Е.Г. Непомнящий       
Инвестиционное проектирование       
Учебное пособие. Таганрог: Изд-во ТРТУ, 2003.

ПРИЛОЖЕНИЕ
    

Приложение 2.
Будущая стоимость аннуитета (накоплений) при стандартном инвестировании в конце каждого периода суммы в 1 рубль при различных сроках накопления и ставках доходности

Число
периодов, К

Норма дисконта, Е

1

2

3

4

5

6

7

8

9

10

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

1,000
2,010
3,030
4,060
5,101
6,152
7,214
8,286
9,369
10,462
11,567
12,683
13,809
14,947
16,097
17,258
18,430
19,615
20,811
22,019
23,239
24,472
25,716
26,973
28,243
29,526
30,821
32,129
33,450
34,785
36,133
37,494
38,869
40,258
41,660
43,077
45,508
47,953
5,412
48,886

1,000
2,020
3,060
4,122
5,204
6,308
7,434
8,583
9,755
10,950
12,169
13,412
14,680
15,974
17,293
18,639
20,012
21,412
22,841
24,297
25,783
27,299
28,845
30,422
32,030
33,671
35,344
37,051
38,792
10,568
12,379
14,227
16,112
18,034
19,994
51,994
54,034
56,115
58,237
60,402

1,000
2,030
3,091
4,184
5,309
6,468
7,662
8,892
10,159
11,464
12,808
14,192
15,618
17,086
18,599
20,157
21,762
23,414
25,117
26,870
28,676
30,537
32,453
34,426
36,459
38,553
40,710
42,931
45,219
47,575
50,003
52,503
55,078
57,730
60.462
63,276
66,174
69,159
72,234
75,401

1,000
2,040
3,122
4,246
5,416
6,633
7,898
9,214
10,583
12,006
13,486
15,026
16,627
18,292
20.024
21,825
23,698
25,645
27,671
29,778
31,969
34,248
36,618
39,083
41,646
44,312
47,084
49,968
52,966
56,085
59,328
62,701
66,210
69,858
73,652
77,598
81,702
85,970
90,409
95,026

1,000
2,050
3,153
4,310
5,526
6,802
8,142
9,549
11,027
12,578
14,207
15,917
17,713
19,599
21,579
23,657
25,840
28,132
30,539
33,066
35,719
38,505
41,430
44,502
47,727
51,113
54,669
58,403
62,323
66,439
70,761
75,299
80,064
85,067
90,320
95,836
101,628
107,710
114,095
120,800

1,000
2,060
3,184
4,375
5,637
6,975
8,394
9,897
11,491
13,181
14,972
16,870
18,882
21,015
23,276
25,673
28,213
30,906
33,760
36,786
39,993
43,392
46,996
50,816
54,865
59,156
63,706
68,528
73,640
79,058
84,802
90,890
97,343
104,184
111,435
119,121
127,268
135,904
145,058
154,762

1,000
2,070
3,215
4,440
5,751
7,153
8,654
10,260
11,978
13,816
15,784
17,888
20,141
22,550
25,129
27,888
30,840
33,999
37,379
40,995
44,865
49,006
53,436
58,177
63,249
68,676
74,484
80,698
87,347
94,461
02,073
10,218
18,933
28,259
38,237
48,913
60,337
72,561
85,640
99,635

1,000
2,080
3,246
4,506
5,867
7,336
8,923
10,637
12,488
14,487
16,645
18,977
21,495
24,215
27,152
30,324
33,750
37,450
41,446
45,762
50,423
55,457
60,893
66,765
73,106
79,954
87,351
95,339
103,966
113,283
123,346
134,214
145,951
158,627
172,317
187,102
203,070
220,316
238,941
259,057

1,000
2,090
3,278
4,573
5,985
7,523
9,200
11,028
13,021
15,193
17,560
20,141
22,953
26,019
29,361
31,003
36,974
41,301
46,018
51,160
56,765
62,873
69,532
76,790
84,701
93,324
102,723
112,968
124,135
136,308
149,575
164,037
179,800
196,982
215,711
236,125
258,376
282,630
309,066
337,882

1,000
2,100
3,310
4,641
6,105
7,716
9,487
11,436
13,579
15,937
18,531
21,384
24,523
27,975
31,772
35,950
40,545
45,599
51,159
57,275
64,002
71,403
79,543
88,497
98,347
109,182
121,100
134,210
148,631
164,494
181,943
201,138
222,252
245,477
271,024
299,127
330,039
364,043
101,448
142,593

Окончание прил. 2

Число
периодов, К

Норма дисконта, Е

11

12

13

14

15

16

17

18

19

20

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40

1,000
2,110
3,342
4,710
6,228
7,913
9,783
11,859
14,164
16,722
19,561
22,713
26,212
30,095
34,405
39,190
44,501
50,396
56,939
64,203
72,265
81,214
91,148
102,174
114,413
127,999
143,079
159,817
178,397
199,021
221,613
247,324
275,529
306,837
341,590
380,164
422,982
470,511
523,267
581,826

1,000
2,120
3,374
4,779
6,353
8,115
10,089
12,300
14,776
17,549
20,655
24,133
28,029
32,393
37,280
42,753
48,884
55,750
63,440
72,052
81,699
92,503
104,603
118,155
133,334
150,334
169,374
190,699
214,583
241,333
271,293
034,848
342,429
384,521
431,663
484,463
543,599
609,831
684,010
787,091

1,000
2,130
3,407
4,850
6,480
8,323
10,405
12,757
15,416
18,420
21,814
25,650
29,985
34,883
40,417
46,672
53,739
61,725
70,749
80.947
92,470
105,491
120,205
136,831
155,620
176,850
200,841
227,950
258,583
293,199
332,315
376,516
426,463
482,903
546,681
618,749
700,187
792,211
896,198
1013,704

1,000
2,140
3,440
4,921
6,610
8,536
10,730
13,233
16,085
19,337
23,045
27,271
32,089
37,581
43,842
50,980
59,118
68,394
78,969
91,025
104,768
120,436
138,297
158,659
181,871
208,333
238,499
272,889
312,094
356,787
407,737
465,820
532,035
607,520
693,573
791,673
903,507
1030,998
1176,338
1342,025

1,000
2,150
3,473
4,993
6,742
8,754
11,067
13,727
16,786
20.304
24,349
29,0102
34,352
40,505
47,580
55,717
65,075
75,836
88,212
102,444
118,810
137,632
159,276
184,168
212,793
245,712
283,569
327,104
377,170
434,745
500,957
577,100
664,666
765,365
881,170
1014,346
1167,498
1343,622
1546,165
1779,090

1,000
2,160
3,506
5,066
6,877
8,977
11,414
14,240
17,519
21,321
25,733
30,850
36,786
43,672
51,660
60,925
71,673
84,141
98,603
115,380
134,841
157,415
183,601
213,978
249,214
290,088
337,502
392,503
456,303
530,312
616,162
715,747
831,267
965,270
1120,713
1301,027
1510,191
1752,822
2034,273
2360,757

1,000
2,170
3,539
5,141
7,014
9,207
11,772
14,773
18,285
23,393
27,200
32,824
39,404
47,103
56,110
66,649
78,979
93,406
110,285
130,033
153,139
180,172
211,801
248,808
292,105
342,763
402,032
471,378
552,512
647,439
758,504
888,449
1040,486
1218,368
1426,491
1669,994
1954,894
2288,225
2678,224
3134,522

1,000
2,180
3,572
5,215
7,154
9,442
12,142
15,327
19,086
23,521
28,755
34,931
42,219
50,818
60,965
72,939
87,068
103,740
123,414
146,628
174,021
206,345
244,487
289,494
342,603
405,272
479,221
566,481
669,447
790,948
934,319
1103,496
1303,125
1538,688
1816,652
2144,649
2531,686
2988,389
3527,299
4163,213

1,000
2,190
3,606
5,291
7,297
9,683
12,523
15,902
19,923
24,709
30,404
37,180
45,244
54,841
66,261
79,850
96,022
115,266
138,166
165,418
197,847
236,438
282,362
337,010
402,042
479,431
571,522
681,112
811,523
966,712
1151,387
1371,151
1632,670
1943,877
2314,214
2754,914
3279,348
3903,424
4646,075
5529,829

1,000
2,200
3,640
5,368
7,442
9,930
12,916
16,499
20,799
25,959
32,150
39,581
48,497
59,196
72,035
87,442
105,931
128,117
154,740
186,688
225,026
271,031
326,237
392,484
471,981
567,377
681,853
819,223
984,068
1181,882
1419,258
1704,109
2045,931
2456,118
2948,341
3539,009
4247,811
5098,373
6119,048
7343,858

Предыдущая страница | Оглавление | Следующая страница