blend_spreadsheet_loan_generator 0.1.14 → 0.1.19

checksums.yaml

@@ -1,7 +1,7 @@
 ---
 SHA256:
-  metadata.gz: d479d818a0375938fac8af2b76798236b0acbdd1074613da808dded2b788af5a
-  data.tar.gz: 54d0a3866d06817a3170b878d6b1bd074300334c81ce9c185c463d06682228a4
+  metadata.gz: 3a4482f5c0a0e93b8085f1bc9d064a15873d9da91d4a3c945febb087b9a233ff
+  data.tar.gz: a00f98340c0aa4109b950d59c132bbbeab5878992b474875db21078010762162
 SHA512:
-  metadata.gz: e29bcf2a06bb55675c1b9e5cc90457d23a60b23a7670908ac0361bc8be56cb4f7e4cbd762909f6d51d7092a06734f54a723db2da1a95396700090bb6a6af2572
-  data.tar.gz: 400f763cb728b85c541429b36d892f328d1fa19ef003b78ff06aa0ad0dbb60bc56b6f2bf59c951a5b00b2a9af2e479cb3bdb14802634c86c81afa6709ac8bcc0
+  metadata.gz: 3a7e731e49a56746d8a0b60e7a867efa6f10c65e59ad785fed1dd0529e3f1ca748582f1c6e54867b3c25cf54fb553d05f3b5d4a915194815960868c1c0fda226
+  data.tar.gz: 3337ca2d8d85a4eabb170869097eded13b92404f5ea402bb70ef6b943946479784f8e46d0fa868a58498f9b0c52184958671050d3a4944ce3a7099a7e1a2f1c3

data/exe/bslg

@@ -1,5 +1,4 @@
 #!/usr/bin/env ruby
 
 require_relative '../lib/blend_spreadsheet_loan_generator'
-
 Dry::CLI.new(BlendSpreadsheetLoanGenerator).call

data/lib/blend_spreadsheet_loan_generator/concerns/spreadsheet_concern.rb

@@ -3,7 +3,7 @@ module BlendSpreadsheetLoanGenerator
     extend ActiveSupport::Concern
 
     included do
-      
+
       def columns
         %w[
           index
@@ -33,6 +33,7 @@ module BlendSpreadsheetLoanGenerator
           capitalized_fees_end
           period_reimbursed_capitalized_fees
           period_fees_rate
+          period_reimbursed_guaranteed_interests
         ]
       end
 
@@ -53,6 +54,7 @@ module BlendSpreadsheetLoanGenerator
           capitalized_fees_start
           capitalized_fees_end
           period_reimbursed_capitalized_fees
+          period_reimbursed_guaranteed_interests
         ]
       end
 

data/lib/blend_spreadsheet_loan_generator/early_repay.rb

@@ -12,6 +12,7 @@ module BlendSpreadsheetLoanGenerator
     argument :from_path, type: :string, required: true, desc: 'csv to restructure'
     argument :rate, type: :float, required: true, desc: 'year rate post restructuration'
 
+    option :guaranteed_terms, type: :integer, default: 0
     option :duration, type: :integer, desc: 'duration'
     option :period_duration, type: :integer, default: 1, desc: 'duration of a period in months'
     option :due_on, type: :date, default: Date.today, desc: 'date of the pay day of the first period DD/MM/YYYY'
@@ -43,6 +44,14 @@ module BlendSpreadsheetLoanGenerator
       values.map! { |r| set_types([columns, r].transpose.to_h.with_indifferent_access) }
 
       last_paid_line = values.index { |term| term[:index] == last_paid_term.to_i }
+      guaranteed_line = values.index { |term| term[:index] == options.fetch(:guaranteed_terms, -1).to_i } || nil
+      total_guaranteed_interests = (
+        if guaranteed_line.present? && guaranteed_line > last_paid_line
+          values[(last_paid_line + 1)..guaranteed_line].sum { |value| value[:period_calculated_interests] }
+        else
+          0
+        end
+      )
 
       total_to_be_paid = (
         values[last_paid_line + 1][:remaining_capital_start] +
@@ -55,19 +64,21 @@ module BlendSpreadsheetLoanGenerator
         if total_to_be_paid == amount_paid
           1
         else
-          values.last[:index] - values[last_paid_line][:index]
+          options.fetch(:duration, values.last[:index] - values[last_paid_line][:index])
         end
       )
 
-      starting_capitalized_interests = 0.0
-      starting_capitalized_fees = 0.0
-
       due_on = values[last_paid_line + 1][:due_on] + 1.month
 
       capital_paid = amount_paid.to_f - (
         values[last_paid_line + 1][:capitalized_interests_start] +
         values[last_paid_line + 1][:capitalized_fees_start]
       )
+      guaranteed_interests_paid = (
+        (capital_paid.to_f / values[last_paid_line + 1][:remaining_capital_start]) *
+        total_guaranteed_interests
+      )
+      capital_paid -= guaranteed_interests_paid
 
       @loan = Loan.new(
         amount: values[last_paid_line][:remaining_capital_end],
@@ -80,8 +91,8 @@ module BlendSpreadsheetLoanGenerator
         deferred: options.fetch(:deferred),
         type: options.fetch(:type),
         interests_type: options.fetch(:interests_type),
-        starting_capitalized_interests: starting_capitalized_interests,
-        starting_capitalized_fees: starting_capitalized_fees
+        starting_capitalized_interests: 0.0,
+        starting_capitalized_fees: 0.0
       )
 
       spreadsheet = session.create_spreadsheet(loan.name)
@@ -125,6 +136,9 @@ module BlendSpreadsheetLoanGenerator
       worksheet[2, columns.index('period_reimbursed_capitalized_fees') + 1] =
         excel_float(values[last_paid_line + 1][:capitalized_fees_start])
 
+      worksheet[2, columns.index('period_reimbursed_guaranteed_interests') + 1] =
+        excel_float(guaranteed_interests_paid)
+
       apply_formats(worksheet: worksheet)
 
       worksheet.save
@@ -164,6 +178,7 @@ module BlendSpreadsheetLoanGenerator
       h[:capitalized_fees_end] = h[:capitalized_fees_end].to_f
       h[:period_reimbursed_capitalized_fees] = h[:period_reimbursed_capitalized_fees].to_f
       h[:period_fees_rate] = h[:period_fees_rate].to_f
+      h[:period_reimbursed_guaranteed_interests] = h[:period_reimbursed_guaranteed_interests].to_f
 
       h
     end

data/lib/blend_spreadsheet_loan_generator/formula.rb

@@ -42,7 +42,9 @@ module BlendSpreadsheetLoanGenerator
         '+',
         period_interests(line),
         '+',
-        period_reimbursed_capitalized_interests(line)
+        period_reimbursed_capitalized_interests(line),
+        '+',
+        period_reimbursed_guaranteed_interests(line)
       ].join(' ')
       "=ARRONDI(#{total}; 2)"
     end
@@ -207,5 +209,9 @@ module BlendSpreadsheetLoanGenerator
     def period_fees_rate_formula(line:)
       @interests_formula.period_fees_rate_formula(line: line)
     end
+
+    def period_reimbursed_guaranteed_interests_formula(line:)
+      excel_float(0.0)
+    end
   end
 end

data/lib/blend_spreadsheet_loan_generator/version.rb

@@ -1,7 +1,7 @@
 require 'dry/cli'
 
 module BlendSpreadsheetLoanGenerator
-  VERSION = '0.1.14'.freeze
+  VERSION = '0.1.19'.freeze
 
   class Version < Dry::CLI::Command
     desc 'Print version'

metadata

@@ -1,14 +1,14 @@
 --- !ruby/object:Gem::Specification
 name: blend_spreadsheet_loan_generator
 version: !ruby/object:Gem::Version
-  version: 0.1.14
+  version: 0.1.19
 platform: ruby
 authors:
 - MZiserman
 autorequire: 
 bindir: exe
 cert_chain: []
-date: 2021-07-06 00:00:00.000000000 Z
+date: 2021-07-12 00:00:00.000000000 Z
 dependencies:
 - !ruby/object:Gem::Dependency
   name: activesupport