Экономическая оценка инвестиций

Е.Г. Непомнящий
Экономическая оценка инвестиций
Учебное пособие. – Таганрог: Изд-во ТРТУ, 2005. – 292 С.

ПРИЛОЖЕНИЯ

Приложение 2 Будущая стоимость аннуитета (накоплений) при стандартном инвестировании в конце каждого периода суммы в 1 рубль при различных сроках накопления и ставках доходности [19]

Число перио-дов, 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
Норма дисконта, Е
11		12		13		14		15		16		17		18		19		20
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