2 089,842 033,321 953,421 846,431 708,191 533,991 318,481 055,64213 939,004 050,624 169,374 279,604 379,144 465,534 522,154 559,524 573,954 561,224 516,514 434,384 308,64 .......................................... 100003 534,063 618,093 707,113 785,263 850,193 899,173 915,353 908,953 875,983 811,853 711,403 568,733 377,19
Номер сценаріяУровень дивідендних выплат1239,52242,58245,96248,07248,67247,52242,91235,91226,10213,06196,30175,24149,252326,07334,28343,12351,05357,86363,30365,74366,23364,43359,94352,29340,98325,423359,81367,80376,18383,35389,04392,97393,43391,41386,48378,14365,85348,97326,784174,93172,68170,25166,00159,64150,84137,85121,63101,7177,5448,5113,96-26,915291,70296,71302,03306,06308,56309,25306,42301,09292,84281,21265,65245,57220,28697,8689,9881,4470,5657,0040,3718,86-6,63-36,67-71,86-112,92-160,63-215,877351,88359,43367,35374,03379,21382,59382,47379,84374,27365,26352,25334,61311,628132,43127,85122,95116,10107,0095,3179,2759,8336,518,76-24,04-62,59-107,659254,10256,88259,83261,35261,17259,00253,13244,56232,86217,54198,05173,77143,9810120,55116,23111,72105,3996,9886,1671,2253,1231,425,62-24,85-60,65-102,4911374,00383,92394,47404,08412,52419,54423,46425,34424,78421,36414,58403,89388,6512220,74222,71224,92225,79225,09222,54216,46207,87196,39181,57162,91139,82111,681332,7024,1115,174,25-8,93-24,68-44,73-68,09-95,20-126,57-162,76-204,40-252,1914154,29152,57150,88147,62142,56135,41124,46110,7393,8273,2548,5119,01-15,9215145,55142,60139,52134,72127,90118,77105,6189,3969,6745,9517,67-15,81-55,2116156,50153,17149,59144,11136,44126,26111,7994,0072,3946,4315,50-21,09-64,1217265,88270,35275,21278,88281,13281,70278,91273,80266,00255,06240,50221,75198,1918351,20358,55366,22372,62377,48380,49379,95376,85370,73361,10347,38328,95305,0519394,06405,72418,18429,89440,63450,19456,90461,86464,70465,02462,38456,26446,0620206,77208,65210,84211,78211,24208,98203,33195,34184,64170,82153,40131,85105,5621393,90405,06416,94427,96437,91446,55452,21455,95457,40456,12451,65443,44430,86……………………………………10000353,41361,81370,71378,53385,02389,92391,53390,90387,60381,19371,14356,87337,72
Номер сценаріяПоложітельние грошові потоки17207,647593,1447900,618230,4468683,129160,6929664,5310196,0810756,8611348,4911972,65812631,1513325,86728241,6398684,0129051,4779444,619964,06310512,0911090,2511700,2212343,7313022,6313738,87714494,5115291,71339430,699938,46110374,9210840,8411437,0912066,1312729,7713429,914168,5514947,8215769,94816637,2917552,34646957,9517329,7227622,7017937,2518373,88834,3599320,2499832,86210373,6710944,2211546,15412181,1912851,15858242,0218684,4169051,9029445,0589964,53710512,5911090,7811700,7712344,3113023,2513739,5314495,215292,4466412,2166753,9717015,2837296,4267697,7298121,1048567,7659038,9929536,13610060,6210613,95811197,7311813,60179324,499826,4210256,7210716,1411305,5311927,3312583,3313275,4214005,5614775,8715588,54316445,9117350,43886383,0636723,2156982,8357262,1937661,6148083,0028527,5678996,5849491,39610013,4210564,16111145,1911758,17597790,0918207,6298548,8928914,3839404,6749921,93210467,6411043,3611650,7412291,5312967,56813680,7814433,227105898,4716211,976443,4726693,1657061,2897449,667859,3918291,6588747,6999228,8229736,407310271,9110836,865119215,0199710,92910134,8710587,5911169,9111784,2612432,3913116,1713837,5614598,6315401,55216248,6417142,312126975,6087348,357642,3527957,9848395,6738857,4359344,5949858,54610400,7710972,8111576,31312213,0112884,726134508,8364745,9064896,7745061,3995339,7765633,4635943,3046270,1856615,0466978,8737362,71117767,668194,8815146092,6496416,8286659,5986921,1777301,8427703,4438127,1338574,1259045,7029543,21510068,09210621,8411206,038156239,1666571,4036822,6747093,2237483,357894,9358329,1568787,269270,5599780,4410318,36410885,8711484,597166734,4447093,9227373,9327674,88096,9148542,2449012,0679507,73110030,6610582,3411164,37111778,4112426,224177577,5147983,3618312,298664,7679141,3299644,10310174,5310734,1311324,511947,3512604,45613297,714029,075189377,089881,90310315,2510777,8911370,6811996,0612655,8513351,9214086,2714861,0215678,37416540,6817450,422199261,0889759,53110186,1510641,6911226,9811844,4712495,9113183,1913908,2614673,2215480,24316331,6617229,897206548,2056897,447166,6437456,117866,1968298,8378755,2739236,8139744,83810280,810846,24811442,7912072,145219432,8169940,70510377,2910843,3411439,7212068,9112732,71343314171,8114951,2615773,5816641,1317556,389……………………………………100009074,39562,4719978,2510422,3610995,5911600,3412238,3612911,4713621,614370,7915161,18315995,0516874,776
Номер сценаріяОтріцательние грошові потоки14853,495335,485711,806121,906569,116933,057478,308072,928721,949430,9110205,9911054,0311982,6325108,515601,095988,186409,186867,387242,357798,598404,119063,839783,1910568,2411425,6912362,9735993,966553,827014,097514,768059,768529,379188,909907,2410690,2711544,5412477,3013496,5914611,3445185,125701,156115,256567,297061,087476,798079,568738,159458,3010246,4011109,5412055,5913093,3155418,20593...
