12
| 13
| 14
| 15
| 16
| 17
| 18
| 19
| 20
| 21
| 22
| 23
| 24
| 14805399
| 13877748,5
| 10773412,5
| 9629076,5
| 8484740,5
| 6797254,5
| 6089768,5
| 5382282,5
| 1415896,5
| 3329510,5
| 5243124,5
| 7156738,5
| 9070352,5
| 5
| 15
| 15
| 15
| 20
| 20
| 20
| 50
| 50
| 50
| 50
| 50
| 50
| 980000
| 980000
| 2940000
| 2940000
| 2940000
| 3920000
| 3920000
| 3920000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 484350
| 1453050
| 1453050
| 1453050
| 1937400
| 1937400
| 1937400
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 58800
| 176400
| 176400
| 176400
| 235200
| 235200
| 235200
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| -577650
| -1663950
| 296050
| 296050
| -247100
| 732900
| 732900
| -2526000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -350000
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -350000
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -927650
| -3104336
| -1144336
| -1144336
| -1687486
| -707486
| -707486
| -3966386
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 13877749
| 10773412,5
| 9629076,5
| 8484740,5
| 6797254,5
| 6089768,5
| 5382282,5
| 1415896,5
| 3329510,5
| 5243124,5
| 7156738,5
| 9070352,5
| 10983966,5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -765053,5
| -2519428,34
| -913929,06
| -899369,44
| -1305119,81
| -538460,3
| -529882,2
| -2923358,6
| 1387928,5
| 1365817,7
| 1344059,1
| 1322647,16
| 1301576,33
|
25
| 26
| 27
| 28
| 29
| 30
| 31
| 32
| 33
| 34
| 35
| 36
| 10983967
| 12897580,5
| 14811194,5
| 16724808,5
| 18638422,5
| 20552036,5
| 22465650,5
| 24379264,5
| 26292878,5
| 28206492,5
| 30120106,5
| 32033720,5
|
|
|
|
|
|
|
|
|
|
|
|
| 50
| 50
| 50
| 50
| 50
| 50
| 50
| 50
| 50
| 50
| 50
| 50
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 9800000
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 4843500
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 595000
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 178500
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 50000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 588000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
| 3354000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 1913614
| 12897581
| 14811194,5
| 16724808,5
| 18638422,5
| 20552036,5
| 22465650,5
| 24379264,5
| 26292878,5
| 28206492,5
| 30120106,5
| 32033720,5
| 33947334,5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 1280841,2
| 1260436,345
| 1240356,58
| 1220596,7
| 1201151,7
| 1182016,31
| 1163185,82
| 1144655,35
| 1126420,07
| 1108475,3
| 1090816,39
| 1073438,8
| NPV
| 24260766,48
|
|
|
|
|
|
|
|
|
|
|
Источник: составлено автором.
|