35,804 005,794 118,684 213,544 286,874 334,704 294,644 219,434 103,243 939,463 720,613 438,193082,62213 571,803 635,913 744,283 836,243 908,603 957,763 921,713 853,663 748,303 599,613 400,763 144,032 820,69 .......................................... 100003 632,123 712,913 840,443 954,384 051,924 129,854 126,614 095,954 033,123 932,763 788,763 594,213 341,30
Номер сценаріяНалог на прибыль1762,25770,04788,87802,95811,44813,38792,61762,95722,99671,14605,60524,34425,062325,82306,39296,14279,11254,31220,59161,6190,977,04-92,02-208,30-344,13-502,143933,76956,42991,591 023,631 051,871 075,541 078,721 075,441 064,581 044,841 014,75972,64916,644824,56832,99852,17866,26874,34875,38853,16821,38778,55722,96652,66565,47458,935726,75716,52714,45704,36684,98654,84597,26525,45437,31330,47202,2749,71-130,616902,11914,76938,39957,16970,19976,43959,69933,69896,94847,75784,20704,12605,077163,73136,02117,1191,0356,7713,18-56,10-137,46-232,57-343,25-471,61-619,98-790,998702,59704,76717,39724,62725,53719,09689,05649,12597,79533,34453,84357,09240,619112,8085,1466,6141,318,30-33,50-100,37-178,60-269,74-375,51-497,85-638,96-801,2710401,98386,46380,30367,55347,22318,18264,08198,53119,9126,37-84,16-214,02-365,83111 229,871 259,151 300,161 337,091 369,061 395,061 398,911 394,341 379,881 353,841 314,311 259,121 185,81121 551,311 603,441 669,181 732,881 793,861 851,321 889,311 921,841 947,721 965,571 973,851 970,771 954,3213765,33763,27770,55771,11763,86747,53705,65651,64583,68499,70397 , 37274,06126,79141 425,431 468,711 524,871 578,221 627,981 673,291 698,101 716,331 726,661 727,621 717,511 694,411 656,1315535,67524,99523,64515,64499,94475,36425,52363,94288,92198,5390,60-37,33-188,0116414,49400,59396,23385,52367,47340,98289,75227,42152,4162,92-43,08-167,85-313,9617762,64771,00790,50805,36814,75817,73798,16769,88731,51681,48618,02539,12442,5418631,82632,12643,02648,69648,25640,72609,90569,58518,30454,43376,11281,27167,5519786,96798,14820,79839,17852,50859,87845,22822,43790,19747,02691,22620,89533,88201 023,311 041,511 070,861 095,521 114,581 127,021 116,611 097,051 066,841 024,26967,36893,93801,4821928,67945,34973,51997,421 016,241 029,021 019,651 001,95974,56935,90884,20817,45733,38……………………………………10000944,35965,36998,511 028,141 053,501 073,761 072,921 064,951 048,611 022,52985,08934,50868,74
Номер сценаріяЧістая прібиль12 169,492 191,642 245,242 285,332 309,492 314,992 255,882 171,462 057,731 910,171 723,641 492,361 209,792927,32872,03842,85794,39723,80627,82459,96258,9220,05-261,90-592,85-979, 44-1 429,1732 657,612 722,112 822,212 913,412 993,793 061,163 070,193 060,873 029,952 973,772 888,132 768,302 608,9142 346,842 370,822 425,422 465,512 488,512 491,472 428,212 337,782 215,882 057,641 857,561 609,421 306,1952 068,452 039,342 033,452 004,731 949,541 863,771 699,911 495,521 244,65940,58575, 71141,48-371,7362 567,542 603,542 670,802 724,242 761,302 779,072 731,422 657,432 552,842 412,842 231,972 004,051 722,117465,99387,13333,30259,08161,5837,50-159,66-391,24-661,92-976,96-1 342,28-1 764,56-2 251,2981 999,682 005,852 041,792 062,372 064,982 046,631 961,131 847,491 701,411 517,981 291,701 016,32684,829321,04242,31189,58117,5923,63-95,36-285,66-508,33-767,72-1 068,75-1 416,97-1 818,57-2 280,55101 144,091 099,921 082,391 046,11988,25905,58751,60565,05341,2875,05-239,53-609,12-1 041,20113 500,393 583,733 700,473 805,573 896,553 970,563 981,503 968,503 927,343 853,233 740,723 583,643 375,00124 415,254 563,654 750,754 932,055 105,595 269,145 377,275 469,865 543,515 594,325 617,885 609,125 562,29132 178,242 172,402 193,102 194,712 174,072 127,602 008,381 854,671 661,241 422,231 130, 98780,01360,86144 057,004 180,184 340,034 491,844 633,474 762,434 833,054 884,934 914,344 917,074 888,304 822,554 713,60151 524,591 494,211 490,361 467,591 422,911 352,961 211,091 035,83822,31565,05257,86-106,24-535,12161 179,711 140,131 127,741 097,251 045, 88970,48824,68647,28433,78179,07-122,60-477,72-893,58172 170,602 194,382 249,882 292,182 318,912 327,382 271,692 191,212 081,991 939,601 758,971 534,431 259,53181 798,271 799,111 830,121 846,261 845,021 823,581 735,881 621,111 475,161 293,371 070, 48800,54476,86192 239,812 271,622 336,092 388,412 426,352 447,332 405,622 340,762 249,012 126,131 967,321 767,151 519,50202 912,492 964,293 047,823 118,023 172,283 207,683 178,033 122,383 036,402 915,202 753,252 544,262 281,14212 643,132 690,582 770,772 838,822 892,372 928,742 902,072 851,712 773,742 663,712 516,572 326,592 087,31.......................................... 100002 687,772 747,552 841,932 926,242 998,423 056,093 053,693 031,002 984,512 910,242 803,682 659,722 472,56Номер сценаріяУровень дивідендних выплат1433,90438,33449,05457,07461,90463,00451,18434,29411,55382,03344,73298,47241,962185,46174,41168,57158,88144,76125,5691,9951,784,01-52,38-118,57-195,89-285,833531,52544,42564,44582,68598,76612,23614,04612,17605,99594,75577,63553,66521,784469,37474,16485,08493,10497,70498,29485,64467,56443,18411,53371,51321,88261,245413,694...
