123456789101112131415161718192021222324252627282930313233343536373839404142434445464748495051525354555657585960616263646566676869707172737475767778798081828384858687888990919293949596979899100101102103104105106107108109110111112113114115116117118119120121122123124125126127128129130131132133134135136137138139140141142143144145146147148149150151152153154155156157158159160161162163164165166167168169170171172173174175176177178179180181182183184185186187188189190191192193194195196197198199200201202203204205206207208209210211212213214215216217218219220221222223224225226227228229230231232233234235236237238239240241242243244245246247248249250251252253254255256257258259260261262263264265266267268269270271272273274275276277278279280281282283284285286287288289290291292293294295296297298299300301302303304305306307308309310311312313314315316317318319320321322323324325326327328329330331332333334335336337338339340341342343344345346347348349350351352353354355356357358359360361362363364365366367368369370371372373374375376377378379380381382383384385386387388389390391392393394395396397398399400401402403404405406407408409410411412413414415416417418419420421422423424425426427428429430431432433434435436437438439440441442443444445446447448449450451452453454455456457458459460461462463464465466467468469470471472473474475476477478479480481482483484485486487488489490491492493494495496497498499500501502503504505506507508509510511512513514515516517518519520521522523524525526527528529530531532533534535536537538539540541542543544545546547548549550551552553554555556557558559560561562563564565566567568569570571572573574575576577578579580581582583584585586587588589590591592593594595596597598599600601602603604605606607608609610611612613614615616617618619620621622623624625626627628629630631632633634635636637638639640641642643644645646647648649650651652653654655656657658659660661662663664665666667668669670671672673674675676677678679680681682683684685686687688689690691692693694695696697698699700701702703704705706707708709710711712713714715716717718719720721722723724725726727728729730731732733734735736737738739740741742743744745746747748749750751752753754755756757758759760761762763764765766767768769770771772773774775776777778779780781782783784785786787788789790791792793794795796797798799800801802803804805806807808809810811812813814815816817818819820821822823824825826827828829830831832833834835836837838839840841842843844845846847848849850851852853854855856857858859860861862863864865866867868869870871872873874875876877878879880881882883884885886887888889890891892893894895896897898899900901902903904905906907908909910911912913914915916917918919920921922923924925926927928929930931932933934935936937938939940941942943944945946947948949950951952953954955956957958959960961962963964965966967968969970971972973974975976977978979980981982983984985986987988989990991992993994995996997998999100010011002100310041005100610071008100910101011101210131014101510161017101810191020102110221023102410251026102710281029103010311032103310341035103610371038103910401041104210431044104510461047104810491050105110521053105410551056105710581059106010611062106310641065106610671068106910701071107210731074107510761077107810791080108110821083108410851086108710881089109010911092109310941095109610971098109911001101110211031104110511061107110811091110111111121113111411151116111711181119112011211122112311241125112611271128112911301131113211331134113511361137113811391140114111421143114411451146114711481149115011511152115311541155115611571158115911601161116211631164116511661167116811691170117111721173117411751176117711781179118011811182118311841185118611871188118911901191119211931194119511961197119811991200120112021203120412051206120712081209121012111212121312141215121612171218121912201221122212231224122512261227122812291230123112321233123412351236123712381239124012411242124312441245124612471248124912501251125212531254125512561257125812591260126112621263126412651266126712681269127012711272127312741275127612771278127912801281128212831284128512861287128812891290129112921293129412951296129712981299130013011302130313041305130613071308130913101311131213131314131513161317131813191320132113221323132413251326132713281329133013311332133313341335133613371338133913401341134213431344134513461347134813491350135113521353135413551356135713581359136013611362136313641365136613671368136913701371137213731374137513761377137813791380138113821383138413851386138713881389139013911392139313941395139613971398139914001401140214031404140514061407140814091410141114121413141414151416141714181419142014211422142314241425142614271428142914301431143214331434143514361437143814391440144114421443144414451446144714481449145014511452145314541455145614571458145914601461146214631464146514661467146814691470147114721473147414751476147714781479148014811482148314841485148614871488148914901491149214931494149514961497149814991500150115021503150415051506150715081509151015111512151315141515151615171518151915201521152215231524152515261527152815291530153115321533153415351536153715381539154015411542154315441545154615471548154915501551155215531554155515561557155815591560156115621563156415651566156715681569157015711572157315741575157615771578157915801581158215831584158515861587158815891590159115921593159415951596159715981599160016011602160316041605160616071608160916101611161216131614161516161617161816191620162116221623162416251626162716281629163016311632163316341635163616371638163916401641164216431644164516461647164816491650165116521653165416551656165716581659166016611662166316641665166616671668166916701671167216731674167516761677167816791680168116821683168416851686168716881689169016911692169316941695169616971698169917001701170217031704170517061707170817091710171117121713171417151716171717181719172017211722172317241725172617271728172917301731173217331734173517361737173817391740174117421743174417451746174717481749175017511752175317541755175617571758175917601761176217631764176517661767176817691770177117721773177417751776177717781779178017811782178317841785178617871788178917901791179217931794179517961797179817991800180118021803180418051806180718081809181018111812181318141815181618171818181918201821182218231824182518261827182818291830183118321833183418351836183718381839184018411842184318441845184618471848184918501851185218531854185518561857185818591860186118621863186418651866186718681869187018711872187318741875187618771878187918801881188218831884188518861887188818891890189118921893189418951896189718981899190019011902190319041905190619071908190919101911191219131914191519161917191819191920192119221923192419251926192719281929193019311932193319341935193619371938193919401941194219431944194519461947194819491950195119521953195419551956195719581959196019611962196319641965196619671968196919701971197219731974197519761977197819791980198119821983198419851986198719881989199019911992199319941995199619971998199920002001200220032004200520062007200820092010201120122013201420152016201720182019202020212022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049205020512052205320542055205620572058205920602061206220632064206520662067206820692070207120722073207420752076207720782079208020812082208320842085208620872088208920902091209220932094209520962097209820992100210121022103210421052106210721082109211021112112211321142115211621172118211921202121212221232124212521262127212821292130213121322133213421352136213721382139214021412142214321442145214621472148214921502151215221532154215521562157215821592160216121622163216421652166216721682169217021712172217321742175217621772178217921802181218221832184218521862187218821892190219121922193219421952196219721982199220022012202220322042205220622072208220922102211221222132214221522162217221822192220222122222223222422252226222722282229223022312232223322342235223622372238223922402241224222432244224522462247224822492250225122522253225422552256225722582259226022612262226322642265226622672268226922702271227222732274227522762277227822792280228122822283228422852286228722882289229022912292 |
- <?php
- if (!defined('PHPEXCEL_ROOT')) {
-
- define('PHPEXCEL_ROOT', dirname(__FILE__) . '/../../');
- require(PHPEXCEL_ROOT . 'PHPExcel/Autoloader.php');
- }
- define('FINANCIAL_MAX_ITERATIONS', 128);
- define('FINANCIAL_PRECISION', 1.0e-08);
- class PHPExcel_Calculation_Financial {
-
- private static function _lastDayOfMonth($testDate)
- {
- return ($testDate->format('d') == $testDate->format('t'));
- }
-
- private static function _firstDayOfMonth($testDate)
- {
- return ($testDate->format('d') == 1);
- }
- private static function _coupFirstPeriodDate($settlement, $maturity, $frequency, $next)
- {
- $months = 12 / $frequency;
- $result = PHPExcel_Shared_Date::ExcelToPHPObject($maturity);
- $eom = self::_lastDayOfMonth($result);
- while ($settlement < PHPExcel_Shared_Date::PHPToExcel($result)) {
- $result->modify('-'.$months.' months');
- }
- if ($next) {
- $result->modify('+'.$months.' months');
- }
- if ($eom) {
- $result->modify('-1 day');
- }
- return PHPExcel_Shared_Date::PHPToExcel($result);
- }
- private static function _validFrequency($frequency)
- {
- if (($frequency == 1) || ($frequency == 2) || ($frequency == 4)) {
- return true;
- }
- if ((PHPExcel_Calculation_Functions::getCompatibilityMode() == PHPExcel_Calculation_Functions::COMPATIBILITY_GNUMERIC) &&
- (($frequency == 6) || ($frequency == 12))) {
- return true;
- }
- return false;
- }
-
- private static function _daysPerYear($year, $basis=0)
- {
- switch ($basis) {
- case 0 :
- case 2 :
- case 4 :
- $daysPerYear = 360;
- break;
- case 3 :
- $daysPerYear = 365;
- break;
- case 1 :
- $daysPerYear = (PHPExcel_Calculation_DateTime::_isLeapYear($year)) ? 366 : 365;
- break;
- default :
- return PHPExcel_Calculation_Functions::NaN();
- }
- return $daysPerYear;
- }
- private static function _interestAndPrincipal($rate=0, $per=0, $nper=0, $pv=0, $fv=0, $type=0)
- {
- $pmt = self::PMT($rate, $nper, $pv, $fv, $type);
- $capital = $pv;
- for ($i = 1; $i<= $per; ++$i) {
- $interest = ($type && $i == 1) ? 0 : -$capital * $rate;
- $principal = $pmt - $interest;
- $capital += $principal;
- }
- return array($interest, $principal);
- }
-
- public static function ACCRINT($issue, $firstinterest, $settlement, $rate, $par=1000, $frequency=1, $basis=0)
- {
- $issue = PHPExcel_Calculation_Functions::flattenSingleValue($issue);
- $firstinterest = PHPExcel_Calculation_Functions::flattenSingleValue($firstinterest);
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $par = (is_null($par)) ? 1000 : PHPExcel_Calculation_Functions::flattenSingleValue($par);
- $frequency = (is_null($frequency)) ? 1 : PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if ((is_numeric($rate)) && (is_numeric($par))) {
- $rate = (float) $rate;
- $par = (float) $par;
- if (($rate <= 0) || ($par <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysBetweenIssueAndSettlement = PHPExcel_Calculation_DateTime::YEARFRAC($issue, $settlement, $basis);
- if (!is_numeric($daysBetweenIssueAndSettlement)) {
-
- return $daysBetweenIssueAndSettlement;
- }
- return $par * $rate * $daysBetweenIssueAndSettlement;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function ACCRINTM($issue, $settlement, $rate, $par=1000, $basis=0) {
- $issue = PHPExcel_Calculation_Functions::flattenSingleValue($issue);
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $par = (is_null($par)) ? 1000 : PHPExcel_Calculation_Functions::flattenSingleValue($par);
- $basis = (is_null($basis)) ? 0 : PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if ((is_numeric($rate)) && (is_numeric($par))) {
- $rate = (float) $rate;
- $par = (float) $par;
- if (($rate <= 0) || ($par <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysBetweenIssueAndSettlement = PHPExcel_Calculation_DateTime::YEARFRAC($issue, $settlement, $basis);
- if (!is_numeric($daysBetweenIssueAndSettlement)) {
-
- return $daysBetweenIssueAndSettlement;
- }
- return $par * $rate * $daysBetweenIssueAndSettlement;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function AMORDEGRC($cost, $purchased, $firstPeriod, $salvage, $period, $rate, $basis=0) {
- $cost = PHPExcel_Calculation_Functions::flattenSingleValue($cost);
- $purchased = PHPExcel_Calculation_Functions::flattenSingleValue($purchased);
- $firstPeriod = PHPExcel_Calculation_Functions::flattenSingleValue($firstPeriod);
- $salvage = PHPExcel_Calculation_Functions::flattenSingleValue($salvage);
- $period = floor(PHPExcel_Calculation_Functions::flattenSingleValue($period));
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
-
-
-
-
-
- $fUsePer = 1.0 / $rate;
- if ($fUsePer < 3.0) {
- $amortiseCoeff = 1.0;
- } elseif ($fUsePer < 5.0) {
- $amortiseCoeff = 1.5;
- } elseif ($fUsePer <= 6.0) {
- $amortiseCoeff = 2.0;
- } else {
- $amortiseCoeff = 2.5;
- }
- $rate *= $amortiseCoeff;
- $fNRate = round(PHPExcel_Calculation_DateTime::YEARFRAC($purchased, $firstPeriod, $basis) * $rate * $cost,0);
- $cost -= $fNRate;
- $fRest = $cost - $salvage;
- for ($n = 0; $n < $period; ++$n) {
- $fNRate = round($rate * $cost,0);
- $fRest -= $fNRate;
- if ($fRest < 0.0) {
- switch ($period - $n) {
- case 0 :
- case 1 : return round($cost * 0.5, 0);
- break;
- default : return 0.0;
- break;
- }
- }
- $cost -= $fNRate;
- }
- return $fNRate;
- }
-
- public static function AMORLINC($cost, $purchased, $firstPeriod, $salvage, $period, $rate, $basis=0) {
- $cost = PHPExcel_Calculation_Functions::flattenSingleValue($cost);
- $purchased = PHPExcel_Calculation_Functions::flattenSingleValue($purchased);
- $firstPeriod = PHPExcel_Calculation_Functions::flattenSingleValue($firstPeriod);
- $salvage = PHPExcel_Calculation_Functions::flattenSingleValue($salvage);
- $period = PHPExcel_Calculation_Functions::flattenSingleValue($period);
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- $fOneRate = $cost * $rate;
- $fCostDelta = $cost - $salvage;
-
- $purchasedYear = PHPExcel_Calculation_DateTime::YEAR($purchased);
- $yearFrac = PHPExcel_Calculation_DateTime::YEARFRAC($purchased, $firstPeriod, $basis);
- if (($basis == 1) && ($yearFrac < 1) && (PHPExcel_Calculation_DateTime::_isLeapYear($purchasedYear))) {
- $yearFrac *= 365 / 366;
- }
- $f0Rate = $yearFrac * $rate * $cost;
- $nNumOfFullPeriods = intval(($cost - $salvage - $f0Rate) / $fOneRate);
- if ($period == 0) {
- return $f0Rate;
- } elseif ($period <= $nNumOfFullPeriods) {
- return $fOneRate;
- } elseif ($period == ($nNumOfFullPeriods + 1)) {
- return ($fCostDelta - $fOneRate * $nNumOfFullPeriods - $f0Rate);
- } else {
- return 0.0;
- }
- }
-
- public static function COUPDAYBS($settlement, $maturity, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysPerYear = self::_daysPerYear(PHPExcel_Calculation_DateTime::YEAR($settlement),$basis);
- $prev = self::_coupFirstPeriodDate($settlement, $maturity, $frequency, False);
- return PHPExcel_Calculation_DateTime::YEARFRAC($prev, $settlement, $basis) * $daysPerYear;
- }
-
- public static function COUPDAYS($settlement, $maturity, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- switch ($basis) {
- case 3:
- return 365 / $frequency;
- case 1:
- if ($frequency == 1) {
- $daysPerYear = self::_daysPerYear(PHPExcel_Calculation_DateTime::YEAR($maturity),$basis);
- return ($daysPerYear / $frequency);
- } else {
- $prev = self::_coupFirstPeriodDate($settlement, $maturity, $frequency, False);
- $next = self::_coupFirstPeriodDate($settlement, $maturity, $frequency, True);
- return ($next - $prev);
- }
- default:
- return 360 / $frequency;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function COUPDAYSNC($settlement, $maturity, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysPerYear = self::_daysPerYear(PHPExcel_Calculation_DateTime::YEAR($settlement),$basis);
- $next = self::_coupFirstPeriodDate($settlement, $maturity, $frequency, True);
- return PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $next, $basis) * $daysPerYear;
- }
-
- public static function COUPNCD($settlement, $maturity, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return self::_coupFirstPeriodDate($settlement, $maturity, $frequency, True);
- }
-
- public static function COUPNUM($settlement, $maturity, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $settlement = self::_coupFirstPeriodDate($settlement, $maturity, $frequency, True);
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis) * 365;
- switch ($frequency) {
- case 1:
- return ceil($daysBetweenSettlementAndMaturity / 360);
- case 2:
- return ceil($daysBetweenSettlementAndMaturity / 180);
- case 4:
- return ceil($daysBetweenSettlementAndMaturity / 90);
- case 6:
- return ceil($daysBetweenSettlementAndMaturity / 60);
- case 12:
- return ceil($daysBetweenSettlementAndMaturity / 30);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function COUPPCD($settlement, $maturity, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return self::_coupFirstPeriodDate($settlement, $maturity, $frequency, False);
- }
-
- public static function CUMIPMT($rate, $nper, $pv, $start, $end, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $nper = (int) PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $start = (int) PHPExcel_Calculation_Functions::flattenSingleValue($start);
- $end = (int) PHPExcel_Calculation_Functions::flattenSingleValue($end);
- $type = (int) PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if ($start < 1 || $start > $end) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- $interest = 0;
- for ($per = $start; $per <= $end; ++$per) {
- $interest += self::IPMT($rate, $per, $nper, $pv, 0, $type);
- }
- return $interest;
- }
-
- public static function CUMPRINC($rate, $nper, $pv, $start, $end, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $nper = (int) PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $start = (int) PHPExcel_Calculation_Functions::flattenSingleValue($start);
- $end = (int) PHPExcel_Calculation_Functions::flattenSingleValue($end);
- $type = (int) PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if ($start < 1 || $start > $end) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- $principal = 0;
- for ($per = $start; $per <= $end; ++$per) {
- $principal += self::PPMT($rate, $per, $nper, $pv, 0, $type);
- }
- return $principal;
- }
-
- public static function DB($cost, $salvage, $life, $period, $month=12) {
- $cost = PHPExcel_Calculation_Functions::flattenSingleValue($cost);
- $salvage = PHPExcel_Calculation_Functions::flattenSingleValue($salvage);
- $life = PHPExcel_Calculation_Functions::flattenSingleValue($life);
- $period = PHPExcel_Calculation_Functions::flattenSingleValue($period);
- $month = PHPExcel_Calculation_Functions::flattenSingleValue($month);
-
- if ((is_numeric($cost)) && (is_numeric($salvage)) && (is_numeric($life)) && (is_numeric($period)) && (is_numeric($month))) {
- $cost = (float) $cost;
- $salvage = (float) $salvage;
- $life = (int) $life;
- $period = (int) $period;
- $month = (int) $month;
- if ($cost == 0) {
- return 0.0;
- } elseif (($cost < 0) || (($salvage / $cost) < 0) || ($life <= 0) || ($period < 1) || ($month < 1)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- $fixedDepreciationRate = 1 - pow(($salvage / $cost), (1 / $life));
- $fixedDepreciationRate = round($fixedDepreciationRate, 3);
-
- $previousDepreciation = 0;
- for ($per = 1; $per <= $period; ++$per) {
- if ($per == 1) {
- $depreciation = $cost * $fixedDepreciationRate * $month / 12;
- } elseif ($per == ($life + 1)) {
- $depreciation = ($cost - $previousDepreciation) * $fixedDepreciationRate * (12 - $month) / 12;
- } else {
- $depreciation = ($cost - $previousDepreciation) * $fixedDepreciationRate;
- }
- $previousDepreciation += $depreciation;
- }
- if (PHPExcel_Calculation_Functions::getCompatibilityMode() == PHPExcel_Calculation_Functions::COMPATIBILITY_GNUMERIC) {
- $depreciation = round($depreciation,2);
- }
- return $depreciation;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function DDB($cost, $salvage, $life, $period, $factor=2.0) {
- $cost = PHPExcel_Calculation_Functions::flattenSingleValue($cost);
- $salvage = PHPExcel_Calculation_Functions::flattenSingleValue($salvage);
- $life = PHPExcel_Calculation_Functions::flattenSingleValue($life);
- $period = PHPExcel_Calculation_Functions::flattenSingleValue($period);
- $factor = PHPExcel_Calculation_Functions::flattenSingleValue($factor);
-
- if ((is_numeric($cost)) && (is_numeric($salvage)) && (is_numeric($life)) && (is_numeric($period)) && (is_numeric($factor))) {
- $cost = (float) $cost;
- $salvage = (float) $salvage;
- $life = (int) $life;
- $period = (int) $period;
- $factor = (float) $factor;
- if (($cost <= 0) || (($salvage / $cost) < 0) || ($life <= 0) || ($period < 1) || ($factor <= 0.0) || ($period > $life)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- $fixedDepreciationRate = 1 - pow(($salvage / $cost), (1 / $life));
- $fixedDepreciationRate = round($fixedDepreciationRate, 3);
-
- $previousDepreciation = 0;
- for ($per = 1; $per <= $period; ++$per) {
- $depreciation = min( ($cost - $previousDepreciation) * ($factor / $life), ($cost - $salvage - $previousDepreciation) );
- $previousDepreciation += $depreciation;
- }
- if (PHPExcel_Calculation_Functions::getCompatibilityMode() == PHPExcel_Calculation_Functions::COMPATIBILITY_GNUMERIC) {
- $depreciation = round($depreciation,2);
- }
- return $depreciation;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function DISC($settlement, $maturity, $price, $redemption, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $price = PHPExcel_Calculation_Functions::flattenSingleValue($price);
- $redemption = PHPExcel_Calculation_Functions::flattenSingleValue($redemption);
- $basis = PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if ((is_numeric($price)) && (is_numeric($redemption)) && (is_numeric($basis))) {
- $price = (float) $price;
- $redemption = (float) $redemption;
- $basis = (int) $basis;
- if (($price <= 0) || ($redemption <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- return ((1 - $price / $redemption) / $daysBetweenSettlementAndMaturity);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function DOLLARDE($fractional_dollar = Null, $fraction = 0) {
- $fractional_dollar = PHPExcel_Calculation_Functions::flattenSingleValue($fractional_dollar);
- $fraction = (int)PHPExcel_Calculation_Functions::flattenSingleValue($fraction);
-
- if (is_null($fractional_dollar) || $fraction < 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if ($fraction == 0) {
- return PHPExcel_Calculation_Functions::DIV0();
- }
- $dollars = floor($fractional_dollar);
- $cents = fmod($fractional_dollar,1);
- $cents /= $fraction;
- $cents *= pow(10,ceil(log10($fraction)));
- return $dollars + $cents;
- }
-
- public static function DOLLARFR($decimal_dollar = Null, $fraction = 0) {
- $decimal_dollar = PHPExcel_Calculation_Functions::flattenSingleValue($decimal_dollar);
- $fraction = (int)PHPExcel_Calculation_Functions::flattenSingleValue($fraction);
-
- if (is_null($decimal_dollar) || $fraction < 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if ($fraction == 0) {
- return PHPExcel_Calculation_Functions::DIV0();
- }
- $dollars = floor($decimal_dollar);
- $cents = fmod($decimal_dollar,1);
- $cents *= $fraction;
- $cents *= pow(10,-ceil(log10($fraction)));
- return $dollars + $cents;
- }
-
- public static function EFFECT($nominal_rate = 0, $npery = 0) {
- $nominal_rate = PHPExcel_Calculation_Functions::flattenSingleValue($nominal_rate);
- $npery = (int)PHPExcel_Calculation_Functions::flattenSingleValue($npery);
-
- if ($nominal_rate <= 0 || $npery < 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return pow((1 + $nominal_rate / $npery), $npery) - 1;
- }
-
- public static function FV($rate = 0, $nper = 0, $pmt = 0, $pv = 0, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $nper = PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pmt = PHPExcel_Calculation_Functions::flattenSingleValue($pmt);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $type = PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- if (!is_null($rate) && $rate != 0) {
- return -$pv * pow(1 + $rate, $nper) - $pmt * (1 + $rate * $type) * (pow(1 + $rate, $nper) - 1) / $rate;
- } else {
- return -$pv - $pmt * $nper;
- }
- }
-
- public static function FVSCHEDULE($principal, $schedule) {
- $principal = PHPExcel_Calculation_Functions::flattenSingleValue($principal);
- $schedule = PHPExcel_Calculation_Functions::flattenArray($schedule);
- foreach($schedule as $rate) {
- $principal *= 1 + $rate;
- }
- return $principal;
- }
-
- public static function INTRATE($settlement, $maturity, $investment, $redemption, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $investment = PHPExcel_Calculation_Functions::flattenSingleValue($investment);
- $redemption = PHPExcel_Calculation_Functions::flattenSingleValue($redemption);
- $basis = PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if ((is_numeric($investment)) && (is_numeric($redemption)) && (is_numeric($basis))) {
- $investment = (float) $investment;
- $redemption = (float) $redemption;
- $basis = (int) $basis;
- if (($investment <= 0) || ($redemption <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- return (($redemption / $investment) - 1) / ($daysBetweenSettlementAndMaturity);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function IPMT($rate, $per, $nper, $pv, $fv = 0, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $per = (int) PHPExcel_Calculation_Functions::flattenSingleValue($per);
- $nper = (int) PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $fv = PHPExcel_Calculation_Functions::flattenSingleValue($fv);
- $type = (int) PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if ($per <= 0 || $per > $nper) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- $interestAndPrincipal = self::_interestAndPrincipal($rate, $per, $nper, $pv, $fv, $type);
- return $interestAndPrincipal[0];
- }
-
- public static function IRR($values, $guess = 0.1) {
- if (!is_array($values)) return PHPExcel_Calculation_Functions::VALUE();
- $values = PHPExcel_Calculation_Functions::flattenArray($values);
- $guess = PHPExcel_Calculation_Functions::flattenSingleValue($guess);
-
- $x1 = 0.0;
- $x2 = $guess;
- $f1 = self::NPV($x1, $values);
- $f2 = self::NPV($x2, $values);
- for ($i = 0; $i < FINANCIAL_MAX_ITERATIONS; ++$i) {
- if (($f1 * $f2) < 0.0) break;
- if (abs($f1) < abs($f2)) {
- $f1 = self::NPV($x1 += 1.6 * ($x1 - $x2), $values);
- } else {
- $f2 = self::NPV($x2 += 1.6 * ($x2 - $x1), $values);
- }
- }
- if (($f1 * $f2) > 0.0) return PHPExcel_Calculation_Functions::VALUE();
- $f = self::NPV($x1, $values);
- if ($f < 0.0) {
- $rtb = $x1;
- $dx = $x2 - $x1;
- } else {
- $rtb = $x2;
- $dx = $x1 - $x2;
- }
- for ($i = 0; $i < FINANCIAL_MAX_ITERATIONS; ++$i) {
- $dx *= 0.5;
- $x_mid = $rtb + $dx;
- $f_mid = self::NPV($x_mid, $values);
- if ($f_mid <= 0.0)
- $rtb = $x_mid;
- if ((abs($f_mid) < FINANCIAL_PRECISION) || (abs($dx) < FINANCIAL_PRECISION))
- return $x_mid;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function ISPMT() {
-
- $returnValue = 0;
-
- $aArgs = PHPExcel_Calculation_Functions::flattenArray(func_get_args());
- $interestRate = array_shift($aArgs);
- $period = array_shift($aArgs);
- $numberPeriods = array_shift($aArgs);
- $principleRemaining = array_shift($aArgs);
-
- $principlePayment = ($principleRemaining * 1.0) / ($numberPeriods * 1.0);
- for($i=0; $i <= $period; ++$i) {
- $returnValue = $interestRate * $principleRemaining * -1;
- $principleRemaining -= $principlePayment;
-
- if($i == $numberPeriods) {
- $returnValue = 0;
- }
- }
- return($returnValue);
- }
-
- public static function MIRR($values, $finance_rate, $reinvestment_rate) {
- if (!is_array($values)) return PHPExcel_Calculation_Functions::VALUE();
- $values = PHPExcel_Calculation_Functions::flattenArray($values);
- $finance_rate = PHPExcel_Calculation_Functions::flattenSingleValue($finance_rate);
- $reinvestment_rate = PHPExcel_Calculation_Functions::flattenSingleValue($reinvestment_rate);
- $n = count($values);
- $rr = 1.0 + $reinvestment_rate;
- $fr = 1.0 + $finance_rate;
- $npv_pos = $npv_neg = 0.0;
- foreach($values as $i => $v) {
- if ($v >= 0) {
- $npv_pos += $v / pow($rr, $i);
- } else {
- $npv_neg += $v / pow($fr, $i);
- }
- }
- if (($npv_neg == 0) || ($npv_pos == 0) || ($reinvestment_rate <= -1)) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- $mirr = pow((-$npv_pos * pow($rr, $n))
- / ($npv_neg * ($rr)), (1.0 / ($n - 1))) - 1.0;
- return (is_finite($mirr) ? $mirr : PHPExcel_Calculation_Functions::VALUE());
- }
-
- public static function NOMINAL($effect_rate = 0, $npery = 0) {
- $effect_rate = PHPExcel_Calculation_Functions::flattenSingleValue($effect_rate);
- $npery = (int)PHPExcel_Calculation_Functions::flattenSingleValue($npery);
-
- if ($effect_rate <= 0 || $npery < 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- return $npery * (pow($effect_rate + 1, 1 / $npery) - 1);
- }
-
- public static function NPER($rate = 0, $pmt = 0, $pv = 0, $fv = 0, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $pmt = PHPExcel_Calculation_Functions::flattenSingleValue($pmt);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $fv = PHPExcel_Calculation_Functions::flattenSingleValue($fv);
- $type = PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- if (!is_null($rate) && $rate != 0) {
- if ($pmt == 0 && $pv == 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return log(($pmt * (1 + $rate * $type) / $rate - $fv) / ($pv + $pmt * (1 + $rate * $type) / $rate)) / log(1 + $rate);
- } else {
- if ($pmt == 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return (-$pv -$fv) / $pmt;
- }
- }
-
- public static function NPV() {
-
- $returnValue = 0;
-
- $aArgs = PHPExcel_Calculation_Functions::flattenArray(func_get_args());
-
- $rate = array_shift($aArgs);
- for ($i = 1; $i <= count($aArgs); ++$i) {
-
- if (is_numeric($aArgs[$i - 1])) {
- $returnValue += $aArgs[$i - 1] / pow(1 + $rate, $i);
- }
- }
-
- return $returnValue;
- }
-
- public static function PMT($rate = 0, $nper = 0, $pv = 0, $fv = 0, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $nper = PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $fv = PHPExcel_Calculation_Functions::flattenSingleValue($fv);
- $type = PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- if (!is_null($rate) && $rate != 0) {
- return (-$fv - $pv * pow(1 + $rate, $nper)) / (1 + $rate * $type) / ((pow(1 + $rate, $nper) - 1) / $rate);
- } else {
- return (-$pv - $fv) / $nper;
- }
- }
-
- public static function PPMT($rate, $per, $nper, $pv, $fv = 0, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $per = (int) PHPExcel_Calculation_Functions::flattenSingleValue($per);
- $nper = (int) PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $fv = PHPExcel_Calculation_Functions::flattenSingleValue($fv);
- $type = (int) PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if ($per <= 0 || $per > $nper) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- $interestAndPrincipal = self::_interestAndPrincipal($rate, $per, $nper, $pv, $fv, $type);
- return $interestAndPrincipal[1];
- }
- public static function PRICE($settlement, $maturity, $rate, $yield, $redemption, $frequency, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $rate = (float) PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $yield = (float) PHPExcel_Calculation_Functions::flattenSingleValue($yield);
- $redemption = (float) PHPExcel_Calculation_Functions::flattenSingleValue($redemption);
- $frequency = (int) PHPExcel_Calculation_Functions::flattenSingleValue($frequency);
- $basis = (is_null($basis)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
- if (is_string($settlement = PHPExcel_Calculation_DateTime::_getDateValue($settlement))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (($settlement > $maturity) ||
- (!self::_validFrequency($frequency)) ||
- (($basis < 0) || ($basis > 4))) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $dsc = self::COUPDAYSNC($settlement, $maturity, $frequency, $basis);
- $e = self::COUPDAYS($settlement, $maturity, $frequency, $basis);
- $n = self::COUPNUM($settlement, $maturity, $frequency, $basis);
- $a = self::COUPDAYBS($settlement, $maturity, $frequency, $basis);
- $baseYF = 1.0 + ($yield / $frequency);
- $rfp = 100 * ($rate / $frequency);
- $de = $dsc / $e;
- $result = $redemption / pow($baseYF, (--$n + $de));
- for($k = 0; $k <= $n; ++$k) {
- $result += $rfp / (pow($baseYF, ($k + $de)));
- }
- $result -= $rfp * ($a / $e);
- return $result;
- }
-
- public static function PRICEDISC($settlement, $maturity, $discount, $redemption, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $discount = (float) PHPExcel_Calculation_Functions::flattenSingleValue($discount);
- $redemption = (float) PHPExcel_Calculation_Functions::flattenSingleValue($redemption);
- $basis = (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if ((is_numeric($discount)) && (is_numeric($redemption)) && (is_numeric($basis))) {
- if (($discount <= 0) || ($redemption <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- return $redemption * (1 - $discount * $daysBetweenSettlementAndMaturity);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function PRICEMAT($settlement, $maturity, $issue, $rate, $yield, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $issue = PHPExcel_Calculation_Functions::flattenSingleValue($issue);
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $yield = PHPExcel_Calculation_Functions::flattenSingleValue($yield);
- $basis = (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if (is_numeric($rate) && is_numeric($yield)) {
- if (($rate <= 0) || ($yield <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysPerYear = self::_daysPerYear(PHPExcel_Calculation_DateTime::YEAR($settlement),$basis);
- if (!is_numeric($daysPerYear)) {
- return $daysPerYear;
- }
- $daysBetweenIssueAndSettlement = PHPExcel_Calculation_DateTime::YEARFRAC($issue, $settlement, $basis);
- if (!is_numeric($daysBetweenIssueAndSettlement)) {
-
- return $daysBetweenIssueAndSettlement;
- }
- $daysBetweenIssueAndSettlement *= $daysPerYear;
- $daysBetweenIssueAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($issue, $maturity, $basis);
- if (!is_numeric($daysBetweenIssueAndMaturity)) {
-
- return $daysBetweenIssueAndMaturity;
- }
- $daysBetweenIssueAndMaturity *= $daysPerYear;
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- $daysBetweenSettlementAndMaturity *= $daysPerYear;
- return ((100 + (($daysBetweenIssueAndMaturity / $daysPerYear) * $rate * 100)) /
- (1 + (($daysBetweenSettlementAndMaturity / $daysPerYear) * $yield)) -
- (($daysBetweenIssueAndSettlement / $daysPerYear) * $rate * 100));
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function PV($rate = 0, $nper = 0, $pmt = 0, $fv = 0, $type = 0) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $nper = PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pmt = PHPExcel_Calculation_Functions::flattenSingleValue($pmt);
- $fv = PHPExcel_Calculation_Functions::flattenSingleValue($fv);
- $type = PHPExcel_Calculation_Functions::flattenSingleValue($type);
-
- if ($type != 0 && $type != 1) {
- return PHPExcel_Calculation_Functions::NaN();
- }
-
- if (!is_null($rate) && $rate != 0) {
- return (-$pmt * (1 + $rate * $type) * ((pow(1 + $rate, $nper) - 1) / $rate) - $fv) / pow(1 + $rate, $nper);
- } else {
- return -$fv - $pmt * $nper;
- }
- }
-
- public static function RATE($nper, $pmt, $pv, $fv = 0.0, $type = 0, $guess = 0.1) {
- $nper = (int) PHPExcel_Calculation_Functions::flattenSingleValue($nper);
- $pmt = PHPExcel_Calculation_Functions::flattenSingleValue($pmt);
- $pv = PHPExcel_Calculation_Functions::flattenSingleValue($pv);
- $fv = (is_null($fv)) ? 0.0 : PHPExcel_Calculation_Functions::flattenSingleValue($fv);
- $type = (is_null($type)) ? 0 : (int) PHPExcel_Calculation_Functions::flattenSingleValue($type);
- $guess = (is_null($guess)) ? 0.1 : PHPExcel_Calculation_Functions::flattenSingleValue($guess);
- $rate = $guess;
- if (abs($rate) < FINANCIAL_PRECISION) {
- $y = $pv * (1 + $nper * $rate) + $pmt * (1 + $rate * $type) * $nper + $fv;
- } else {
- $f = exp($nper * log(1 + $rate));
- $y = $pv * $f + $pmt * (1 / $rate + $type) * ($f - 1) + $fv;
- }
- $y0 = $pv + $pmt * $nper + $fv;
- $y1 = $pv * $f + $pmt * (1 / $rate + $type) * ($f - 1) + $fv;
-
- $i = $x0 = 0.0;
- $x1 = $rate;
- while ((abs($y0 - $y1) > FINANCIAL_PRECISION) && ($i < FINANCIAL_MAX_ITERATIONS)) {
- $rate = ($y1 * $x0 - $y0 * $x1) / ($y1 - $y0);
- $x0 = $x1;
- $x1 = $rate;
- if (($nper * abs($pmt)) > ($pv - $fv))
- $x1 = abs($x1);
- if (abs($rate) < FINANCIAL_PRECISION) {
- $y = $pv * (1 + $nper * $rate) + $pmt * (1 + $rate * $type) * $nper + $fv;
- } else {
- $f = exp($nper * log(1 + $rate));
- $y = $pv * $f + $pmt * (1 / $rate + $type) * ($f - 1) + $fv;
- }
- $y0 = $y1;
- $y1 = $y;
- ++$i;
- }
- return $rate;
- }
-
- public static function RECEIVED($settlement, $maturity, $investment, $discount, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $investment = (float) PHPExcel_Calculation_Functions::flattenSingleValue($investment);
- $discount = (float) PHPExcel_Calculation_Functions::flattenSingleValue($discount);
- $basis = (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if ((is_numeric($investment)) && (is_numeric($discount)) && (is_numeric($basis))) {
- if (($investment <= 0) || ($discount <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- return $investment / ( 1 - ($discount * $daysBetweenSettlementAndMaturity));
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function SLN($cost, $salvage, $life) {
- $cost = PHPExcel_Calculation_Functions::flattenSingleValue($cost);
- $salvage = PHPExcel_Calculation_Functions::flattenSingleValue($salvage);
- $life = PHPExcel_Calculation_Functions::flattenSingleValue($life);
-
- if ((is_numeric($cost)) && (is_numeric($salvage)) && (is_numeric($life))) {
- if ($life < 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return ($cost - $salvage) / $life;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function SYD($cost, $salvage, $life, $period) {
- $cost = PHPExcel_Calculation_Functions::flattenSingleValue($cost);
- $salvage = PHPExcel_Calculation_Functions::flattenSingleValue($salvage);
- $life = PHPExcel_Calculation_Functions::flattenSingleValue($life);
- $period = PHPExcel_Calculation_Functions::flattenSingleValue($period);
-
- if ((is_numeric($cost)) && (is_numeric($salvage)) && (is_numeric($life)) && (is_numeric($period))) {
- if (($life < 1) || ($period > $life)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return (($cost - $salvage) * ($life - $period + 1) * 2) / ($life * ($life + 1));
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function TBILLEQ($settlement, $maturity, $discount) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $discount = PHPExcel_Calculation_Functions::flattenSingleValue($discount);
-
- $testValue = self::TBILLPRICE($settlement, $maturity, $discount);
- if (is_string($testValue)) {
- return $testValue;
- }
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
- if (PHPExcel_Calculation_Functions::getCompatibilityMode() == PHPExcel_Calculation_Functions::COMPATIBILITY_OPENOFFICE) {
- ++$maturity;
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity) * 360;
- } else {
- $daysBetweenSettlementAndMaturity = (PHPExcel_Calculation_DateTime::_getDateValue($maturity) - PHPExcel_Calculation_DateTime::_getDateValue($settlement));
- }
- return (365 * $discount) / (360 - $discount * $daysBetweenSettlementAndMaturity);
- }
-
- public static function TBILLPRICE($settlement, $maturity, $discount) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $discount = PHPExcel_Calculation_Functions::flattenSingleValue($discount);
- if (is_string($maturity = PHPExcel_Calculation_DateTime::_getDateValue($maturity))) {
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- if (is_numeric($discount)) {
- if ($discount <= 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if (PHPExcel_Calculation_Functions::getCompatibilityMode() == PHPExcel_Calculation_Functions::COMPATIBILITY_OPENOFFICE) {
- ++$maturity;
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity) * 360;
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- } else {
- $daysBetweenSettlementAndMaturity = (PHPExcel_Calculation_DateTime::_getDateValue($maturity) - PHPExcel_Calculation_DateTime::_getDateValue($settlement));
- }
- if ($daysBetweenSettlementAndMaturity > 360) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $price = 100 * (1 - (($discount * $daysBetweenSettlementAndMaturity) / 360));
- if ($price <= 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return $price;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function TBILLYIELD($settlement, $maturity, $price) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $price = PHPExcel_Calculation_Functions::flattenSingleValue($price);
-
- if (is_numeric($price)) {
- if ($price <= 0) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- if (PHPExcel_Calculation_Functions::getCompatibilityMode() == PHPExcel_Calculation_Functions::COMPATIBILITY_OPENOFFICE) {
- ++$maturity;
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity) * 360;
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- } else {
- $daysBetweenSettlementAndMaturity = (PHPExcel_Calculation_DateTime::_getDateValue($maturity) - PHPExcel_Calculation_DateTime::_getDateValue($settlement));
- }
- if ($daysBetweenSettlementAndMaturity > 360) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- return ((100 - $price) / $price) * (360 / $daysBetweenSettlementAndMaturity);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
- public static function XIRR($values, $dates, $guess = 0.1) {
- if ((!is_array($values)) && (!is_array($dates))) return PHPExcel_Calculation_Functions::VALUE();
- $values = PHPExcel_Calculation_Functions::flattenArray($values);
- $dates = PHPExcel_Calculation_Functions::flattenArray($dates);
- $guess = PHPExcel_Calculation_Functions::flattenSingleValue($guess);
- if (count($values) != count($dates)) return PHPExcel_Calculation_Functions::NaN();
-
- $x1 = 0.0;
- $x2 = $guess;
- $f1 = self::XNPV($x1, $values, $dates);
- $f2 = self::XNPV($x2, $values, $dates);
- for ($i = 0; $i < FINANCIAL_MAX_ITERATIONS; ++$i) {
- if (($f1 * $f2) < 0.0) break;
- if (abs($f1) < abs($f2)) {
- $f1 = self::XNPV($x1 += 1.6 * ($x1 - $x2), $values, $dates);
- } else {
- $f2 = self::XNPV($x2 += 1.6 * ($x2 - $x1), $values, $dates);
- }
- }
- if (($f1 * $f2) > 0.0) return PHPExcel_Calculation_Functions::VALUE();
- $f = self::XNPV($x1, $values, $dates);
- if ($f < 0.0) {
- $rtb = $x1;
- $dx = $x2 - $x1;
- } else {
- $rtb = $x2;
- $dx = $x1 - $x2;
- }
- for ($i = 0; $i < FINANCIAL_MAX_ITERATIONS; ++$i) {
- $dx *= 0.5;
- $x_mid = $rtb + $dx;
- $f_mid = self::XNPV($x_mid, $values, $dates);
- if ($f_mid <= 0.0) $rtb = $x_mid;
- if ((abs($f_mid) < FINANCIAL_PRECISION) || (abs($dx) < FINANCIAL_PRECISION)) return $x_mid;
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function XNPV($rate, $values, $dates) {
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- if (!is_numeric($rate)) return PHPExcel_Calculation_Functions::VALUE();
- if ((!is_array($values)) || (!is_array($dates))) return PHPExcel_Calculation_Functions::VALUE();
- $values = PHPExcel_Calculation_Functions::flattenArray($values);
- $dates = PHPExcel_Calculation_Functions::flattenArray($dates);
- $valCount = count($values);
- if ($valCount != count($dates)) return PHPExcel_Calculation_Functions::NaN();
- if ((min($values) > 0) || (max($values) < 0)) return PHPExcel_Calculation_Functions::VALUE();
- $xnpv = 0.0;
- for ($i = 0; $i < $valCount; ++$i) {
- if (!is_numeric($values[$i])) return PHPExcel_Calculation_Functions::VALUE();
- $xnpv += $values[$i] / pow(1 + $rate, PHPExcel_Calculation_DateTime::DATEDIF($dates[0],$dates[$i],'d') / 365);
- }
- return (is_finite($xnpv)) ? $xnpv : PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function YIELDDISC($settlement, $maturity, $price, $redemption, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $price = PHPExcel_Calculation_Functions::flattenSingleValue($price);
- $redemption = PHPExcel_Calculation_Functions::flattenSingleValue($redemption);
- $basis = (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if (is_numeric($price) && is_numeric($redemption)) {
- if (($price <= 0) || ($redemption <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysPerYear = self::_daysPerYear(PHPExcel_Calculation_DateTime::YEAR($settlement),$basis);
- if (!is_numeric($daysPerYear)) {
- return $daysPerYear;
- }
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity,$basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- $daysBetweenSettlementAndMaturity *= $daysPerYear;
- return (($redemption - $price) / $price) * ($daysPerYear / $daysBetweenSettlementAndMaturity);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
-
- public static function YIELDMAT($settlement, $maturity, $issue, $rate, $price, $basis=0) {
- $settlement = PHPExcel_Calculation_Functions::flattenSingleValue($settlement);
- $maturity = PHPExcel_Calculation_Functions::flattenSingleValue($maturity);
- $issue = PHPExcel_Calculation_Functions::flattenSingleValue($issue);
- $rate = PHPExcel_Calculation_Functions::flattenSingleValue($rate);
- $price = PHPExcel_Calculation_Functions::flattenSingleValue($price);
- $basis = (int) PHPExcel_Calculation_Functions::flattenSingleValue($basis);
-
- if (is_numeric($rate) && is_numeric($price)) {
- if (($rate <= 0) || ($price <= 0)) {
- return PHPExcel_Calculation_Functions::NaN();
- }
- $daysPerYear = self::_daysPerYear(PHPExcel_Calculation_DateTime::YEAR($settlement),$basis);
- if (!is_numeric($daysPerYear)) {
- return $daysPerYear;
- }
- $daysBetweenIssueAndSettlement = PHPExcel_Calculation_DateTime::YEARFRAC($issue, $settlement, $basis);
- if (!is_numeric($daysBetweenIssueAndSettlement)) {
-
- return $daysBetweenIssueAndSettlement;
- }
- $daysBetweenIssueAndSettlement *= $daysPerYear;
- $daysBetweenIssueAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($issue, $maturity, $basis);
- if (!is_numeric($daysBetweenIssueAndMaturity)) {
-
- return $daysBetweenIssueAndMaturity;
- }
- $daysBetweenIssueAndMaturity *= $daysPerYear;
- $daysBetweenSettlementAndMaturity = PHPExcel_Calculation_DateTime::YEARFRAC($settlement, $maturity, $basis);
- if (!is_numeric($daysBetweenSettlementAndMaturity)) {
-
- return $daysBetweenSettlementAndMaturity;
- }
- $daysBetweenSettlementAndMaturity *= $daysPerYear;
- return ((1 + (($daysBetweenIssueAndMaturity / $daysPerYear) * $rate) - (($price / 100) + (($daysBetweenIssueAndSettlement / $daysPerYear) * $rate))) /
- (($price / 100) + (($daysBetweenIssueAndSettlement / $daysPerYear) * $rate))) *
- ($daysPerYear / $daysBetweenSettlementAndMaturity);
- }
- return PHPExcel_Calculation_Functions::VALUE();
- }
- }
|