775,8717428,11478,75535,39598,73669,56748,77837,34936,401 047,181 171,061 309,601 464,521 637,7718438,14489,97547,93612,75685,24766 , 31856,96958,341 071,711 198,491 340,281 498,831 676,1419410,90459,51513,86574,66642,64718,66803,68898,751 005,081 123,981 256,941 405,641 571,9320480,25537,06600,60671,65751,11839,96939,331 050,451 174,721 313,691 469,101 642,891 837,2521437,58489,34547,23611,97684,36765,32855,86957,111 070,341 196,961 338,561 496,911 673,99……………………………………10000397,30444,30496,86555,64621,37694,88777,09869,01971,821 086,791 215,351 359,131 519,91
Номер сценаріяПрібиль до вирахування процентних виплат і налогов13 163,303 193,243 207,783 204,063 178,823 128,373 048,492 934,412 780,722 581,312 329,252 016,711 634,8521 484,701 409,981 312,651 189,291 036,00848,41621,56349,8927,09-353,92-801,14-1 323,57-1 931,3133 822,933 910,083 987,474 052,824 103,554 136,714 148,914 136,314 094,534 018,603 902,873 740,943 525,5543 402,963 435,373 451,263 447,553 420,743 366,853 281,373 159,162 994,432 780,602 510,222 174,901 765,1353 026,762 987,422 921,572 824,872 692,412 518,612 297,172 020,971 681,961 271,05777,98191,19-502,3463 701,213 749,863 782,863 797,183 789,373 755,503 691,113 591,123 449,793 260,603 016,172 708,172 327,177861,28754,71624,08465,89276,2450,68-215,76-528,71-894,48-1 320,21-1 813,89-2 384,54-3 042,2882 933,842 942,162 932,842 902,772 848,402 765,722 650,172 496,612 299,202 051,331 745,541 373,41925,439665,40559,01429,86274,6889,82-128,86-386,03-686,93-1 037,46-1 444,26-1 914,82-2 457,53-3 ??081,82101 777,631 717,941 636,361 529,451 393,371 223,751 015,68763,58461,19101, 42-323,69-823,14-1 407,03114 961,825 074,445 174,305 258,445 323,505 365,625 380,415 362,845 307,225 207,075 055,034 842,764 560,82126 198,126 398,656 593,606 780,716 957,347 120,467 266,597 391,707 491,227 559,907 591,737 579,897 516,60133 175,123 167,233 137,313 081,602 995,832 875,132 714,032 506,302 244,921 921,931 528,361 054,07487,65145 714,005 880,456 038,576 185,846 319,336 435,726 531,156 601,256 641,006 644,696 605,826 516,976 369,74152 291,822 250,762 187,672 099,011 980,741 828,331 636,611 399,771 111,23763,59348,47-143,56-723,13161 825,761 772,281 697,651 598,551 471,241 311,471 114,43874,71586,20241,99-165,68-645,57-1 207,54173 164,803 196,933 214,043 213,323 191,553 145,113 069,852 961,092 813,502 621,082 376,992 073,561 702,07182 661,662 662,792 646,802 610,722 551,172 464,302 345,782 190,701 993,471 747,801 446,591 081,81644,41193 258,333 301,323 330,553 343,373 336,743 307,203 250,843 163,193 039,212 873,152 658,542 388,052 053,38204 167,364 237,354 292,354 329,324 344,764 334,704 294,644 219,434 103,243 939,463 720,613 438,193 082,62213 803,363 867,473 917,953 952,023 966,493 957,763 921,713 853,663 748,303 599,613 400,763 144,032 820 , 69 .......................................... 100003 863,683 944,474 014,114 070,164 109,814 129,854 126,614 095,954 033,123 932,763 788,763 594,213 341,30
Номер сценаріяПрібиль до вирахування налогов12 931,742 961,683 034,113 088,283 120,933 128,373 048,492 934,412 780,722 581,312 329,252 016,711 634,8521 253,141 178,421 138,981 073,51978,11848,41621,56349,8927,09-353,92-801,14-1 323 , 57-1 931,3133 591,373 678,523 813,803 937,044 045,664 136,714 148,914 136,314 094,534 018,603 902,873 740,943 525,5543 171,403 203,813 277,593 331,773 362,853 366,853 281,373 159,162 994,432 780,602 510,222 174,901 765,1352 795,202 755,862 747,902 709,092 634,522 518,612 297,172 020,971 681,961 271,05777, 98191,19-502,3463 469,653 518,303 609,193 681,403 731,483 755,503 691,113 591,123 449,793 260,603 016,172 708,172 327,177629,72523,15450,41350,11218,3550,68-215,76-528,71-894,48-1 320, 21-1 813,89-2 384,54-3 042,2882 702,282 710,602 759,172 786,992 790,512 765,722 650,172 496,612 299,202 051,331 745,541 373,41925,439433,84327,45256,19158,9031,93-128,86-386,03-686,93-1 037,46-1 444,26-1 914,82-2 457,53-3 ??081,82101 546,071 486,381 462,691 413,671 335,481 223,751 015,68763,58461,19101,42-323,69-823 , 14-1 407,03114 730,264 842,885 000,635 142,665 265,615 365,625 380,415 362,845 307,225 207,075 055,034 842,764 560,82125 966,566 167,096 419,936 664,936 899,457 120,467 266,597 391,707 491,227 559,907 591,737 579,897 516,60132 943,562 935,672 963,642 965,822 937,942 875,132 714,032 506,302 244,921 921,931 528,361 054, 07487,65145 482,445 648,895 864,906 070,066 261,446 435,726 531,156 601,256 641,006 644,696 605,826 516,976 369,74152 060,262 019,202 014,001 983,231 922,851 828,331 636,611 399,771 111,23763,59348,47-143,56-723,13161 594,201 540,721 523,981 482,771 413,351 311,471 114,43874 , 71586,20241,99-165,68-645,57-1 207,54172 933,242 965,373 040,373 097,543 133,663 145,113 069,852 961,092 813,502 621,082 376,992 073,561 702,07182 430,102 431,232 473,132 494,942 493,282 464,302 345,782 190,701 993,471 747,801 446,591 081,81644,41193 026,773 069,763 156,883 227,593 278,853 307,203 250,843 163,193 039,212 873,152 658,542 388,052 053,38203 9...
