Team Number Matches played Points Obtained Average Points Goal scored Goal conceded

100 10 30 3 20 10
101 12 36 3 24 12
102 14 42 3 28 14
103 16 48 3 32 16
104 18 54 3 36 18
105 20 60 3 40 20
106 22 66 3 44 22
107 24 72 3 48 24
108 26 78 3 52 26
109 28 84 3 56 28
110 30 90 3 60 30
111 32 96 3 64 32
112 34 102 3 68 34
113 36 108 3 72 36
114 38 114 3 76 38
115 40 120 3 80 40
116 42 126 3 84 42
117 44 132 3 88 44
118 46 138 3 92 46
119 48 144 3 96 48
Sum 580 1740 60 1160 580
Maximum 48 144 3 96 48
Minimum 10 30 3 20 10
Average 29 87 3 58 29
Count 20 20 20 20 20
Average Net goal per match
1
1
1
1
1
1
1
1
1
1
1
1
1
1 1
1
1
1
1
1
1
20
1
1
1
20
Team Number Matches played Points Obtained Average Points Goal scored Goal conceded
100 10 30 3 20 10
101 12 36 3 24 12
102 14 42 3 28 14
103 16 48 3 32 16
104 18 54 3 36 18
105 20 60 3 40 20
106 22 66 3 44 22
107 24 72 3 48 24
108 26 78 3 52 26
109 28 84 3 56 28
110 30 90 3 60 30
111 32 96 3 64 32
112 34 102 3 68 34
113 36 108 3 72 36
114 38 114 3 76 38
115 40 120 3 80 40
116 42 126 3 84 42
117 44 132 3 88 44
118 46 138 3 92 46
119 48 144 3 96 48
Sum 580 1740 60 1160 580
Maximum 48 144 3 96 48
Minimum 10 30 3 20 10
Average 29 87 3 58 29
Count 20 20 20 20 20
Average Net goal per points obtained
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
20
Team Number Matches played Points Obtained Average Points Goal scored Goal conceded
120 20 40 2 60 20
121 19 38 2 57 19
122 18 36 2 54 18
123 17 34 2 51 17
124 16 32 2 48 16
125 15 30 2 45 15
126 14 28 2 42 14
127 13 26 2 39 13
128 12 24 2 36 12
129 11 22 2 33 11
130 10 20 2 30 10
131 9 18 2 27 9
132 8 16 2 24 8
133 7 14 2 21 7
134 6 12 2 18 6
135 5 10 2 15 5
136 4 8 2 12 4
137 3 6 2 9 3
138 2 4 2 6 2
139 1 2 2 3 1
Sum 210 420 40 630 210
Maximum 20 40 2 60 20
Minimum 1 2 2 3 1
Average 11 21 2 32 11
Count 20 20 20 20 20
Net goal per match
40
38
36
34
32
30
28
26
24
22
20
18
16
14 1
12
10
8
6
4
2
420
40
2
21
20
Team Number Matches played Points Obtained Average Points Goal scored Goal conceded
140 100 100 1 100 100
141 95 95 1 95 95
142 90 90 1 90 90
143 85 85 1 85 85
144 80 80 1 80 80
145 75 75 1 75 75
146 70 70 1 70 70
147 65 65 1 65 65
148 60 60 1 60 60
149 55 55 1 55 55
150 50 50 1 50 50
151 45 45 1 45 45
152 40 40 1 40 40
153 35 35 1 35 35
154 30 30 1 30 30
155 25 25 1 25 25
156 20 20 1 20 20
157 15 15 1 15 15
158 10 10 1 10 10
159 5 5 1 5 5
Sum 1050 1050 20 1050 1050
Maximum 100 100 1 100 100
Minimum 5 5 1 5 5
Average 52.5 52.5 1 52.5 52.5
Count 20 20 20 20 20
Average Net goal Match
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20
Team Number Matches played Points Obtained Average Points Goal scored Goal conceded
160 5 20 4 20 5
161 10 40 4 40 10
162 15 60 4 60 15
163 20 80 4 80 20
164 25 100 4 100 25
165 30 120 4 120 30
166 35 140 4 140 35
167 40 160 4 160 40
168 45 180 4 180 45
169 50 200 4 200 50
170 55 220 4 220 55
171 60 240 4 240 60
172 65 260 4 260 65
173 70 280 4 280 70
174 75 300 4 300 75
175 80 320 4 320 80
176 85 340 4 340 85
177 90 360 4 360 90
178 95 380 4 380 95
179 100 400 4 400 100
Sum 1050 4200 80 4200 1050
Maximum 100 400 4 400 100
Minimum 5 20 4 20 5
Average 53 210 4 210 53
Count 20 20 20 20 20
Average Net goal per points obtained
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
15
1
1
1
20
Team Number Matches played Points Obtained Average Points Goal scored Goal conceded
180 2 10 5 10 2
181 6 30 5 30 6
182 10 50 5 50 10
183 14 70 5 70 14
184 18 90 5 90 18
185 22 110 5 110 22
186 26 130 5 130 26
187 30 150 5 150 30
188 34 170 5 170 34
189 38 190 5 190 38
190 42 210 5 210 42
191 46 230 5 230 46
192 50 250 5 250 50
193 54 270 5 270 54
194 58 290 5 290 58
195 62 310 5 310 62
196 66 330 5 330 66
197 70 350 5 350 70
198 74 370 5 370 74
199 78 390 5 390 78
Sum 800 4000 100 4000 800
Maximum 78 390 5 390 78
Minimum 2 10 5 10 2
Average 40 200 5 200 40
Count 20 20 20 20 20
Average Net goal per match
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
4
80
4
4
4
20
DB FV/PV Rate Years Amount NPV/IRR Rate of return PMT
R 16,913 R 1,078,928.18 5% 15 50000 R 144,578 10% R 1,079.77
R 10,300 R 152,421.10 6% 16 60000 R 80,698 15% R 1,101.09
R 3,402 R 2,158,815.21 7% 17 70000 R -46,491 20% R 1,184.23
R 1,544 R 319,681.56 8% 18 80000 R -66,914 25% R 1,303.36
R 952 R 4,141,661.25 9% 19 90000 R -11,619 30% R 1,445.34
R 616.67 R 614,456.71 10% 10 100000 19% 35% R 1,581.69
R 1,173.33 R 34,901.16 11% 11 110000 28% 40% R 1,746.97
R 1,003.33 R 743,324.91 12% 12 120000 -30% 45% R 1,921.44
R 1,627.24 R 26,541.39 13% 13 130000 -13% 50% R 2,104.25
R 2,750.43 R 840,290.01 14% 14 140000 -45% 55% R 2,295.10

NPV/IRR Data Inflow Ouflow Net flow DB Amounts DB Period Salvage

0 560000 -560000 50000 5 5000
1 240000 245000 -5000 60000 10 6000
2 300000 15000 285000 70000 15 7000
3 360000 160000 200000 80000 20 8000
4 420000 180000 240000 90000 25 9000
5 480000 200000 280000 100000 30 10000
110000 35 11000
NPV/IRR Data Inflow Ouflow Net flow 120000 40 12000
0 250000 -250000 130000 45 13000
1 150000 35000 115000 140000 50 14000
2 160000 171000 -11000
3 170000 37000 133000
4 180000 32000 148000
5 190000 31000 159000

Inflow Ouflow Net flow

NPV/IRR Data 65000 -65000
0 10000 11000 -1000
1 10500 4200 6300
2 11000 5300 5700
3 11500 12000 -500
4 12000 5500 6500
5
NPV/IRR Data Inflow Ouflow Net flow
0 150000 -150000
1 95000 51500 43500
2 85000 62700 22300
3 35000 38600 -3600
4 125000 71500 53500
5 80000 88500 -8500
NPV/IRR Data Inflow Ouflow Net flow
0 18000 -18000
1 4000 1500 2500
2 3500 3600 -100
3 4800 2800 2000
4 5000 4500 500
5 3000 3200 -200
Loan Peiod Period Rate Interest Full Amount Full Interest
95000 15 180 11% R 551.99 R 194,358.08 R 99,358.08
100000 20 240 12% R 8,213.03 R 264,260.67 R 164,260.67
105000 25 300 13% R 250,268.12 R 355,268.12 R 250,268.12
110000 30 360 14% R 997.80 R 469,209.21 R 359,209.21
115000 35 420 15% R 14,058.31 R 607,040.82 R 492,040.82
120000 40 480 16% R 639,210.70 R 759,210.70 R 639,210.70
125000 45 540 17% R 1,515.49 R 943,366.21 R 818,366.21
130000 50 600 18% R 20,457.23 R 1,152,861.47 R 1,022,861.47
135000 55 660 19% R 1,253,804.91 R 1,388,804.91 R 1,253,804.91
140000 60 720 20% R 2,100.65 R 1,652,470.23 R 1,512,470.23

2024
Bought Period Month Rate PV/FV
2023 1 11 PV 5% 0
2023 1 10 PV 6% -60000
2016 8 12 PV
2008 16 12 PV
2000 24 12 PV
2024 1 1 FV
2024 1 2 FV
1990 34 12 FV
1996 28 12 FV
2005 19 12 FV
Annual Monthly
R 6,623.87 R 551.99
R 8,213.03 R 684.42
R 10,010.72 R 834.23
R 11,973.64 R 997.80
R 14,058.31 R 1,171.53
R 15,980.27 R 1,331.69
R 18,185.92 R 1,515.49
R 20,457.23 R 1,704.77
R 22,796.45 R 1,899.70
R 25,207.84 R 2,100.65

PMT Type Period

-50000 0 15
0 1 16