Provider earnings and payments where learner completes on time and is funded by levy

            For earnings, the total cost of training for an apprentice is split between:
- 80% of the total cost split into equal monthly instalments
- 20% of the total cost held back until completion

For payments, where there is no lag in ILR submission, payments follow these rules:
- Provider payment follows the month after earnings
- This is due to the fact that activity relating to earnings is captured for funding purposes on the fourth working day of the next calendar month
- The levy account is debited in the same month as payment is made (although at different times in the month)
- Spend against budget is represented against the month in which funding is earned
- Where a levy account is used for funding, payments are made against the SFA Levy budget
- Levy funds are used until they run out, and then co-funding is used
- The order in which learners are funded is derived from the priorities of the commitments

          
    • Given the apprenticeship funding band maximum for each learner is 17000
  • A DAS learner, levy available, learner finishes on time

    • Given levy balance > agreed price for all months
    • And the following commitments exist:
      ULNprioritystart dateend dateagreed price
      learner a101/09/201708/09/201815000
    • When an ILR file is submitted with the following data:
      learner typeagreed pricestart dateplanned end dateactual end datecompletion status
      programme only DAS1500001/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total100010001000...100030000
      Provider Earned from SFA100010001000...100030000
      Provider Paid by SFA010001000...100010003000
      Levy account debited010001000...100010003000
      SFA Levy employer budget100010001000...100030000
      SFA Levy co-funding budget000...000
  • A DAS learner, no levy available, learner finishes on time

    • Given levy balance = 0 for all months
    • And the following commitments exist:
      ULNprioritystart dateend dateagreed price
      learner a101/09/201708/09/201815000
    • When an ILR file is submitted with the following data:
      learner typeagreed pricestart dateplanned end dateactual end datecompletion status
      programme only DAS1500001/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total100010001000...100030000
      Provider Earned from SFA900900900...90027000
      Provider Earned from Employer100100100...1003000
      Provider Paid by SFA0900900...9009002700
      Payment due from Employer0100100...100100300
      Levy account debited000...000
      SFA Levy employer budget000...000
      SFA Levy co-funding budget900900900...90027000
      SFA non-Levy co-funding budget000...000
  • 2 DAS learners, only enough levy to cover 1

    • Given the employer's levy balance is:
      09/1710/1711/17...08/1809/18
      05005005005001500
    • And the following commitments exist:
      ULNprioritystart dateend dateagreed price
      learner a101/09/201708/09/20187500
      learner b201/09/201708/09/201815000
    • When an ILR file is submitted with the following data:
      ULNagreed pricelearner typestart dateplanned end dateactual end datecompletion status
      learner a7500programme only DAS01/09/201708/09/201808/09/2018completed
      learner b15000programme only DAS01/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total150015001500...150045000
      Provider Earned from SFA135014001400...140042000
      Provider Earned from Employer150100100...1003000
      Provider Paid by SFA013501400...140014004200
      Payment due from Employer0150100...100100300
      Levy account debited00500...5005001500
      SFA Levy employer budget0500500...50015000
      SFA Levy co-funding budget1350900900...90027000
      SFA non-Levy co-funding budget000...000
  • A non-DAS learner, learner finishes on time

    • Given the following commitments exist:
      ULNprioritystart dateend dateagreed price
      learner a101/09/201708/09/201815000
    • When an ILR file is submitted with the following data:
      agreed pricelearner typestart dateplanned end dateactual end datecompletion status
      15000programme only non-DAS01/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total100010001000...100030000
      Provider Earned from SFA900900900...90027000
      Provider Earned from Employer100100100...1003000
      Provider Paid by SFA0900900...9009002700
      Payment due from Employer0100100...100100300
      Levy account debited000...000
      SFA Levy employer budget000...000
      SFA Levy co-funding budget000...000
      SFA non-Levy co-funding budget900900900...90027000
  • 1 DAS Learner, not enough levy to cover full payment

    • Given the employer's levy balance is:
      09/1710/1711/17...08/1809/18
      5005005005005001500
    • And the following commitments exist:
      ULNprioritystart dateend dateagreed price
      learner a101/09/201708/09/201815000
    • When an ILR file is submitted with the following data:
      learner typeagreed pricestart dateplanned end dateactual end datecompletion status
      programme only DAS1500001/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total100010001000...100030000
      Provider Earned from SFA950950950...95028500
      Provider Earned from Employer505050...501500
      Provider Paid by SFA0950950...9509502850
      Payment due from Employer05050...5050150
      Levy account debited0500500...5005001500
      SFA Levy employer budget500500500...50015000
      SFA Levy co-funding budget450450450...45013500
      SFA non-Levy co-funding budget000...000
  • 2 learners, 2 employers, 1 provider - enough levy

    • Given the employer 1 has a levy balance > agreed price for all months
    • And the employer 2 has a levy balance > agreed price for all months
    • And the following commitments exist:
      EmployerULNpriorityagreed pricestart dateend date
      employer 1learner a1750001/09/201708/09/2018
      employer 2learner b11500001/09/201708/09/2018
    • When an ILR file is submitted with the following data:
      ULNagreed pricelearner typestart dateplanned end dateactual end datecompletion status
      learner a7500programme only DAS01/09/201708/09/201808/09/2018completed
      learner b15000programme only DAS01/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total150015001500...150045000
      Provider Earned from SFA150015001500...150045000
      Provider Earned from Employer 1000...000
      Provider Earned from Employer 2000...000
      Provider Paid by SFA015001500...150015004500
      Payment due from Employer 1000...000
      Payment due from Employer 2000...000
      employer 1 Levy account debited0500500...5005001500
      employer 2 Levy account debited010001000...100010003000
      SFA Levy employer budget150015001500...150045000
      SFA Levy co-funding budget000...000
      SFA non-Levy co-funding budget000...000
  • 2 learners, 2 employers, 1 provider - not enough levy

    • Given the employer 1 has a levy balance of:
      09/1710/1711/17...08/1809/18
      0100100100250500
    • And the employer 2 has a levy balance of:
      09/1710/1711/17...08/1809/18
      5005005005005001500
    • And the following commitments exist:
      EmployerULNpriorityagreed pricestart dateend date
      employer 1learner a1750001/09/201708/09/2018
      employer 2learner b11500001/09/201708/09/2018
    • When an ILR file is submitted with the following data:
      ULNagreed pricelearner typestart dateplanned end dateactual end datecompletion status
      learner a7500programme only DAS01/09/201708/09/201808/09/2018completed
      learner b15000programme only DAS01/09/201708/09/201808/09/2018completed
    • Then the provider earnings and payments break down as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total150015001500...150045000
      Provider Earned from SFA140014101410...142542500
      Provider Earned from Employer 1504040...251000
      Provider Earned from Employer 2505050...501500
      Provider Paid by SFA014001410...141014254250
      Payment due from Employer 105040...4025100
      Payment due from Employer 205050...5050150
      employer 1 Levy account debited00100...100250500
      employer 2 Levy account debited0500500...5005001500
      SFA Levy employer budget500600600...75020000
      SFA Levy co-funding budget900810810...67522500
      SFA non-Levy co-funding budget000...000
  • 2 learners, 1 employer, 2 providers - enough levy

    • Given the employer 1 has a levy balance > agreed price for all months
    • And the following commitments exist:
      EmployerProviderULNpriorityagreed pricestart dateend date
      employer 1provider Alearner a1750001/09/201708/09/2018
      employer 1provider Blearner b21500001/09/201708/09/2018
    • When the providers submit the following ILR files:
      ProviderULNagreed pricelearner typestart dateplanned end dateactual end datecompletion status
      provider Alearner a7500programme only DAS01/09/201708/09/201808/09/2018completed
      provider Blearner b15000programme only DAS01/09/201708/09/201808/09/2018completed
    • Then the earnings and payments break down for provider A is as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total500500500...50015000
      Provider Earned from SFA500500500...50015000
      Provider Earned from Employer 1000...000
      Provider Paid by SFA0500500...5005001500
      Payment due from Employer000...000
      employer 1 Levy account debited0500500...5005001500
      SFA Levy employer budget500500500...50015000
      SFA Levy co-funding budget000...000
      SFA non-Levy co-funding budget000...000
    • And the earnings and payments break down for provider B is as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total100010001000...100030000
      Provider Earned from SFA100010001000...100030000
      Provider Earned from Employer 1000...000
      Provider Paid by SFA010001000...100010003000
      Payment due from Employer000...000
      employer 1 Levy account debited010001000...100010003000
      SFA Levy employer budget100010001000...100030000
      SFA Levy co-funding budget000...000
      SFA non-Levy co-funding budget000...000
  • 2 learners, 1 employer, 2 providers - not enough levy

    • Given the employer 1 has a levy balance of:
      09/1710/1711/17...08/1809/18
      75075075075010001000
    • And the following commitments exist:
      EmployerProviderULNpriorityagreed pricestart dateend date
      employer 1provider Alearner a1750001/09/201708/09/2018
      employer 1provider Blearner b21500001/09/201708/09/2018
    • When the providers submit the following ILR files:
      ProviderULNagreed pricelearner typestart dateplanned end dateactual end datecompletion status
      provider Alearner a7500programme only DAS01/09/201708/09/201808/09/2018completed
      provider Blearner b15000programme only DAS01/09/201708/09/201808/09/2018completed
    • Then the earnings and payments break down for provider A is as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total500500500...50015000
      Provider Earned from SFA500500500...50014500
      Provider Earned from Employer 1000...0500
      Provider Paid by SFA0500500...5005001450
      Payment due from Employer 1000...0050
      employer 1 Levy account debited0500500...5005001000
      SFA Levy employer budget500500500...50010000
      SFA Levy co-funding budget000...04500
      SFA non-Levy co-funding budget000...000
    • And the earnings and payments break down for provider B is as follows:
      Type09/1710/1711/17...08/1809/1810/18
      Provider Earned Total100010001000...100030000
      Provider Earned from SFA925925925...95027000
      Provider Earned from Employer 1757575...503000
      Provider Paid by SFA0925925...9259502700
      Payment due from Employer 107575...7550300
      employer 1 Levy account debited0250250...2505000
      SFA Levy employer budget250250250...50000
      SFA Levy co-funding budget675675675...45027000
      SFA non-Levy co-funding budget000...000