blend_spreadsheet_loan_generator 0.1.28 → 0.1.32

checksums.yaml

@@ -1,7 +1,7 @@
 ---
 SHA256:
-  metadata.gz: bf94149d6402855a08bf289dbbe244a061ff53b2b9c985ec6ad986990c80bc07
-  data.tar.gz: e4b12c44ab4f2cfaa75214532bcb172cc753be7e1e8971e68314e133b2ec5748
+  metadata.gz: b0c908a47e7cfd11f049bbcf71442c828536f4c29e1b92fed35fb2e496c7a039
+  data.tar.gz: bcb3723e79bd901866231af08940d11a01e790e9c1303b240f981748c4a770bc
 SHA512:
-  metadata.gz: d029eec619738f060c7d202960b2ef0531fea597e6d4687658e5bf23f0f5bcd84482783b880b16b418103b3c20da5b7b5a78057809621dd29441d685c134dc1c
-  data.tar.gz: 7b92eadb27db35a729117b2b3b89d72217e4281d72606e78a8c44cd715c772da0a2d42a2a3783a5949dd329336b8ca59450696270f707b67b7be4bfdb2f6d8d1
+  metadata.gz: 9b2ce78a943c5265d0ff1fc5f086b0b5d4ddd189589b492f428a9fdc3df01f4d0ea14394befe2f4388afc19d9caac0a1fb3fcd6eecc7c16e1321af7f0924c412
+  data.tar.gz: 923d79bab361d9eac36d94dc6f0738a580c36cfa69b3b2898986b50f49e7d22dcb83c7eb8b83aa0a92d6699ca97a2f59b543eb07a58e1245e09bbe2386298d96

data/lib/blend_spreadsheet_loan_generator/concerns/csv_concern.rb

@@ -27,24 +27,3 @@ module BlendSpreadsheetLoanGenerator
     end
   end
 end
-
-
-def generate_csv(data:, name:)
-  CSV.open(name, 'wb') do |csv|
-    data.each do |datum|
-      row = []
-      datum.each.with_index do |value, index|
-        row << (
-          if index == 0
-            value.to_i
-          elsif index == 1
-            Date.parse(value).strftime('%m/%d/%Y')
-          else
-            value.gsub(',', '.').to_f
-          end
-        )
-      end
-      csv << row
-    end
-  end
-end

data/lib/blend_spreadsheet_loan_generator/early_repay.rb

@@ -89,8 +89,13 @@ module BlendSpreadsheetLoanGenerator
         values[last_paid_line + 1][:capitalized_fees_start] +
         values[last_paid_line + 1][:period_calculated_fees]
       )
+      remaining_capital_for_ratio = (
+        values[last_paid_line + 1][:remaining_capital_start] +
+        values[last_paid_line + 1][:capitalized_interests_start] +
+        values[last_paid_line + 1][:period_calculated_interests]
+      )
 
-      ratio = options.fetch(:ratio, (capital_paid_for_ratio.to_f / values[last_paid_line + 1][:remaining_capital_start])).to_f
+      ratio = options.fetch(:ratio, capital_paid_for_ratio.to_f / remaining_capital_for_ratio).to_f
       guaranteed_interests_paid = ratio * total_guaranteed_interests
       guaranteed_fees_paid = ratio * total_guaranteed_fees
 

data/lib/blend_spreadsheet_loan_generator/formula.rb

@@ -191,7 +191,9 @@ module BlendSpreadsheetLoanGenerator
     def capitalized_fees_end_formula(line:)
       term = line - 1
       if term <= loan.deferred_and_capitalized
-        "=ARRONDI(#{capitalized_fees_start(line)} + #{period_calculated_fees(line)}; 2)"
+        with_fees = "#{remaining_capital_start(line)} * (1 + #{period_fees_rate(line)} + #{period_rate(line)})^#{index(line)}"
+        without_fees = "#{remaining_capital_start(line)} * (1 + #{period_rate(line)})^#{index(line)}"
+        "=ARRONDI(#{with_fees} - #{without_fees}; 2)"
       else
         "=ARRONDI(#{capitalized_fees_start(line)} - #{period_reimbursed_capitalized_fees(line)}; 2)"
       end

data/lib/blend_spreadsheet_loan_generator/version.rb

@@ -1,7 +1,7 @@
 require 'dry/cli'
 
 module BlendSpreadsheetLoanGenerator
-  VERSION = '0.1.28'.freeze
+  VERSION = '0.1.32'.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: 0.1.28
+  version: 0.1.32
 platform: ruby
 authors:
 - MZiserman
 autorequire: 
 bindir: exe
 cert_chain: []
-date: 2021-07-30 00:00:00.000000000 Z
+date: 2021-09-24 00:00:00.000000000 Z
 dependencies:
 - !ruby/object:Gem::Dependency
   name: activesupport