| 2017
|
|
|
|
|
|
|
|
|
|
|
| 12
| 13
| 14
| 15
| 16
| 17
| 18
| 19
| 20
| 21
| 22
| 23
| 24
| 14805398,5
| 13877748,5
| 10753412,5
| 9589076,5
| 8294740,5
| 5080954,5
| 4787168,5
| 3508382,5
| -1233753,5
| 2844110,5
| 6791974,5
| 10869838,5
| 14947702,5
| 5
| 15
| 15
| 15
| 30
| 30
| 30
| 75
| 75
| 75
| 75
| 75
| 75
| 980000
| 980000
| 2940000
| 2940000
| 2940000
| 5880000
| 5880000
| 5880000
| 14700000
| 14700000
| 14700000
| 14700000
| 14700000
| 484350
| 1453050
| 1453050
| 1453050
| 2906100
| 2906100
| 2906100
| 7265250
| 7265250
| 7265250
| 7265250
| 7265250
| 7265250
| 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
| 70000
| 70000
| 200000
| 490000
| 510000
| 1495000
| 70000
| 70000
| 200000
| 70000
| 70000
| 100000
| 58800
| 176400
| 176400
| 176400
| 352800
| 352800
| 352800
| 882000
| 882000
| 882000
| 882000
| 882000
| 882000
| -577650
| -1683950
| 276050
| 146050
| -1773400
| 1146600
| 161600
| -3301750
| 5518250
| 5388250
| 5518250
| 5518250
| 5488250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -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
| -3124336
| -1164336
| -1294336
| -3213786
| -293786
| -1278786
| -4742136
| 4077864
| 3947864
| 4077864
| 4077864
| 4047864
| 13877748,5
| 10753412,5
| 9589076,5
| 8294740,5
| 5080954,5
| 4787168,5
| 3508382,5
| -1233753,5
| 2844110,5
| 6791974,5
| 10869838,5
| 14947702,5
| 18995566,5
|
|
|
|
|
|
|
|
|
|
|
|
|
| -765053,5
| -2535660,01
| -929902,15
| -1017259,1
| -2485576,6
| -223597,5
| -957765,85
| -3495112,18
| 2957641,217
| 2817737,768
| 2864156,636
| 2818528,319
| 2753221,9
|
2018
|
|
|
|
|
|
|
|
|
|
|
| 25
| 26
| 27
| 28
| 29
| 30
| 31
| 32
| 33
| 34
| 35
| 36
| 18995566,5
| 20357680,5
| 26619794,5
| 32751908,5
| 38594022,5
| 44416136,5
| 49253250,5
| 55515364,5
| 61777478,5
| 67909592,5
| 74171706,5
| 80433820,5
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 14700000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 9687000
| 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
| 70000
| 70000
| 200000
| 490000
| 510000
| 1495000
| 70000
| 70000
| 200000
| 70000
| 70000
| 100000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 1176000
| 2802500
| 7702500
| 7572500
| 7282500
| 7262500
| 6277500
| 7702500
| 7702500
| 7572500
| 7702500
| 7702500
| 7672500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| 1362114
| 6262114
| 6132114
| 5842114
| 5822114
| 4837114
| 6262114
| 6262114
| 6132114
| 6262114
| 6262114
| 6232114
| 20357680,5
| 26619794,5
| 32751908,5
| 38594022,5
| 44416136,5
| 49253250,5
| 55515364,5
| 61777478,5
| 67909592,5
| 74171706,5
| 80433820,5
| 86665934,5
|
|
|
|
|
|
|
|
|
|
|
|
| 911705,13
| 4124654,23
| 3974682,44
| 3726386,35
| 3654468,27
| 2987827,025
| 3806411,489
| 3745772,3
| 3609576,589
| 3627376,61
| 3569589,59
| 3495894,7
| NPV
| 56876652,05
|
|
|
|
|
|
|
|
|
|
|
Источник: составлено автором.
|