PV 100 r 10% p.a. 104.8808848 1 110.25 semi-annualy 2 110.3812891 quarterly 3 110.4713067 monthly 4 110.5155571 daily 5 110.5170918 continuous interest annualy interst intensity 0.099986114 FV after 1 year by continous interest 110.5155571 f_4 0.09877045 Int.Intensity by quarterly calculated interest 110.3812891 ##### Sheet/List 2 ##### Example of capital comparison t=3 t=0 t=11 FV_3 132000 132000 112413.0037 202578.62 FV_7 158000 127540.2454 108615.0158 195734.2948 FV_11 200000 130319.7741 110982.1004 200000 Inflation 2% p.a. Opportunity costs 2% p.a. Risk 1.50% p.a. r=10%p.a. 0.1 t=5 benchmark FV_5 benchmark FV_9 benchmark FV_18 FV_5 24500 24500 24500 24178.67632 14842.30706 FV_9 35400 24178.67632 35870.45 35400 26294.05234 FV_18 62000 17959.19154 84580.64475 83471.34826 62000 Risk premium ? Inflation "1,8%pa." OpportCosts 3%pa. Risk factor … PV 21800 r: inflation+OC Risk premium 1 0.023627437 0.048 -0.024372563 2 0.055344097 0.048 0.007344097 3 0.059787083 0.048 0.011787083