1) Single amount
i Future Value
PV
nper
rate
FV
ii Present Value
FV
nper
rate
PV
iii Rate
PV
nper
FV
Rate
iv NPER
FV
Rate
PV
nper
2) Annuity
i Future Value of Ordinary Annuity
CF
Rate
nper
FVA
ii Future Value of Annuity Due
CF
Rate
nper
FVAD
iii Present Value of Ordinary Annuity
CF
Rate
nper
PVA
iv Present Value of Annuity Due
CF
Rate
nper
PVAD
v Rate of ordinary annuity
CF
nper
PVA
Rate
vi Rate of annuity due
CF
nper
PVAD
Rate
vii Nper of Ordinary annuity
CF
Rate
FVA
Nper
viii Nper of Annuity Due
CF
Rate
FVAD
Nper
3) Cash Flow in Deposits to accumulate future sum
FV
90000
4) Cash Flow in Loan Amortization
Principal Amount
-480000
5) Mixed Stream
Years
1
2
3
4
5
Interest
Net Future Value
Years
1
2
3
4
5
Interest
Net Present Value
-50000
34
18%
£13,898,190.26
30000
14
30%
-£761.93
-38000
15
130000
9%
35000
13%
-15000
6.932697365
-4000
8%
28
£381,355.32
-29000
9%
4
£144,556.61
5000
12%
7
-£22,818.78
90000
16%
11
-£524,990.47
9000
13
-28000
31%
23000
5
-54750
62%
-9000
15%
88750
6.496206813
-8800
10%
77620
6.177925493
Nper Interest Rate PMT
5 20% -£12,094.17
Interest Rate Term of Loan ( n ) Loan Payment ( CF )
16% 11 £95,453.16
CF Future Value( end of yearFuture Value ( Beginning of year)
-16000 £33,177.60 £39,813.12
-27000 £46,656.00 £55,987.20
-18000 £25,920.00 £31,104.00
-1000 £1,200.00 £1,440.00
-33000 £33,000.00 £39,600.00
20%
£139,953.60 £167,944.32
CF Present Value( end of yeaPresent Value ( Beginning of year)
13000 -£11,504.42 -£13,000.00
2000 -£1,566.29 -£1,769.91
5000 -£3,465.25 -£3,915.73
7000 -£4,293.23 -£4,851.35
6600 -£3,582.22 -£4,047.90
13%
-£24,411.42 -£27,584.90