,201 091,691 220,841 365,261 526,771 707,3912426,99477,50533,99597,16667,80746,80835,15933,951 044,431 167,991 306,161 460,681 633,4813435,52487,04544,65609,09681,14761,72851,83952,601 065,301 191,321 332,251 489,861 666 , 1114428,70479,41536,13599,55670,48749,80838,50937,691 048,621 172,671 311,401 466,541 640,0315459,08513,39574,12642,04718,00802,94897,921 004,151 122,941 255,781 404,341 570,481 756,2616498,95557, 97623,98697,80780,35872,66975,901 091,351 220,451 364,831 526,291 706,851 908,7717426,06476,46532,82595,86666,35745,18833,33931,911 042,161 165,451 303,321 457,501 629,9218500,27559,46625,64699,65782 , 42874,98978,491 094,251 223,701 368,461 530,351 711,391 913,8519420,47470,21525,84588,05657,61735,41822,41919,701 028,501 150,171 286,231 438,401 608,5620399,59446,86499,72558,84624,95698,88781, 56874,01977,411 093,041 222,341 366,951 528,6621440,44492,54550,81615,97688,84770,33861,45963,361 077,331 204,781 347,301 506,691 684,93 .......................................... 10000462, 10516,76577,90646,26722,71808,21903,821 010,741 130,321 264,031 413,571 580,791 767,80Номер сценаріяПрібиль до вирахування процентних виплат і налогов13 311,183 352,563 379,573 389,453 379,063 344,813 282,633 187,923 055,442 879,252 652,662 368,062 016,8724 480,814 591,694 692,624 781,174 854,544 909,514 942,434 949,104 924,774 864,034 760,714 607,854 397,5134 936,665 044,715 139,365 217,595 275,945 310,455 316,615 289,295 222,645 110,034 943,924 715,774 415,9242 438,312 407,982 356,522 280,472 175,912 038,401 862,891 643,711 374,421 047,77655,57188,59-363,5954 016,394 084,034 137,274 173,154 188,344 179,014 140,814 068,803 957,363 800,143 589,933 318,562 976,8061 396,861 290,381 156,36990,71788,83545,52254,92-89,60-495,49-971,12-1 525,97-2 170,65-2 917,1274 829,524 931,645 020,035 091,655 143,025 170,175 168,555 133,025 057,694 935,924 760,144 521,774 211,1381 864,021 802,121 717,361 606,191 464,581 287,981 071,24808,56493,39118,34-324,92-845,76-1 454,7693 508,263 545,823 567,063 568,923 547,883 499,983 420,693 304,893 146,762 939,732 676,342 348,181 945,74101 703,521 645,131 565,531 461,431 329,111 164,34962,37717,83424,6575,99-335,86-819,58-1 384,94115 128,475 262,575 386,555 497,765 593,215 669,425 722,455 747,785 740,275 694,055 602,485 457,995 252,01123 057,373 083,963 095,273 088,483 060,373 007,302 925,112 809,122 653,992 453,692 201,421 889,471 509,1313516,29400,29260,8494,62-102,11-333,54-604,42-920,07-1 286,49-1 710,43-2 199,46-2 762,11-3 407,96142 159,492 136,132 094,682 032,141 945,141 829,841 681,901 496,421 267,85989,93655,60256,89-215,19152 041,322 001,401 941,271 857,701 747,011 605,061 427,141 207,95941,48620,97238, 80-213,65-746,06162 189,312 144,302 077,251 984,631 862,451 706,171 510,701 270,25978,30627,49209,52-284,97-866,52173 667,373 727,833 774,903 805,873 817,653 806,703 769,023 700,053 594,593 446,793 249,982 996,642 678,25184 820,384 919,645 004,755 072,595 119,625 141,815 134,525 092,525 009,834 879,684 694,384 445,214 122,32195 399,605 557,185 706,935 846,485 973,086 083,586 174,376 241,316 279,676 284,086 248,396 165,626 027,86202 868,662 893,972 904,992 899,092 873,272 824,112 747,742 639,752 495,182 308,372 072,961 781,731 426,54215 397,415 548,255 690,115 820,465 936,376 034,506 111,016 161,526 181,026 163,816 103,405 992,415 822,48 .......................................... 100004 850,184 963,755 065,435 152,445 221,575 269,155 291,015 282,375 237,815 151,155 015,404 822,614 563,77
Номер сценаріяПрібиль до вирахування налогов13 236,753 278,133 323,753 352,243 360,453 344,813 282,633 187,923 055,442 879,252 652,662 368,062 016,8724 406,384 517,264 636,804 743,964 835,934 909,514 942,434 949,104 924,774 864,034 760,714 607,854 397,5134 862,234 970,285 083,545 180,375 257,335 310,455 316,615 289,295 222,645 110,034 943,924 715,774 415,9242 363,882 333,552 300,692 243,252 157,302 038,401 862,891 643,711 374,421 047,77655,57188,59-363,5953 941,964 009,604 081,444 135,944 169,734 179,014 140,814 068,803 957,363 800,143 589,933 318,562 976,8061 322,431 215,951 100,53953,49770 , 22545,52254,92-89,60-495,49-971,12-1 525,97-2 170,65-2 917,1274 755,094 857,214 964,215 054,445 124,415 170,175 168,555 133,025 057,694 935,924 760,144 521,774 211,1381 789,591 727,691 661,541 568,981 445,971 287,981 071,24808,56493,39118,34-324,92-845,76-1 454,7693 433,833 471,393 511,243 531,703 529,273 499,983 420,693 304,893 146,762 939,732 676,342 348,181 945,74101 629,091 570,701 509,701 424,211 310,501 164,34962, 37717,83424,6575,99-335,86-819,58-1 384,94115 054,045 188,145 330,725 460,555 574,605 ??669,425 722,455 747,785 740,275 694,055 602,485 457,995 252,01122 982,943 009,533 039,453 051,273 041,773 007,302 925,112 809,122 653,992 453,692 201,421 889,471 509,1313441 , 86325,86205,0257,41-120,71-333,54-604,42-920,07-1 286,49-1 710,43-2 199,46-2 762,11-3 407,96142 085,062 061,702 038,861 994,931 926,531 829,841 681,901 496,421 267,85989,93655,60256,89-215,19151 966...
