You can not select more than 25 topics
Topics must start with a letter or number, can include dashes ('-') and can be up to 35 characters long.
43 lines
1.6 KiB
43 lines
1.6 KiB
<?php
|
|
|
|
use PhpOffice\PhpSpreadsheet\Spreadsheet;
|
|
|
|
require __DIR__ . '/../../Header.php';
|
|
|
|
$helper->log('Returns the Net Present Value of an investment, based on a supplied discount rate,');
|
|
$helper->log('and a series of future payments and income.');
|
|
|
|
// Create new PhpSpreadsheet object
|
|
$spreadsheet = new Spreadsheet();
|
|
$worksheet = $spreadsheet->getActiveSheet();
|
|
|
|
// Add some data
|
|
$arguments = [
|
|
['Annual Discount Rate', 0.02, 0.05],
|
|
['Initial Investment Cost', -5000.00, -10000],
|
|
['Return from Year 1', 800.00, 2000.00],
|
|
['Return from Year 2', 950.00, 2400.00],
|
|
['Return from Year 3', 1080.00, 2900.00],
|
|
['Return from Year 4', 1220.00, 3500.00],
|
|
['Return from Year 5', 1500.00, 4100.00],
|
|
];
|
|
|
|
// Some basic formatting for the data
|
|
$worksheet->fromArray($arguments, null, 'A1');
|
|
$worksheet->getStyle('B1:C1')->getNumberFormat()->setFormatCode('0.00%');
|
|
$worksheet->getStyle('B2:C7')->getNumberFormat()->setFormatCode('$#,##0.00');
|
|
|
|
// Now the formula
|
|
// When initial investment is made at the end of the first period
|
|
$worksheet->setCellValue('B10', '=NPV(B1, B2:B7)');
|
|
$worksheet->getStyle('B10')->getNumberFormat()->setFormatCode('$#,##0.00');
|
|
|
|
$helper->log($worksheet->getCell('B10')->getValue());
|
|
$helper->log('NPV() Result is ' . $worksheet->getCell('B10')->getFormattedValue());
|
|
|
|
// When initial investment is made at the start of the first period
|
|
$worksheet->setCellValue('C10', '=NPV(C1, C3:C7) + C2');
|
|
$worksheet->getStyle('C10')->getNumberFormat()->setFormatCode('$#,##0.00');
|
|
|
|
$helper->log($worksheet->getCell('C10')->getValue());
|
|
$helper->log('NPV() Result is ' . $worksheet->getCell('C10')->getFormattedValue());
|
|
|