Geum.ru

Рекомендации по оценке экономической эффективности инвестиционного проекта теплоснабжения. Общие положения

Вид материалаРеферат
Подобный материал:
1   2   3   4
Приложение В
(рекомендуемое)
Коэффициент дисконтирования суммы в 1 руб. в конце каждого периода при стандартном инвестировании

Норма дисконта r, %
Годы

 
1
2
3
4
5
6
7
8
9

1
0,990
1,970
2,941
3,902
4,853
5,795
6,728
7,652
8,566

2
0,980
1,942
2,884
3,808
4,713
5,601
6,472
7,652
8,162

3
0,971
1,913
2,829
3,717
4,580
5,417
6,230
7,020
7,786

4
0,962
1,886
2,775
3,360
4,452
5,242
6,002
6,733
7,435

5
0,952
1,859
2,723
3,546
4,329
5,076
5,786
6,463
7,108

6
0,943
1,833
2,673
3,465
4,212
4,917
5,582
6,210
6,802

7
0,935
1,808
2,624
3,387
4,100
4,767
5,389
5,971
6,515

8
0,926
1,783
2,577
3,312
3,993
4,623
5,206
5,747
6,247

9
0,917
1,759
2,531
3,240
3,890
4,486
5,033
5,535
5,995

10
0,909
1,736
2,487
3,170
3,791
4,355
4,868
5,335
5,759

11
0,9009
1,7125
2,4437
3,1024
3,6959
4,2305
4,7122
5,1461
5,5370

12
0,8929
1,6901
2,4018
3,0373
3,6048
4,1114
4,5638
4,9676
5,3283

13
0,8850
1,6681
2,3612
2,9745
3,5172
3,9975
4,4226
4,7988
5,1317

14
0,8772
1,6467
2,3216
2,9137
3,4331
3,8887
4,2883
4,6389
4,9464

15
0,8696
1,6257
2,2832
2,8550
3,3522
3,7845
4,1604
4,4873
4,7716

16
0,8621
1,6052
2,2459
2,7982
3,2743
3,6847
4,0386
4,3436
4,6065

17
0,8547
1,5852
2,2096
2,7432
3,1593
3,5892
3,9224
4,2072
4,4506

18
0,8475
1,5656
2,1793
2,6901
3,1272
3,4976
3,8115
4,0776
4,3030

19
0,8403
1,5465
2,1399
2,6386
3,0576
3,4098
3,7057
3,9544
4,1633

20
0,8333
1,5278
2,1065
2,5887
2,9906
3,3255
3,6046
3,8372
4,0310

21
0,8264
1,5095
2,0739
2,5404
2,9260
3,2446
3,5079
3,7256
3,9054

22
0,8197
1,4915
2,0422
2,4936
2,8636
3,1669
3,4155
3,6193
3,7863

23
0,8130
1,4740
2,0114
2,4483
2,8035
3,0923
3,3270
3,5179
3,6731

24
0,8065
1,4568
1,9813
2,4043
2,7454
3,0205
3,2423
3,4212
3,5655

25
0,8000
1,4400
1,9520
2,3616
2,6893
2,9514
3,1611
3,3289
3,4631

30
0,7692
1,3609
1,8161
2,1662
2,4356
2,6427
2,8021
2,9247
3,0190

35
0,7407
1,2894
1,6959
1,9969
2,2200
2,3852
2,5075
2,5982
2,6653

40
0,7143
1,2245
1,5889
1,8492
2,0352
2,1680
2,2628
2,3306
2,3790

45
0,6897
1,1653
1,4933
1,7195
1,8755
1,9831
2,0573
2,1085
2,1438

50
0,6667
1,1111
1,4074
1,6049
1,7366
1,8244
1,8829
1,9220
1,9480

55
0,6452
1,0614
1,3299
1,5032
1,6149
1,6871
1,7336
1,7636
1,7830

60
0,6250
1,0156
1,2600
1,4122
1,5078
1,6046
1,6046
1,6278
1,6424

65
0,6061
0,9734
1,1959
1,3309
1,4127
1,4923
1,4923
1,5105
1,5215

70
0,5882
0,9343
1,1378
1,2575
1,3279
1,3938
1,3938
1,4081
1,4165

75
0,5714
0,8979
1,0845
1,1912
1,2521
1,3068
1,3068
1,3182
1,3247

80
0,5550
0,8642
1,0956
1,1309
1,1838
1,2132
1,2296
1,2186
1,2437

85
0,5405
0,8327
0,9907
1,0760
1,1222
1,1472
1,1606
1,1679
1,1718

90
0,5263
0,8189
0,9613
1,0343
1,0717
1,0909
1,1007
1,1058
1,1084

95
0,5128
0,7758
0,9107
0,9798
1,0153
1,0335
1,0428
1,0476
1,0500

100
0,5000
0,7500
0,8750
0,9375
0,9688
0,9844
0,9922
0,9961
0,9980

Продолжение Приложения В (правая сторона)

Годы

10
11
12
13
14
15
16
17
18

9,4710
10,368
11,255
12,134
13,004
13,865
14,718
15,562
16,398

8,9830
9,787
10,575
11,348
12,106
12,849
13,578
14,292
14,992

8,5300
9,253
9,954
10,635
11,296
11,938
12,561
13,166
13,754

8,1110
8,760
9,385
9,986
10,563
11,118
11,652
12,166
12,659

7,7220
8,306
8,863
9,394
9,899
10,380
10,838
11,274
11,690

7,3600
7,887
8,384
8,853
9,295
9,712
10,106
10,477
10,828

7,0240
7,499
7,943
8,358
8,745
9,108
9,447
9,763
10,059

6,7100
7,139
7,536
7,904
8,244
8,559
8,851
9,122
9,372

6,4180
6,805
7,161
7,487
7,786
8,061
8,313
8,544
8,756

6,1450
6,495
6,814
7,103
7,367
7,606
7,824
8,022
8,201

5,8892
6,2065
6,4924
6,7499
6,9819
7,1909
7,3792
7,5488
7,7016

5,6502
5,9377
6,1914
6,4235
6,6282
6,8109
6,9740
7,1196
7,2497

5,4262
5,6869
5,9176
6,1218
6,3025
6,4624
6,6039
6,7291
6,8399

5,2161
5,4527
5,6603
5,8424
6,0024
6,1422
6,2651
6,3729
6,4674

5,0188
5,2337
5,4206
5,5831
5,7245
5,8474
5,9542
6,0472
6,1280

4,8332
5,0286
5,9171
5,3426
5,4675
5,5755
5,6685
5,487
5,8178

4,6586
4,8364
4,9884
5,1183
5,2293
5,3242
5,4053
5,4746
5,5339

4,4941
4,6560
4,7932
4,9095
5,0081
5,0916
5,1624
5,2223
5,2732

4,3389
4,4865
4,6105
4,7147
4,8023
4,8759
4,9377
4,9897
5,0333

4,1925
4,3271
4,4392
4,5327
4,6106
4,6755
4,7296
4,7746
4,8122

4,0541
4,1769
4,2785
4,3624
4,4317
4,4890
4,5364
4,5755
4,6079

3,9232
4,0354
4,1274
4,2028
4,2646
4,3152
4,3567
4,3908
4,4187

3,7993
3,9018
3,9852
4,0530
4,1082
4,1530
4,1894
4,2190
4,2431

3,6819
3,7757
3,8514
3,9124
3,9616
4,0013
4,0333
4,0591
4,0799

3,5705
3,6564
3,7251
3,7801
3,8241
3,8593
3,8874
3,9099
3,9279

3,0915
3,1473
3,1903
3,2233
3,2487
3,2682
3,2832
3,2948
3,3037

2,7150
2,7519
2,7792
2,7994
2,8144
2,8255
2,8337
2,8398
2,8443

2,4136
2,4383
2,4559
2,4685
2,4775
2,4839
2,4885
2,4918
2,4941

2,1681
2,1849
2,1965
2,2045
2,2100
2,2138
2,2164
2,2182
2,2195

1,9653
1,9769
1,9846
1,9897
1,9931
1,9954
1,9970
1,9980
1,9986

1,7955
1,8035
1,8087
1,8121
1,8103
1,8256
1,8165
1,8171
1,8175

1,6515
1,6572
1,6607
1,6629
1,6644
1,6652
1,6658
1,6661
1,6663

1,5282
1,5322
1,5347
1,5362
1,5371
1,5376
1,5379
1,5382
1,5383

1,4215
1,4244
1,4261
1,4271
1,4277
1,4281
1,4283
1,4284
1,4284

1,3284
1,3305
1,3317
1,3324
1,3328
1,3330
1,3332
1,3332
1,3332

1,2465
1,2481
1,2489
1,2494
1,2497
1,2498
1,2499
1,2499
1,2499

1,1739
1,1751
1,1757
1,1761
1,1763
1,1764
1,1764
1,1764
1,1765

1,1097
1,1104
1,1105
1,1109
1,1110
1,1111
1,1111
1,1111
1,1111

1,0513
1,0519
1,0523
1,0525
1,0525
1,0526
1,0526
1,0526
1,0526

0,9990
0,9994
0,9996
0,9998
1,0000
1,0000
1,0000
1,0000
1,0000

Ключевые слова: теплоснабжение, показатели, затраты, коммерческая, общественная, бюджетная, эффективность проекта, инвестиционные риски.