|
|
Е.Г. Непомнящий
Инвестиционное проектирование
Учебное пособие. Таганрог: Изд-во ТРТУ, 2003.
ПРИЛОЖЕНИЯ
Приложение 1.
Будущая стоимость 1 рубля при различных сроках инвестирования и ставках доходности 
|
Число
периодов, 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
периодов, К
|
Норма дисконта, Е
|
|
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
|
|
|
