70,290,30,320,330,350,370,390,410,44211,30%0,230,250,260,280,290,310,320,340,360,380,40,420,45………………………………………100001,31%0,240,250,260,280,290,310,330,340,360,380,410,430,45
Номер сценаріяВероятность, вміст нікелю в рудеСодержаніе нікелю в руді, млн. т.11,25%0,230,240,250,270,280,30,310,330,350,370,390,410,4321,28%0,230,240,260,270,290,30,320,340,350,370,390,420,4431,31%0,240,250,260,280,290,310,330,350,360,380,410,430,4541,26%0,230,240,250,270,280,30,320,330,350,370,390,410,4351,31%0,240,250,260,280,290,310,330,350,360,380,410,430,4561,27%0,230,240,260,270,280,30,320,330,350,370,390,410,4471,32%0,240,250,270,280,30,310,330,350,370,390,410,430,4681,24%0,220,240,250,260,280,290,310,330,340,360,380,410,4391,30%0,240,250,260,280,290,310,320,340,360,380,40,420,45101,24%0,230,240,250,260,280,290,310,330,350,360,380,410,43111,27%0,230,240,260,270,290,30,320,330,350,370,390,410,44121,33%0,240,250,270,280,30,320,330,350,370,390,410,430,46131,30%0,230,250,260,280,290,310,320,340,360,380,40,420,45141,28%0,230,240,260,270,290,30,320,340,350,370,40,420,44151,29%0,230,250,260,270,290,310,320,340,360,380,40,420,44161,31%0,240,250,260,280,290,310,330,340,360,380,40,430,45171,27%0,230,240,260,270,280,30,320,330,350,370,390,410,44181,25%0,230,240,250,270,280,30,310,330,350,370,390,410,43191,31%0,240,250,270,280,30,310,330,350,370,390,410,430,45201,27%0,230,240,260,270,290,30,320,330,350,370,390,410,44211,30%0,230,250,260,280,290,310,320,340,360,380,40,420,45………………………………………100001,31%0,240,250,260,280,290,310,330,340,360,380,410,430,45
Номер сценаріяЦена на нікель, тис. дол. СШАЦена Мідь, тис. Дол. СШАВиручка, тис. Дол. США118023,7512784,357705,785598129,6048576,732019048,45239546,11710071,1510625,0711209,4511825,9712476,39313162,5913886,53814650,297215013,0410231,516704,947357073,7197462,774027873,22668306,2548763,0989245,0689753,54710289,9910855,94211453,0212082,93512747,49636968,385484,323812,313654021,9914243,20044476,57644722,7884982,5415256,5815545,6935850,7066172,49526511,9826870,14157247,9993429777,919450,239900,9051410445,4511019,954911626,05212265,4912940,0913651,7914402,6415194,7916030,49916912,1817842,34618823,675518477,419743,696903,487277283,1797683,753928106,36048552,219022,5829518,82410042,3610594,6911177,39711792,1512440,72213124,962622557,518741,878075,058738519,1878987,742249482,068110003,5810553,7811134,2411746,6212392,6813074,28113793,3714552,00215352,362718517,048562,877615,933778034,818476,724688942,94459434,8069953,72110501,1811078,7411688,0712330,91513009,1213724,61614479,47821026,7413224,808558,406919029,1199525,7208510049,63510602,3711185,511800,712449,7413134,4713856,8681461915423,0416271,307919679,8913064,629224,7959732,15910267,427510832,13611427,912056,4412719,5413419,1214157,1714935,81315757,2816623,93317538,2491017052,429076,837585,983738003,2138443,389548907,7769397,7049914,57710459,8811035,1711642,1112282,42312957,9613670,64414422,5291130357,408853,109544,1610410069,0910622,889811207,14911823,5412473,8413159,913883,6914647,315452,89616302,8117199,4618145,431212951,6012595,987805,938378235,2658688,204559166,05589670,18910202,0510763,1611355,1411979,6712638,5513333,6714067,02214840,7081317079,547736,136280,89516626,3446990,793267375,28697780,9288208,8798660,3679136,6879639,20510169,36110728,6811318,75311941,285147366,429633,004972,154855245,6235534,132655838,50996159,6286498,4086855,827232,897630,6998050,38748493,1598960,28259453,0981532615,789576,3510538,370111117,9811729,469412374,5913055,1913773,2314530,7615329,9516173,0917062,61518001,0618991,11720035,6281616889,9310430,657200,657557596,6948014,511878455,318920,3529410,9719928,57510474,6511050,7511658,54312299,7612976,2513689,9441717777,237748,997172,853237567,367983,564968422,6618885,9079374,6329890,23710434,211008,0811613,52612252,2712926,14413637,0821829564,4210376,969023,057859519,32610042,88910595,24811177,9911792,7812441,3813125,6513847,5714609,18115412,6916260,38417154,7051918192,7111557,648420,06088883,1649371,738179887,183810430,9811004,6811609,9412248,4912922,1513632,87214382,6815173,72816008,2832018289,6111258,387795,941088224,7188677,077329154,31669657,80410188,9810749,3811340,5911964,3312622,36413316,5914049,00614821,7022126098,9010670,649327,174459840,16910381,378310952,35411554,7312190,2412860,7113568,0514314,2915101,57515932,1616808,4317732,894…………………………………………1000017957,508781,016907,818067287,7487688,57428111,44588557,5759028,2429524,79510048,6610601,3411184,40911799,5512448,52613133,195
Номер сценаріяЗаработная плата, тис. дол. США1911,331 019,141 139,701 274,531 425,301 593,911 782,481 993,342 229,152 492,862 787,773 117,563 486,372989,321 106,351 237,241 383,601 547,281 730,321 935,022 163,942 419,932 706,213 026,353 384,373 784,743778,84870,98974,021 089,251 218,101 362,201 523,351 703,571 905,102 130,472 382,512 664,362 979, 554979,031 094,851 224,371 369,221 531,191 712,331 914,902 141,442 394,772 678,072 994,893 349,183 745,3951 302,051 456...
