| 2017
|
|
|
|
|
|
|
|
|
|
|
| 12
| 13
| 14
| 15
| 16
| 17
| 18
| 19
| 20
| 21
| 22
| 23
| 24
| 14805398,5
| 13877748,5
| 10487972,5
| 9438156,5
| 8062340,5
| 4767074,5
| 4262868,5
| 3067662,5
| -1590893,5
| 2570550,5
| 6601994,5
| 10634498,5
| 14961002,5
| 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
|
| 15
| 5
| 5
| 5
| 20
| 20
| 20
| 20
| 20
| 35
| 35
| 35
|
|
| 294000
| 98000
| 98000
| 98000
| 392000
| 392000
| 392000
| 392000
| 392000
| 686000
| 686000
| 484350
| 1564350
| 1490150
| 1490150
| 2943200
| 3054500
| 3054500
| 7413650
| 7413650
| 7413650
| 7524950
| 7524950
| 7524950
| 595000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 700000
| 178500
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 210000
| 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
| 194040
| 182280
| 182280
| 358680
| 376320
| 376320
| 905520
| 905520
| 905520
| 923160
| 923160
| 923160
| -577650
| -1949390
| 96570
| -33430
| -1952880
| 838180
| -146820
| -3610170
| 5209830
| 5079830
| 5080890
| 5080890
| 5050890
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -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
| -3389776
| -1049816
| -1375816
| -3295266
| -504206
| -1195206
| -4658556
| 4161444
| 4031444
| 4032504
| 4326504
| 4296504
| 13877748,5
| 10487972,5
| 9438156,5
| 8062340,5
| 4767074,5
| 4262868,5
| 3067662,5
| -1590893,5
| 2570550,5
| 6601994,5
| 10634498,5
| 14961002,5
| 19257506,5
| -765053,489
| -2751086,8
| -838440,24
| -1081296,8
| -2548594,1
| -383745,99
| -895167,37
| -3433510,94
| 3018261,1
| 2877391,9
| 2832297,27
| 2990382,7
| 2922338,5
| 2018
|
|
|
|
|
|
|
|
|
|
|
| 25
| 26
| 27
| 28
| 29
| 30
| 31
| 32
| 33
| 34
| 35
| 36
| 19257506,5
| 20265480,5
| 27251454,5
| 34107428,5
| 40544462,5
| 47255496,5
| 52981530,5
| 59530844,5
| 67452158,5
| 75243472,5
| 83164786,5
| 91086100,5
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 100
| 14700000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 19600000
| 90
| 90
| 90
| 105
| 105
| 105
| 175
| 175
| 175
| 175
| 175
| 175
| 686000
| 1764000
| 1764000
| 1764000
| 2058000
| 2058000
| 2058000
| 3430000
| 3430000
| 3430000
| 3430000
| 3430000
| 10354800
| 10354800
| 10354800
| 10466100
| 10466100
| 10466100
| 10985500
| 10985500
| 10985500
| 10985500
| 10985500
| 10985500
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 800000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 240000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 191000
| 70000
| 70000
| 200000
| 490000
| 510000
| 1495000
| 70000
| 70000
| 200000
| 70000
| 70000
| 100000
| 1281840
| 1281840
| 1281840
| 1299480
| 1299480
| 1299480
| 1381800
| 1381800
| 1381800
| 1381800
| 1381800
| 0
| 1762360
| 6662360
| 6532360
| 6113420
| 6093420
| 5108420
| 5931700
| 5931700
| 5801700
| 5931700
| 5931700
| 7283500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| -1440386
| 1007974
| 6985974
| 6855974
| 6437034
| 6711034
| 5726034
| 6549314
| 7921314
| 7791314
| 7921314
| 7921314
| 9273114
| 20265480,5
| 27251454,5
| 34107428,5
| 40544462,5
| 47255496,5
| 52981530,5
| 59530844,5
| 67452158,5
| 75243472,5
| 83164786,5
| 91086100,5
| 100359214,5
|
|
|
|
|
|
|
|
|
|
|
|
| 674668,2462
| 4601437,663
| 4443870,325
| 4105855,455
| 4212432,258
| 3536902,197
| 3980985,344
| 4738246,305
| 4586239,691
| 4588480,684
| 4515382,499
| 5201738,945
| NPV
| 64970963,87
|
|
|
|
|
|
|
|
|
|
|
Источник: составлено автором.
|