Экономическая оценка инвестиций: Учебное пособие (Конспект лекций и практикум), страница 44

t

r

8%/12

8.5%

9%/12

9%/4

11%/12

12.5%

14%/4

15%/12

1

1,007

1,085

1,008

1,023

1,009

1,125

1,035

1,013

2

1,013

1,177

1,015

1,046

1,018

1,266

1,071

1,025

3

1,020

1,277

1,023

1,069

1,028

1,424

1,109

1,038

4

1,027

1,386

1,030

1,093

1,037

1,602

1,148

1,051

5

1,034

1,504

1,038

1,118

1,047

1,802

1,188

1,064

6

1,041

1,631

1,046

1,143

1,056

2,027

1,229

1,077

7

1,048

1,770

1,054

1,169

1,066

2,281

1,272

1,091

8

1,055

1,921

1,062

1,195

1,076

2,566

1,317

1,104

9

1,062

2,084

1,070

1,222

1,086

2,887

1,363

1,118

10

1,069

2,261

1,078

1,249

1,096

3,247

1,411

1,132

11

1,076

2,453

1,086

1,277

1,106

3,653

1,460

1,146

12

1,083

2,662

1,094

1,306

1,116

4,110

1,511

1,161

13

1,090

2,888

1,102

1,335

1,126

4,624

1,564

1,175

14

1,097

3,133

1,110

1,365

1,136

5,202

1,619

1,190

15

1,105

3,400

1,119

1,396

1,147

5,852

1,675

1,205

16

1,112

3,689

1,127

1,428

1,157

6,583

1,734

1,220

17

1,120

4,002

1,135

1,460

1,168

7,406

1,795

1,235

18

1,127

4,342

1,144

1,493

1,179

8,332

1,857

1,251

19

1,135

4,712

1,153

1,526

1,189

9,373

1,923

1,266

20

1,142

5,112

1,161

1,561

1,200

10,545

1,990

1,282

21

1,150

5,547

1,170

1,596

1,211

11,863

2,059

1,298

22

1,157

6,018

1,179

1,632

1,222

13,346

2,132

1,314

23

1,165

6,530

1,188

1,668

1,234

15,014

2,206

1,331

24

1,173

7,085

1,196

1,706

1,245

16,891

2,283

1,347

25

1,181

7,687

1,205

1,744

1,256

19,003

2,363

1,364

26

1,189

8,340

1,214

1,783

1,268

21,378

2,446

1,381

27

1,197

9,049

1,224

1,824

1,279

24,050

2,532

1,399

28

1,204

9,818

1,233

1,865

1,291

27,056

2,620

1,416

29

1,213

10,653

1,242

1,906

1,303

30,438

2,712

1,434

30

1,221

11,558

1,251

1,949

1,315

34,243

2,807

1,452

31

1,229

12,541

1,261

1,993

1,327

38,524

2,905

1,470

32

1,237

13,607

1,270

2,038

1,339

43,339

3,007

1,488

33

1,245

14,763

1,280

2,084

1,351

48,757

3,112

1,507

34

1,253

16,018

1,289

2,131

1,364

54,851

3,221

1,526

35

1,262

17,380

1,299

2,179

1,376

61,708

3,334

1,545

36

1,270

18,857

1,309

2,228

1,389

69,421

3,450

1,564

40

1,304

26,133

1,348

2,435

1,441

111,199

3,959

1,644

45

1,349

39,295

1,400

2,722

1,508

200,384

4,702

1,749

50

1,394

59,086

1,453

3,042

1,578

361,099

5,585

1,861