Берёзкин Ю.М. - Финансовый менеджмент в вопросах и задачах, страница 33

Пери-од

1%

2%

3%

4%

5%

6%

7%

8%

9%

10%

1

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

2

2.0100

2.0200

2.0300

2.0400

2.0500

2.0600

2.0700

2.0800

2.0900

2.1000

3

3.0301

3.0604

3.0909

3.1216

3.1525

3.1836

3.2149

3.2464

3.2781

3.3100

4

4.0604

4.1216

4.1836

4.2465

4.3101

4.3746

4.4399

4.5061

4.5731

4.6410

5

5.1010

5.2040

5.3091

5.4163

5.5256

5.6371

5.7507

5.8666

5.9847

6.1051

6

6.1520

6.3081

6.4684

6.6330

6.8019

6.9753

7.1533

7.3359

7.5233

7.7156

7

7.2135

7.4343

7.6625

7.8983

8.1420

8.3938

8.6540

8.9228

9.2004

9.4872

8

8.2857

8.5830

8.8923

9.2142

9.5491

9.8975

10.260

10.637

11.028

11.436

9

9.3685

9.7546

10.159

10.583

11.027

11.491

11.978

12.488

13.021

13.579

10

10.462

10.950

11.464

12.006

12.578

13.181

13.816

14.487

15.193

15.937

11

11.567

12.169

12.808

13.486

14.207

14.972

15.784

16.645

17.560

18.531

12

12.683

13.412

14.192

15.026

15.917

16.870

17.888

18.977

20.141

21.384

13

13.809

14.680

15.618

16.627

17.713

18.882

20.141

21.495

22.953

24.523

14

14.947

15.974

17.086

18.292

19.599

21.015

22.550

24.215

26.019

27.975

15

16.097

17.293

18.599

20.024

21.579

23.276

25.129

27.152

29.361

31.772

16

17.258

18.639

20.157

21.825

23.657

25.673

27.888

30.324

33.003

35.950

17

18.430

20.012

21.762

23.698

25.840

28.213

30.840

33.750

36.974

40.545

18

19.615

21.412

23.414

25.645

28.132

30.906

33.999

37.450

41.301

45.599

19

20.811

22.841

25.117

27.671

30.539

33.760

37.379

41.446

46.018

51.159

20

22.019

24.297

26.870

29.778

33.066

36.786

40.995

45.762

51.160

57.275

21

23.239

25.783

28.676

31.969

35.719

39.993

44.865

50.423

56.765

64.002

22

24.472

27.299

30.537

34.248

38.505

43.392

49.006

55.457

62.873

71.403

23

25.716

28.845

32.453

36.618

41.430

46.996

53.436

60.893

69.532

79.543

24

26.973

30.422

34.426

39.083

44.502

50.816

58.177

66.765

76.790

88.497

25

28.243

32.030

36.459

41.646

47.727

54.865

63.249

73.106

84.701

98.347

26

29.526

33.671

38.553

44.312

51.113

59.156

68.676

79.954

93.324

109.18

27

30.821

35.344

40.710

47.084

54.669

63.706

74.484

87.351

102.72

121.10

28

32.129

37.051

42.931

49.968

58.403

68.528

80.698

95.339

112.97

134.21

29

33.450

38.792

45.219

52.966

62.323

73.640

87.347

103.97

124.14

148.63

30

34.785

40.568

47.575

56.085

66.439

79.058

94.461

113.28

136.31

164.49

40

48.886

60.402

75.401

95.026

120.80

154.76

199.64

259.06

337.88

442.59

50

64.463

84.579

112.80

152.67

209.35

290.34

406.53

573.77

815.08

1163.9

60

81.670

114.05

163.05

237.99

353.58

533:13

813.52

1253.2

1944.8

3034.8

Пери-од

12%

14%

15%

16%

18%

20%

24%

28%

32%

36%

1

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

1.0000

2

2.1200

2.1400

2.1500

2.1600

2.1800

2.2000

2.2400

2.2800

2.3200

2.3600

3

3.3744

3.4396

3.4725

3.5056

3.5724

3.6400

3.7776

3.9184

4.0624

4.2096

4

4.7793

4.9211

4.9934

5.0665

5.2154

5.3680

5.6842

6.0156

6.3624

6.7251

5

6.3528

6.6101

6.7424

6.8771

7.1542

7.4416

8.0484

8.6999

9.3983

10.146

6

8.1152

8.5355

8.7537

8.9775

9.4420

9.9299

10.980

12.136

13.406

14.799

7

10.089

10.730

11.067

11.414

12.142

12.916

14.615

16.534

18.696

21.126

8

12.300

13.233

13.727

14.240

15.327

16.499

19.123

22.163

25.678

29.732

9

14.776

16.085

16.786

17.519

19.086

20.799

24.712

29.369

34.895

41.435

10

17.549

19.337

20.304

21.321

23.521

25.959

31.643

38.593

47.062

57.352

11

20.655

23.045

24.349

25.733

28.755

32.150

40.238

50.398

63.122

78.998

12

24.133

27.271

29.002

30.850

34.931

39.581

50.895

65.510

84.320

108.44

13

28.029

32.089

34.352

36.786

42.219

48.497

64.110

84.853

112.30

148.47

14

32.393

37.581

40.505

43.672

50.818

59.196

80.496

109.61

149.24

202.93

15

37.280

43.842

47.580

51.660

60.965

72.035

100.82

141.30

198.00

276.98

16

42.753

50.980

55.717

60.925

72.939

87.442

126.01

181.87

262.36

377.69

17

48.884

59.118

65.075

71.673

87.068

105.93

157.25

233.79

347.31

514.66

18

55.750

68.394

75.836

84.141

103.74

128.12

195.99

300.25

459.45

700.94

19

63.440

78.969

88.212

98.603

123.41

154.74

244.03

385.32

607.47

954.28

20

72.052

91.025

102.44

115.38

146.63

186.69

303.60

494.21

802.86

1298.8

21

81.699

104.77

118.81

134.84

174.02

225.03

377.46

633.59

1060.8

1767.4

22

92.503

120.44

137.63

157.41

206.34

271.03

469.06

812.00

1401.2

2404.7

23

104.60

138.30

159.28

183.60

244.49

326.24

582.63

1040.4

1850.6

3271.3

24

118.16

158.66

184.17

213.98

289.49

392.48

723.46

1332.7

2443.8

4450.0

25

133.33

181.87

212.79

249.21

342.60

471.98

898.09

1706.8

3226.8

6053.0

26

150.33

208.33

245.71

290.09

405.27

567.38

1114.6

2185.7

4260.4

8233.1

27

169.37

238.50

283.57

337.50

479.22

681.85

1383.1

2798.7

5624.8

11198.0

28

190.70

272.89

327.10

392.50

566.48

819.22

1716.1

3583.3

7425.7

15230.3

29

214.58

312.09

377.17

456.30

669.45

984.07

2129.0

4587.7

9802.9

20714.2

30

241.33

356.79

434.75

530.31

790.95

1181.9

2640.9

5873.2

12941

28172.3

40

767.09

1342.0

1779.1

2360.8

4163.2

7343.9

22729

69377

*

*

50

2400.0

4994.5

7217.7

10436

21813

45497

*

*

*

*

60

7471.6

18535

29220

46058

*

*

*

*

*