0,280,30,320,330,350,370,390,410,4381,31%0,240,250,260,280,290,310,330,350,360,380,410,430,4591,28%0,230,240,260,270,290,30,320,340,360,380,40,420,44101,27%0,230,240,260,270,280,30,320,330,350,370,390,410,44111,34%0,240,260,270,280,30,320,330,350,370,390,410,440,46121,25%0,230,240,250,270,280,30,310,330,350,370,390,410,43131,30%0,240,250,260,280,290,310,330,340,360,380,40,430,45141,29%0,230,250,260,270,290,30,320,340,360,380,40,420,44151,26%0,230,240,250,270,280,30,310,330,350,370,390,410,43161,28%0,230,240,260,270,290,30,320,340,350,370,390,420,44171,27%0,230,240,260,270,290,30,320,340,350,370,390,420,44181,28%0,230,240,260,270,290,30,320,340,360,380,40,420,44191,27%0,230,240,260,270,280,30,320,330,350,370,390,410,44201,26%0,230,240,250,270,280,30,310,330,350,370,390,410,43211,24%0,230,240,250,260,280,290,310,330,350,360,390,410,43100001,27%0,230,240,260,270,280,30,320,330,350,370,390,410,44
Номер сценаріяВероятность вміст міді в рудеСодержаніе міді в руді, млн. т.11,57%0,290,30,320,330,350,370,390,410,440,460,490,510,5421,47%0,270,280,30,310,330,350,370,390,410,430,460,480,5132,04%0,370,390,410,430,460,480,510,540,570,60,630,660,742,11%0,380,40,430,450,470,50,530,560,590,620,650,690,7351,85%0,330,350,370,390,410,440,460,490,510,540,570,60,6462,51%0,460,480,510,530,560,60,630,660,70,740,780,820,8772,11%0,380,40,430,450,470,50,530,560,590,620,650,690,7382,08%0,380,40,420,440,470,490,520,550,580,610,640,680,7291,92%0,350,370,390,410,430,460,480,510,530,560,60,630,66101,87%0,340,360,380,40,420,440,470,490,520,550,580,610,64111,72%0,310,330,350,370,390,410,430,450,480,50,530,560,59121,67%0,30,320,340,350,370,40,420,440,460,490,520,540,57131,67%0,30,320,340,360,380,40,420,440,470,490,520,550,58141,65%0,30,310,330,350,370,390,410,430,460,480,510,540,57151,88%0,340,360,380,40,420,450,470,50,520,550,580,610,65162,14%0,390,410,430,450,480,510,530,560,590,630,660,70,74171,64%0,30,310,330,350,370,390,410,430,460,480,510,540,57182,14%0,390,410,430,460,480,510,530,560,590,630,660,70,74191,61%0,290,310,320,340,360,380,40,420,450,470,50,530,55201,48%0,270,280,30,310,330,350,370,390,410,430,460,480,51211,77%0,320,340,360,380,40,420,440,470,490,520,550,580,61………………………………………100001,89%0,340,360,380,40,420,450,470,50,530,550,590,620,65
Номер сценаріяЦена на нікель, тис. дол. СШАЦена Мідь, тис. Дол. СШАВиручка, тис. Дол. США117 784,959 569,797009,167394,6647801,378230,4468683,129160,699664,5310196,0810756,8611348,4911972,712631,1513325,87223 338,669 182,788043,1598485,5328952,2379444,619964,06310512,111090,2511700,2212343,7313022,6313738,914494,5115291,71315 974,8014 550,159232,219739,98110275,6810840,8411437,0912066,112729,7713429,914168,5514947,821577016637,2917552,35414 459,848 911,876759,4717131,2427523,4617937,2518373,88834,369320,2499832,86210373,6710944,2211546,212181,1912851,16512 306,2515 282,018043,5418485,9368952,6629445,0589964,53710512,611090,7811700,7712344,3113023,2513739,514495,215292,44612 941,057 122,866213,7366555,4916916,0437296,4267697,7298121,18567,7659038,9929536,13610060,621061411197,7311813,6723 302,879 936,329126,019627,9410157,4810716,1411305,5311927,312583,3313275,4214005,5614775,8715588,516445,9117350,44816 499,386 006,316184,5836524,7356883,5957262,1937661,61480838527,5678996,5849491,39610013,4210564,211145,1911758,17916 681,6910 670,767591,6118009,1498449,6528914,3839404,6749921,9310467,6411043,3611650,7412291,5312967,613680,7814433,231012 604,918 282,435699,9916013,496344,2326693,1657061,2897449,667859,3918291,6588747,6999228,8229736,4110271,9110836,861123 117,1911 007,069016,5399512,44910035,6310587,5911169,9111784,312432,3913116,1713837,5614598,6315401,616248,6417142,311218 626,298 452,486777,1287149,877543,1127957,9848395,6738857,449344,5949858,54610400,7710972,8111576,312213,0112884,731310 084,356 357,174310,3564547,4264797,5345061,3995339,7765633,465943,3046270,1856615,0466978,8737362,717767,668194,8821413 634,039 119,365894,1696218,3486560,3586921,1777301,8427703,448127,1338574,1259045,7029543,21510068,110621,8411206,041510 270,1910 856,446040,6866372,9236723,4347093,2237483,357894,948329,1568787,269270,5599780,4410318,410885,8711484,61617 430,596 480,546535,9646895,4427274,6927674,88096,9148542,249012,0679507,73110030,6610582,3411164,411778,4112426,221719 590,139 629,687379,0347784,8818213,058664,7679141,3299644,110174,5310734,1311324,511947,3512604,513297,714029,081823 844,869 404,129178,69683,42310216,0110777,8911370,6811996,112655,8513351,9214086,2714861,0215678,416540,6817450,421924 843,2111 547,579062,6089561,05110086,9110641,6911226,9811844,512495,9113183,1913908,2614673,2215480,216331,6617229,92016 307,889 867,576349,7256698,967067,4037456,117866,1968298,848755,2739236,8139744,83810280,810846,311442,7912072,152127 818,949 256,109234,3369742,22510278,0510843,3411439,7212068,912732,71343314171,8114951,2615773,616641,1317556,39…………………………………………1000025 687,288 679,758875,829363,9919879,0110422,3610995,5911600,3122...
