Экономическая оценка инвестиций: Учебное пособие (Конспект лекций и практикум), страница 43

t

r

17%

18%

19%

20%

21%

22%

23%

24%

25%

26%

27%

28%

29%

30%

1

1,170

1,180

1,190

1,200

1,210

1,220

1,230

1,240

1,250

1,260

1,270

1,280

1,290

1,300

2

1,369

1,392

1,416

1,440

1,464

1,488

1,513

1,538

1,563

1,588

1,613

1,638

1,664

1,690

3

1,602

1,643

1,685

1,728

1,772

1,816

1,861

1,907

1,953

2,000

2,048

2,097

2,147

2,197

4

1,874

1,939

2,005

2,074

2,144

2,215

2,289

2,364

2,441

2,520

2,601

2,684

2,769

2,856

5

2,192

2,288

2,386

2,488

2,594

2,703

2,815

2,932

3,052

3,176

3,304

3,436

3,572

3,713

6

2,565

2,700

2,840

2,986

3,138

3,297

3,463

3,635

3,815

4,002

4,196

4,398

4,608

4,827

7

3,001

3,185

3,379

3,583

3,797

4,023

4,259

4,508

4,768

5,042

5,329

5,629

5,945

6,275

8

3,511

3,759

4,021

4,300

4,595

4,908

5,239

5,590

5,960

6,353

6,768

7,206

7,669

8,157

9

4,108

4,435

4,785

5,160

5,560

5,987

6,444

6,931

7,451

8,005

8,595

9,223

9,893

10,604

10

4,807

5,234

5,695

6,192

6,727

7,305

7,926

8,594

9,313

10,086

10,915

11,806

12,761

13,786

11

5,624

6,176

6,777

7,430

8,140

8,912

9,749

10,657

11,642

12,708

13,862

15,112

16,462

17,922

12

6,580

7,288

8,064

8,916

9,850

10,872

11,991

13,215

14,552

16,012

17,605

19,343

21,236

23,298

13

7,699

8,599

9,596

10,699

11,918

13,264

14,749

16,386

18,190

20,175

22,359

24,759

27,395

30,288

14

9,007

10,147

11,420

12,839

14,421

16,182

18,141

20,319

22,737

25,421

28,396

31,691

35,339

39,374

15

10,539

11,974

13,590

15,407

17,449

19,742

22,314

25,196

28,422

32,030

36,062

40,565

45,587

51,186

16

12,330

14,129

16,172

18,488

21,114

24,086

27,446

31,243

35,527

40,358

45,799

51,923

58,808

66,542

17

14,426

16,672

19,244

22,186

25,548

29,384

33,759

38,741

44,409

50,851

58,165

66,461

75,862

86,504

18

16,879

19,673

22,901

26,623

30,913

35,849

41,523

48,039

55,511

64,072

73,870

85,071

97,862

112,455

19

19,748

23,214

27,252

31,948

37,404

43,736

51,074

59,568

69,389

80,731

93,815

108,890

126,242

146,192

20

23,106

27,393

32,429

38,338

45,259

53,358

62,821

73,864

86,736

101,721

119,145

139,380

162,852

190,050

21

27,034

32,324

38,591

46,005

54,764

65,096

77,269

91,592

108,420

128,169

151,314

178,406

210,080

247,065

22

31,629

38,142

45,923

55,206

66,264

79,418

95,041

113,574

135,525

161,492

192,168

228,360

271,003

321,184

23

37,006

45,008

54,649

66,247

80,180

96,889

116,901

140,831

169,407

203,480

244,054

292,300

349,593

417,539

24

43,297

53,109

65,032

79,497

97,017

118,205

143,788

174,631

211,758

256,385

309,948

374,144

450,976

542,801

25

50,658

62,669

77,388

95,396

117,391

144,210

176,859

216,542

264,698

323,045

393,634

478,905

581,759

705,641

26

59,270

73,949

92,092

114,475

142,043

175,936

217,537

268,512

330,872

407,037

499,916

612,998

750,468

917,333

27

69,345

87,260

109,589

137,371

171,872

214,642

267,570

332,955

413,590

512,867

634,893

784,638

968,104

1192,53

28

81,134

102,967

130,411

164,845

207,965

261,864

329,112

412,864

516,988

646,212

806,314

1004,34

1248,86

1550,29

29

94,927

121,501

155,189

197,814

251,638

319,474

404,807

511,952

646,235

814,228

1024,02

1285,55

1611,02

2015,38

30

111,065

143,371

184,675

237,376

304,482

389,758

497,913

634,820

807,794

1025,93

1300,50

1645,51

2078,22

2620,00

31

129,946

169,177

219,764

284,852

368,423

475,505

612,433

787,177

1009,74

1292,67

1651,64

2106,25

2680,90

3405,99

32

152,036

199,629

261,519

341,822

445,792

580,116

753,292

976,099

1262,18

1628,76

2097,58

2696,00

3458,36

4427,79

33

177,883

235,563

311,207

410,186

539,408

707,741

926,550

1210,36

1577,72

2052,24

2663,93

3450,87

4461,29

5756,13

34

208,123

277,964

370,337

492,224

652,683

863,444

1139,66

1500,85

1972,15

2585,82

3383,19

4417,12

5755,06

7482,97

35

243,503

327,997

440,701

590,668

789,747

1053,40

1401,78

1861,05

2465,19

3258,14

4296,65

5653,91

7424,03

9727,86

36

284,899

387,037

524,434

708,802

955,594

1285,15

1724,19

2307,71

3081,49

4105,25

5456,75

7237,01

9577,00

12646,2

40

533,869

750,378

1051,67

1469,77

2048,40

2847,04

3946,43

5455,91

7523,16

10347,2

14195,4

19426,7

26520,9

36118,9

45

1170,48

1716,68

2509,65

3657,26

5313,02

7694,71

11110,4

15994,7

22958,9

32860,5

46899,4

66749,6

94740,8

134106

50

2566,22

3927,36

5988,91

9100,44

13780,6

20796,6

31279,2

46890,4

70064,9

104358

154948

229350

338443

497929