Приложение Приложение 1 Будущая стоимость 1 рубля при различных сроках инвестирования и ставках доходности[19]
|
Число перио-дов, К |
Норма дисконта, Е | ||||||||||
|
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 | |
|
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 |
1,010 1,020 1,030 1,041 1,051 1,062 1,072 1,083 1,094 1,105 1,116 1,127 1,138 1,149 1,161 1,173 1,184 1,196 1,208 1,220 1,232 1,245 1,257 1,270 1,282 1,295 1,308 1,321 1,335 1,348 1,361 1,375 1,389 1,403 1,417 1,431 1,445 1,460 1,474 1,489 |
1,020 1,040 1,061 1,082 1,104 1,126 1,149 1,172 1,195 1,219 1,243 1,268 1,294 1,319 1,346 1,373 1,400 1,428 1,457 1,486 1,516 1,546 1,577 1,608 1,641 1,673 1,707 1,741 1,776 1,811 1,848 1,885 1,922 1,961 2,000 2,040 2,081 2,122 2,165 2,208 |
1,030 1,061 1,093 1,126 1,159 1,194 1,230 1,267 1,305 1,344 1,384 1,426 1,469 1,513 1,558 1,605 1,653 1,702 1,754 1,806 1,860 1,916 1,974 2,033 2,094 2,157 2,221 2,288 2,357 2,427 2,500 2,575 2,652 2,732 2,814 2,898 2,985 3,075 3,167 3,262 |
1,040 1,082 1,125 1,170 1,217 1,265 1,316 1,369 1,423 1,480 1,539 1,601 1,665 1,732 1,801 1,873 1,948 2,026 2,107 2,191 2,279 2,370 2,465 2,563 2,666 2,772 2,883 2,999 3,119 3,243 3,373 3,508 3,648 3,794 3,946 4,104 4,268 4,439 4,616 4,801 |
1,050 1,103 1,158 1,216 1,276 1,340 1,407 1,477 1,551 1,629 1,710 1,796 1,886 1,980 2,079 2,183 2,292 2,407 2,527 2,653 2,786 2,925 3,072 3,225 3,386 3,556 3,733 3,920 4,116 4,322 4,538 4,765 5,003 5,253 5,516 5,792 6,081 6,385 6,705 7,040 |
1,060 1,124 1,191 1,262 1,338 1,419 1,504 1,594 1,689 1,791 1,898 2,012 2,133 2,261 2,397 2,540 2,693 2,854 3,026 3,207 3,400 3,604 3,820 4,049 4,292 4,549 4,822 5,112 5,418 5,743 6,088 6,453 6,841 7,251 7,686 8,147 8,636 9,154 9,704 10,286 |
1,070 1,145 1,225 1,311 1,403 1,501 1,606 1,718 1,838 1,967 2,105 2,252 2,410 2,579 2,759 2,952 3,159 3,380 3,617 3,870 4,141 4,430 4,741 5,072 5,427 5,807 6,214 6,649 7,114 7,612 8,145 8,715 9,325 9,978 10,677 11,424 12,224 13,079 13,995 14,974 |
1,080 1,166 1,260 1,360 1,469 1,587 1,714 1,851 1,999 2,159 2,332 2,518 2,720 2,937 3,172 3,426 3,700 3,996 4,316 4,661 5,034 5,437 8,871 6,341 6,848 7,396 7,988 8,627 9,317 10,063 10,868 11,737 12,676 13,890 14,785 15,968 17,246 18,625 20,115 21,725 |
1,090 1,188 1,295 1,412 1,539 1,677 1,828 1,993 2,172 2,367 2,580 2,813 3,066 3,342 3,642 3,970 4,328 4,717 5,142 5,604 6,109 6,659 7,258 7,911 8,623 9,399 10,245 11,167 12,172 13,268 14,462 15,763 17,182 18,728 20,414 22,251 24,254 26,437 28,816 31,409 |
1,100 1,210 1,331 1,464 1,611 1,772 1,949 2,144 2,358 2,594 2,853 3,138 3,452 3,797 4,177 4,595 5,054 5,560 6,116 6,727 7,400 8,140 8,954 9,850 10,835 11,918 13,110 14,421 15,863 17,449 19,194 21,114 23,225 25,548 28,102 30,913 34,004 37,404 41,145 45,529 |
1,110 1,232 1,368 1,518 1,685 1,870 2,076 2,305 2,558 2,839 3,152 3,498 3,883 4,310 4,785 5,311 5,895 6,544 7,263 8,062 8,949 9,934 11,026 12,239 13,585 15,080 16,739 18,580 20,624 22,892 25,410 28,206 31,308 34,752 38,575 42,818 47,528 52,756 58,559 65,001 |
Окончание прил. 1
|
Число |
Норма дисконта, Е | ||||||||
|
перио-дов, К |
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 |
1,120 1,254 1,405 1,574 1,762 1,974 2,211 2,476 2,773 3,106 3,479 3,896 4,363 4,887 5,474 6,130 6,866 7,690 8,613 9,646 10,804 12,100 13,552 15,179 17,000 19,040 21,325 23,884 26,750 29,960 33,555 37,582 42,092 47,143 52,800 59,136 66,232 74,180 83,081 93,051 |
1,130 1,277 1,443 1,630 1,842 2,082 2,353 2,658 3,004 3,395 3,836 4,335 4,898 5,535 6,254 7,067 7,986 9,024 10,197 11,523 13,021 14,714 16,627 18,788 21,231 23,991 21,109 30,633 34,616 39,116 44,201 49,947 56,440 63,777 72,069 81,437 92,024 103,987 117,506 132,782 |
1,140 1,300 1,482 1,689 1,925 2,195 2,502 2,853 3,252 3,707 4,226 4,818 5,492 6,261 7,138 8,137 9,276 10,575 12,056 13,743 15,668 17,861 20,362 23,212 26,462 30,167 34,390 39,204 44,693 50,950 58,083 66,215 75,485 86,053 98,100 111,834 127,491 145,340 165,687 188,884 |
1,150 1,323 1,521 1,749 2,011 2,313 2,660 3,059 3,518 4,046 4,652 5,350 6,153 7,076 8,137 9,358 10,761 12,375 14,232 16,367 18,822 21,645 24,891 28,625 32,919 37,857 43,535 50,066 57,575 66,212 76,144 87,565 100,700 115,805 133,176 153,152 176,125 202,543 232,925 267,864 |
1,160 1,346 1,561 1,811 2,100 2,436 2,826 3,278 3,803 4,411 5,117 5,936 6,886 7,988 9,266 10,748 12,468 14,463 16,777 19,461 22,574 26,186 30,376 35,236 40,874 47,414 55,000 63,800 74,009 85,850 99,586 115,520 134,003 155,443 180.314 209,164 242,631 281,452 326,484 378,721 |
1,170 1,369 1,602 1,874 2,192 2,565 3,001 3,511 4,108 4,807 5,624 6,580 7,699 9,007 10,539 12,330 14,426 16,879 19,748 23,106 27,034 31,629 37,006 43,297 50,658 59,270 69,345 81,134 94,927 111,065 129,946 152,036 177,883 208,123 243,503 284,899 333,332 389,998 456,298 533,869 |
1,180 1,392 1,643 1,939 2,288 2,700 3,185 3,759 4,435 5,234 6,176 7,288 8,599 10,147 11,974 14,129 16,672 19,673 23,214 27,393 32,324 38,142 45,008 53,109 62,669 73,949 87,260 102,967 121,501 143,371 169,177 199,629 235,563 277,964 327,997 387,037 456,703 538,910 635,914 750,378 |
1,190 1,416 1,685 2,005 2,386 2,840 3,379 4,021 4,785 5,695 6,777 8,064 9,596 11,420 13,590 16,172 19,244 22,901 27,252 32,429 38,591 45,923 54,649 65,032 77,388 92,092 109,589 130,411 155,189 184,675 219,764 261,519 311,207 370,337 440,701 524,434 624,076 742,651 883,754 1051,668 |
1,200 1,440 1,728 2,074 2,488 2,986 3,583 4,300 5,160 6,192 7,430 8,916 10,699 12,839 15,407 18,488 22,186 26,623 31,948 38,338 46,005 55,206 66,247 79,497 95,396 114,475 137,371 164,845 197,814 237,376 284,852 341,822 410,186 492,224 590,668 708,802 850,562 1020,675 1224,810 1469,772 |