blend_spreadsheet_loan_generator 0.1.40 → 0.1.41
Sign up to get free protection for your applications and to get access to all the features.
checksums.yaml
CHANGED
@@ -1,7 +1,7 @@
|
|
1
1
|
---
|
2
2
|
SHA256:
|
3
|
-
metadata.gz:
|
4
|
-
data.tar.gz:
|
3
|
+
metadata.gz: 1357474c60cfb9e4c2856a80890d3d009fc78a66d38848e1b280ba3e1326dbd1
|
4
|
+
data.tar.gz: 6c7c524d35b0877d3d8a446142fc7c3e7bb5291af9fa9c07fc8343334e7dba6f
|
5
5
|
SHA512:
|
6
|
-
metadata.gz:
|
7
|
-
data.tar.gz:
|
6
|
+
metadata.gz: 774098b91a0e32d71bfa251adf70f888e5a2447172da89fe6f8310d2e6dc460910c3c9e60cf05589e41fd03a95ad466b3ee1fc3a1f2c2e98d3713ef49a96736e
|
7
|
+
data.tar.gz: 269d14778cc7c31d65a900e6542cc2a0dfe101d07aa2670b11bf8ed22b9556cf13d97df81b2d64a3f615d7c03d5b50a52baf56927b7904c6b04d72c5e46bf009
|
@@ -87,14 +87,14 @@ module BlendSpreadsheetLoanGenerator
|
|
87
87
|
end
|
88
88
|
end
|
89
89
|
|
90
|
-
def apply_formulas(worksheet:, early_repayment
|
90
|
+
def apply_formulas(worksheet:, early_repayment: true)
|
91
91
|
columns.each.with_index do |title, column|
|
92
92
|
worksheet[1, column + 1] = title
|
93
93
|
end
|
94
94
|
loan.duration.times do |line|
|
95
95
|
columns.each.with_index do |title, column|
|
96
96
|
if early_repayment && title == 'period_calculated_fees'
|
97
|
-
worksheet[line + 2, column + 1] = @formula.send("#{title}_formula", line: line + 2, early_repayment
|
97
|
+
worksheet[line + 2, column + 1] = @formula.send("#{title}_formula", line: line + 2, early_repayment: true)
|
98
98
|
else
|
99
99
|
worksheet[line + 2, column + 1] = @formula.send("#{title}_formula", line: line + 2)
|
100
100
|
end
|
@@ -127,7 +127,7 @@ module BlendSpreadsheetLoanGenerator
|
|
127
127
|
|
128
128
|
@formula = Formula.new(loan: loan)
|
129
129
|
|
130
|
-
apply_formulas(worksheet: worksheet, early_repayment
|
130
|
+
apply_formulas(worksheet: worksheet, early_repayment: true)
|
131
131
|
|
132
132
|
worksheet[2, columns.index('remaining_capital_start') + 1] =
|
133
133
|
excel_float(values[last_paid_line + 1][:remaining_capital_start])
|
@@ -168,7 +168,7 @@ module BlendSpreadsheetLoanGenerator
|
|
168
168
|
end
|
169
169
|
end
|
170
170
|
|
171
|
-
def period_calculated_fees_formula(line:, early_repayment
|
171
|
+
def period_calculated_fees_formula(line:, early_repayment: false)
|
172
172
|
term = line - 1
|
173
173
|
if loan.deferred_and_capitalized > 0 && term > loan.deferred_and_capitalized
|
174
174
|
with_fees = "#{remaining_capital_start(line)} * (1 + #{period_rate(line)} + #{period_fees_rate(line)})^#{loan.deferred_and_capitalized} * (#{period_rate(line)} + #{period_fees_rate(line)})"
|
@@ -177,7 +177,7 @@ module BlendSpreadsheetLoanGenerator
|
|
177
177
|
"=#{with_fees} - #{without_fees}"
|
178
178
|
elsif loan.bullet_term?(term)
|
179
179
|
index = (
|
180
|
-
if early_repayment
|
180
|
+
if early_repayment
|
181
181
|
index(line - 1)
|
182
182
|
else
|
183
183
|
index(line)
|