(i, 1) = Format(sp("package")("mpvt")(i)("2019 qty"), "#,###")
        month(i, 2) = Format(sp("package")("mpvt")(i)("2020 base qty"), "#,###")
        month(i, 3) = Format(sp("package")("mpvt")(i)("2020 adj qty"), "#,###")
        month(i, 4) = Format(sp("package")("mpvt")(i)("2020 tot qty"), "#,###")
        month(i, 5) = Format(sp("package")("mpvt")(i)("2019 value_usd"), "#,###")
        month(i, 6) = Format(sp("package")("mpvt")(i)("2020 base value_usd"), "#,###")
        month(i, 7) = Format(sp("package")("mpvt")(i)("2020 adj value_usd"), "#,###")
        month(i, 8) = Format(sp("package")("mpvt")(i)("2020 tot value_usd"), "#,###")
    Next i
    
    
    month(0, 0) = "month"
    month(0, 1) = "2019 qty"
    month(0, 2) = "2020 base qty"
    month(0, 3) = "2020 adj qty"
    month(0, 4) = "2020 qty"
    month(0, 5) = "2019 val"
    month(0, 6) = "2020 base val"
    month(0, 7) = "2020 adj val"
    month(0, 8) = "2020 val"
    
    ReDim mload(UBound(month, 1), 5)
    For i = 0 To UBound(month, 1)
        mload(i, 0) = month(i, 0)
        mload(i, 1) = month(i, 1)
        mload(i, 2) = month(i, 4)
        mload(i, 3) = month(i, 5)
        mload(i, 4) = month(i, 8)
    Next i
    
    lbMonth.list = mload
    lbMonth.ColumnCount = 8
    
    'MsgBox (lbMonth.list(0, 0))
     
    Application.StatusBar = False
    
End Sub

Function co_num(ByRef one As Variant, ByRef two As Variant) As Variant

    If one = "" Or IsNull(one) Then
        co_num = two
    Else
        co_num = one
    End If

End Function

Sub calc_val()

    Dim pchange As Double
    
    If IsNumeric(tbFcVal.value) Then
        'calculate percent change
        pchange = CDbl(tbFcVal.value) / (CDbl(tbPadjVal.value) + CDbl(tbBaseVal.value))
        
        'plug the adjustment required
        tbAdjVal = Format(CDbl(tbFcVal.value) - CDbl(tbBaseVal.value) - CDbl(tbPadjVal.value), "#,###")
        
        
        '---------if volume adjustment method is selected, scale the volume up----------------------------------
        If opPlugVol Then
            tbFcVol = Format((CDbl(tbPadjVol.value) + CDbl(tbBaseVol.value)) * pchange, "#,###")
        Else
            tbFcVol = Format((CDbl(tbPadjVol.value) + CDbl(tbBaseVol.value)), "#,###")
        End If
        tbFcPrice = Format(CDbl(tbFcVal.value) / CDbl(tbFcVol.value), "#.000")
        tbAdjVol = Format(tbFcVol - (CDbl(tbBaseVol) + CDbl(tbPadjVol)), "#,###")
        tbAdjPrice = Format(CDbl(tbFcVal.value) / CDbl(tbFcVol.value) - ((CDbl(tbBaseVal.value) + CDbl(tbPadjVal.value)) / (CDbl(tbBaseVol.value) + CDbl(tbPadjVol.value))), "#.000")
    Else
        'tbFcVal = Format(CDbl(tbPadjVal.value) + CDbl(tbBaseVal.value), "#,###")
        tbAdjVol = Format((CDbl(tbFcVol.value) - CDbl(tbBaseVol.value) - CDbl(tbPadjVol.value)), "#,###")
        tbAdjPrice = 0
        'tbAdjPrice = Format(CDbl(tbFcVal.value) / CDbl(tbFcVol.value) - ((tbBaseVal + tbPadjVal) / (tbBaseVol + tbPadjVol)), "#.000")
    End If
    tbFcVal = Format(CDbl(tbFcVal), "#,##0")
    
    'build json
    Set adjust = JsonConverter.ParseJson("{""scneario"":" & scenario & "}")
    adjust("type") = "increment"
    If opPlugVol Then
        adjust("vp") = "v"
    Else
        adjust("vp") = "p"
    End If
    adjust("amount") = tbAdjVal
    adjust("stamp") = Format(Date + time, "yyyy-mm-dd hh:mm:ss")
    adjust("user") = Application.UserName
    
    'print json
    'tbJSON = JsonConverter.ConvertToJson(adjust)

End Sub

Sub calc_vol()

    Dim pchange As Double
    
    If IsNumeric(tbFcVol.value) And tbFcVol <> 0 Then
        'price should already have been re-calculated to base + prior at this point
        tbFcVal = Format(CDbl(tbFcPrice.value) * CDbl(tbFcVol.value))
    
        'calculate percent change
        'pchange = CDbl(tbFcVal.value) / (CDbl(tbPadjVal.value) + CDbl(tbBaseVal.value))
        
        'plug the adjustment required
        tbAdjVal = Format(CDbl(tbFcVal.value) - CDbl(tbBaseVal.value) - CDbl(tbPadjVal.value), "#,###")
        tbAdjVol = Format(tbFcVol - (CDbl(tbBaseVol) + CDbl(tbPadjVol)), "#,###")
        tbAdjPrice = Format(CDbl(tbFcVal.value) / CDbl(tbFcVol.value) - ((CDbl(tbBaseVal.value) + CDbl(tbPadjVal.value)) / (CDbl(tbBaseVol.value) + CDbl(tbPadjVol.value))), "#.000")
    Else
        tbFcVal = 0
        tbAdjVal = Format(CDbl(tbFcVal.value) - CDbl(tbBaseVal.value) - CDbl(tbPadjVal.value), "#,###")
        tbAdjPrice = Format((tbBaseVal + tbPadjVal) / (tbBaseVol + tbPadjVol), "#.000")
        tbAdjVol = Format(-CDbl(tbBaseVol.value) - CDbl(tbPadjVol.value), "#,###")
    End If
    tbFcVal = Format(tbFcVal, "#,###")

End Sub

Sub calc_price()

    If IsNumeric(tbFcPrice.value) And tbFcPrice.value <> 0 And IsNumeric(tbFcVol.value) And tbFcVol.value <> 0 Then
        tbFcVal = Format(CDbl(tbFcPrice.value) * CDbl(tbFcVol.value), "#,##0")
        tbAdjVal = Format(CDbl(tbFcVal.value) - CDbl(tbBaseVal.value) - CDbl(tbPadjVal.value), "#,###")
        tbAdjVol = Format(tbFcVol - (CDbl(tbBaseVol) + CDbl(tbPadjVol)), "#,###")
        tbAdjPrice = Format(CDbl(tbFcVal.value) / CDbl(tbFcVol.value) - ((CDbl(tbBaseVal.value) + CDbl(tbPadjVal.value)) / (CDbl(tbBaseVol.value) + CDbl(tbPadjVol.value))), "#.000")
    Else
        tbFcVal = 0
        tbAdjVal = Format(CDbl(tbFcVal.value) - CDbl(tbBaseVal.value) - CDbl(tbPadjVal.value), "#,###")
    End If
    
End Sub


Sub calc_mval()

    Dim pchange As Double
    
    If IsNumeric(tbMFVal.value) Then
        'calculate percent change
        If (CDbl(tbmPAVal.value) + CDbl(tbMBaseVal.value)) = 0 Then Exit Sub
        pchange = CDbl(tbMFVal.value) / (CDbl(tbmPAVal.value) + CDbl(tbMBaseVal.value))
        
        'plug the adjustment required
        tbMAVal = Format(CDbl(tbMFVal.value) - CDbl(tbMBaseVal.value) - CDbl(tbmPAVal.value), "#,###")
        
        
        '---------if volume adjustment method is selected, scale the volume up----------------------------------
        If opmvol Then
            tbMFVol = Format((CDbl(tbMPAVol.value) + CDbl(tbMBaseVol.value)) * pchange, "#,###")
        Else
            tbMFVol = Format((CDbl(tbMPAVol.value) + CDbl(tbMBaseVol.value)), "#,###")
        End If
        tbMFPrice = Format(CDbl(tbMFVal.value) / CDbl(tbMFVol.value), "#.000")
        tbMAVol = Format(tbMFVol - (CDbl(tbMBaseVol) + CDbl(tbMPAVol)), "#,###")
        tbMAPrice = Format(CDbl(tbMFVal.value) / CDbl(tbMFVol.value) - ((CDbl(tbMBaseVal.value) + CDbl(tbmPAVal.value)) / (CDbl(tbMBaseVol.value) + CDbl(tbMPAVol.value))), "#.000")
    Else
        'tbMFVal = Format(CDbl(tbMPAVal.value) + CDbl(tbMBaseVal.value), "#,###")
        tbMAVol = Format((CDbl(tbMFVol.value) - CDbl(tbMBaseVol.value) - CDbl(tbMPAVol.value)), "#,###")
        tbMAPrice = 0
        'tbMAPrice = Format(CDbl(tbMFVal.value) / CDbl(tbMFVol.value) - ((tbMBaseVal + tbMPAVal) / (tbMBaseVol + tbMPAVol)), "#.000")
    End If
    tbMFVal = Format(tbMFVal, "#,###")
    
End Sub

Sub calc_mprice()

    If IsNumeric(tbMFPrice.value) And tbMFPrice.value <> 0 And IsNumeric(tbMFVol.value) And tbMFVol.value <> 0 Then
        tbMFVal = Format(CDbl(tbMFPrice.value) * CDbl(tbMFVol.value), "#,##0")
        tbMAVal = Format(CDbl(tbMFVal.value) - CDbl(tbMBaseVal.value) - CDbl(tbmPAVal.value), "#,###")
        tbMAVol = Format(tbMFVol - (CDbl(tbMBaseVol) + CDbl(tbMPAVol)), "#,###")
        tbMAPrice = Format(CDbl(tbMFVal.value) / CDbl(tbMFVol.value) - ((CDbl(tbMBaseVal.value) + CDbl(tbmPAVal.value)) / (CDbl(tbMBaseVol.value) + CDbl(tbMPAVol.value))), "#.000")
    Else
        tbMFVal = 0
        tbMAVal = Format(CDbl(tbMFVal.value) - CDbl(tbMBaseVal.value) - CDbl(tbmPAVal.value), "#,###")
    End If
    
End Sub

Sub calc_mvol()

    Dim pchange As Double
    
    If IsNumeric(tbMFVol.value) And tbMFVol <> 0 Then
        'price should already have been re-calculated to base + prior at this point
        tbMFVal = Format(CDbl(tbMFPrice.value) * CDbl(tbMFVol.value))
    
        'calculate percent change
        'pchange = CDbl(tbMFVal.value) / (CDbl(tbMPAVal.value) + CDbl(tbMBaseVal.value))
        
        'plug the adjustment required
        tbMAVal = Format(CDbl(tbMFVal.value) - CDbl(tbMBaseVal.value) - CDbl(tbmPAVal.value), "#,###")
        tbMAVol = Format(tbMFVol - (CDbl(tbMBaseVol) + CDbl(tbMPAVol)), "#,###")
        tbMAPrice = Format(CDbl(tbMFVal.value) / CDbl(tbMFVol.value) - ((CDbl(tbMBaseVal.value) + CDbl(tbmPAVal.value)) / (CDbl(tbMBaseVol.value) + CDbl(tbMPAVol.value))), "#.000")
    Else
        tbMFVal = 0
        tbMAVal = Format(CDbl(tbMFVal.value) - CDbl(tbMBaseVal.value) - CDbl(tbmPAVal.value), "#,###")
        tbMAPrice = Format((tbMBaseVal + tbmPAVal) / (tbMBaseVol + tbMPAVol), "#.000")
        tbMAVol = Format(-CDbl(tbMBaseVol.value) - CDbl(tbMPAVol.value), "#,###")
    End If
    tbMFVol = Format(CDbl(tbMFVol), "#,###")

End Sub