07,046398,156826,457006,167554,528152,348804,599516,8410295,2411146,6112078,54116373,157100,477539,378016,868536,528812,909463,5710169,6510936,5211770,1212677,0313664,5214740,66126354,347068,847492,827953,008452,678706,019330,1710005,8610737,9411531,7912393,3413329,1714346,54136228,726961,267407,247893,928425,248716,109384,4710111,9610904,4611768,5112711,3513741,0214866,41146352,557071,367500,427966,538473,118734,469367,9110054,3010798,6911606,6612484,3913438,7214477,20155463,346144,666535,526962,857430,217652,078245,968892,989598,4910368,3911209,2712128,4013133,89164926,005569,955920,456304,176724,366895,177433,758020,808661,239360,4510124,4910960,0411874,51175157,865807,486163,126551,336975,207148,727688,868276,098915,069610,9110369,3511196,6912099,95185039,955685,056036,166419,856839,247008,367544,228127,358762,449454,7110209,9511034,5411935,61195046,085686,166031,366408,096819,366979,037503,928074,378694,869370,3410106,3110908,8511784,71206021,156728,487146,237601,308097,238348,478972,509650,3410387,2811189,1312062,3713014,1314052,36215500,876171,216548,936960,687409,677609,998178,758796,569468,2110199,0410994,9011862,3412808,56……………………………………100005174,615819,106168,636549,576964,897128,397656,838230,478853,719531,3910268,9211072,2411947,97
Номер сценаріяКурс дол. США до рублюNPV млн.рубPI,% NFV млн.рубNAV млн.рубWGR, %123,52353585,7950,90737187,0641210,2222,44%226,6967957,0941,10-6770,85-378,5021,43%334,36712146,8451,691594682,0889145,9022,51%432,47526270,9754,671097513,4961353,1922,78%528,45314494,6761,65533946,4929848,6723,35%630,58559969,4956,851193437,7666715,5422,97%727,98-48947,3536,13-303107,34-16944,3020,82%828,62371258,7950,95739110,3241317,7422,44%926,39-68682,7232,63-329373,49-18412,6320,35%1028,51130228,5043,42134825,737537,0321,69%1127,45740508,0666,991656558,4692604,9123,75%1228,171033915,7172,142405853,51134492,0024,10%1329,89395782,9158,29753735,6642135,3223,09%1425,75847524,4870,061948142,01108905,0123,96%1529,46227946,7648,98359264,4020083,5922,26%1630,51155025,9643,10187967,2410507,7421,65%1729,68449592,9850,51941436,7652628,1922,40%1826,69304853,2147,50595387,1333283,3222,11%1928,75462546,4750,10986315,4655137,0022,37%2026,08558208,6761,041213537,9167839,1823,30%2124,84484788,5655,721054459,4458946,3822,87%…………………1000022,43461968,0853,621025363,9057319,8822,69%
