{ "description": "Indicative estimates of the gas-powered data center calculator (pre-feasibility accuracy, +/-30%). All amounts in RUB million excl. VAT; timelines in months from contract signing. Use the labels block for names in ru/en/zh.", "site": "https://khadiev.ru/", "generated": "2026-10-09", "baseAssumptions": { "common": { "consumer": "containerized data center", "gas": "associated petroleum gas", "mode": "island, no storage", "climate": "north (annual avg -2 C, design -40 C)", "finance": "purchase with own funds", "vat": "all amounts excl. VAT", "discountRate": "18%", "variant": "minimal, no failure reserve" }, "scenarios": { "optimistic": "lower end of realistic ranges: equipment in stock (price includes delivery), site ready, all-year road, inexpensive associated gas, minimal margin for load steps, high availability, minimal crew, remote management", "base": "typical conditions: equipment from the factory, site designed and built, winter road, typical gas price, 15% margin for load steps, shift camp" } }, "labels": { "variants": { "ru": { "min": { "n": "Минимальный (N)", "d": "без резервного агрегата" }, "rec": { "n": "Рекомендуемый (N+1)", "d": "один резервный агрегат" }, "rel": { "n": "Отказоустойчивый (2N)", "d": "полное дублирование мощности" } }, "en": { "min": { "n": "Minimal (N)", "d": "no spare unit" }, "rec": { "n": "Recommended (N+1)", "d": "one spare unit" }, "rel": { "n": "Fault-tolerant (2N)", "d": "full duplication of capacity" } }, "zh": { "min": { "n": "最小方案（N）", "d": "无备用机组" }, "rec": { "n": "推荐方案（N+1）", "d": "一台备用机组" }, "rel": { "n": "高可靠方案（2N）", "d": "容量完全双套备份" } } }, "access": { "ru": { "road": "Круглогодичная автодорога", "winter": "Только зимник (временная зимняя дорога)", "water": "Водный путь в период навигации и зимник", "air": "Только авиация или вертолёт" }, "en": { "road": "All-year road", "winter": "Winter road only (temporary seasonal road)", "water": "Water route in the navigation season and winter road", "air": "Air or helicopter only" }, "zh": { "road": "全年通行公路", "winter": "仅冬季冰雪路（临时冬季道路）", "water": "通航期水运加冬季冰雪路", "air": "仅航空或直升机" } }, "capexItems": { "ru": { "gen": "Генерирующее оборудование (поставка, надзор за монтажом)", "logistics": "Доставка на площадку", "site": "Площадка, фундаменты, дороги", "electrical": "Электрооборудование, газовая обвязка, автоматика", "gasprep_png": "Подготовка попутного газа", "gasprep_natural": "Подготовка и учёт газа", "gasprep_trunk": "ГРС (газораспределительная станция) и учёт газа", "pipeline": "Газопровод до площадки", "dc": "ЦОД (модули или здание, инженерные системы)", "consumer_none": "Оборудование потребителя", "camp": "Вахтовый городок", "camp_adapt": "Адаптация имеющегося жилья", "design": "Проектирование, изыскания, экспертиза", "contingency": "Непредвиденные расходы" }, "en": { "gen": "Generating equipment (supply, installation supervision)", "logistics": "Delivery to the site", "site": "Site, foundations, roads", "electrical": "Electrical equipment, gas piping, automation", "gasprep_png": "Associated gas treatment", "gasprep_natural": "Gas treatment and metering", "gasprep_trunk": "Gas distribution station and metering", "pipeline": "Gas pipeline to the site", "dc": "Data center (modules or building, utilities)", "consumer_none": "Consumer equipment", "camp": "Shift camp", "camp_adapt": "Adaptation of existing housing", "design": "Design, surveys, approval", "contingency": "Contingency" }, "zh": { "gen": "发电设备（供货、安装指导）", "logistics": "运输至场地", "site": "场地、基础、道路", "electrical": "电气设备、燃气管路、自动化", "gasprep_png": "伴生气处理", "gasprep_natural": "燃气处理与计量", "gasprep_trunk": "配气站与计量", "pipeline": "至场地的燃气管道", "dc": "数据中心（模块或建筑、配套系统）", "consumer_none": "用电设施", "camp": "倒班营地", "camp_adapt": "既有住宿改造", "design": "设计、勘察、审查", "contingency": "不可预见费" } } }, "fx": { "note": "Display currencies on the site use editable rates; defaults: 12.5 RUB per CNY, 90 RUB per USD." }, "results": [ { "scenario": "optimistic", "consumerMW": 1, "access": "road", "housing": "camp", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 89.1, "launchMonths": 5, "powerRubPerKwh": 2.47, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 10.4, "npvRubMln": -47.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 50 }, { "key": "site", "rubMln": 1 }, { "key": "electrical", "rubMln": 4.6 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 1.7 }, { "key": "contingency", "rubMln": 4.2 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "road", "housing": "camp", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 118.9, "launchMonths": 5, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -75, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 2.2 }, { "key": "contingency", "rubMln": 5.6 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "road", "housing": "camp", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 148.6, "launchMonths": 5, "powerRubPerKwh": 3.74, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -102.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 2.8 }, { "key": "contingency", "rubMln": 6.9 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "road", "housing": "exists", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 71.4, "launchMonths": 3, "powerRubPerKwh": 2.47, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 8.5, "npvRubMln": -30.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 50 }, { "key": "site", "rubMln": 1 }, { "key": "electrical", "rubMln": 4.6 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 1.3 }, { "key": "contingency", "rubMln": 3.3 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "road", "housing": "exists", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 101.1, "launchMonths": 3, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 11.1, "npvRubMln": -57.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 1.9 }, { "key": "contingency", "rubMln": 4.7 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "road", "housing": "exists", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 130.9, "launchMonths": 3, "powerRubPerKwh": 3.74, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -85.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 2.4 }, { "key": "contingency", "rubMln": 6.1 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "winter", "housing": "camp", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 89.1, "launchMonths": 5, "powerRubPerKwh": 2.47, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 10.4, "npvRubMln": -47.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 50 }, { "key": "site", "rubMln": 1 }, { "key": "electrical", "rubMln": 4.6 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 1.7 }, { "key": "contingency", "rubMln": 4.2 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "winter", "housing": "camp", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 118.9, "launchMonths": 5, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -74.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 2.2 }, { "key": "contingency", "rubMln": 5.6 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "winter", "housing": "camp", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 148.6, "launchMonths": 5, "powerRubPerKwh": 3.74, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -101.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 2.8 }, { "key": "contingency", "rubMln": 6.9 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "winter", "housing": "exists", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 71.4, "launchMonths": 4, "powerRubPerKwh": 2.47, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 8.6, "npvRubMln": -30, "capexItemsRubMln": [ { "key": "gen", "rubMln": 50 }, { "key": "site", "rubMln": 1 }, { "key": "electrical", "rubMln": 4.6 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 1.3 }, { "key": "contingency", "rubMln": 3.3 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "winter", "housing": "exists", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 101.1, "launchMonths": 4, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 11.2, "npvRubMln": -57.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 1.9 }, { "key": "contingency", "rubMln": 4.7 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "winter", "housing": "exists", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 130.9, "launchMonths": 4, "powerRubPerKwh": 3.74, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -84.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 2.4 }, { "key": "contingency", "rubMln": 6.1 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "water", "housing": "camp", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 89.1, "launchMonths": 10, "powerRubPerKwh": 2.47, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 10.8, "npvRubMln": -45.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 50 }, { "key": "site", "rubMln": 1 }, { "key": "electrical", "rubMln": 4.6 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 1.7 }, { "key": "contingency", "rubMln": 4.2 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "water", "housing": "camp", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 118.9, "launchMonths": 10, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -71.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 2.2 }, { "key": "contingency", "rubMln": 5.6 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "water", "housing": "camp", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 148.6, "launchMonths": 10, "powerRubPerKwh": 3.74, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -97.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 17.1 }, { "key": "design", "rubMln": 2.8 }, { "key": "contingency", "rubMln": 6.9 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "water", "housing": "exists", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 71.4, "launchMonths": 10, "powerRubPerKwh": 2.47, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 9.1, "npvRubMln": -29.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 50 }, { "key": "site", "rubMln": 1 }, { "key": "electrical", "rubMln": 4.6 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 1.3 }, { "key": "contingency", "rubMln": 3.3 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "water", "housing": "exists", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 101.1, "launchMonths": 10, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": 11.7, "npvRubMln": -55.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 1.9 }, { "key": "contingency", "rubMln": 4.7 } ] }, { "scenario": "optimistic", "consumerMW": 1, "access": "water", "housing": "exists", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 130.9, "launchMonths": 10, "powerRubPerKwh": 3.74, "gasM3PerHourPeak": 290, "gasMlnM3PerYear": 2.2, "paybackYears": null, "npvRubMln": -81.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 2.4 }, { "key": "contingency", "rubMln": 6.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "road", "housing": "camp", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 122.7, "launchMonths": 5, "powerRubPerKwh": 2.02, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 6.2, "npvRubMln": -17.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 2.3 }, { "key": "contingency", "rubMln": 5.7 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "road", "housing": "camp", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 152.5, "launchMonths": 5, "powerRubPerKwh": 2.34, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 7.3, "npvRubMln": -44.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 2.9 }, { "key": "contingency", "rubMln": 7.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "road", "housing": "camp", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 214.2, "launchMonths": 5, "powerRubPerKwh": 3, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 9.4, "npvRubMln": -101.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 150 }, { "key": "site", "rubMln": 3 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 6 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 4 }, { "key": "contingency", "rubMln": 10 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "road", "housing": "exists", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 101.4, "launchMonths": 3, "powerRubPerKwh": 2.02, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 5.2, "npvRubMln": 5.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 1.9 }, { "key": "contingency", "rubMln": 4.7 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "road", "housing": "exists", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 131.2, "launchMonths": 3, "powerRubPerKwh": 2.34, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 6.3, "npvRubMln": -22.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 2.5 }, { "key": "contingency", "rubMln": 6.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "road", "housing": "exists", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 192.8, "launchMonths": 3, "powerRubPerKwh": 3, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 8.5, "npvRubMln": -79, "capexItemsRubMln": [ { "key": "gen", "rubMln": 150 }, { "key": "site", "rubMln": 3 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 6 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 3.6 }, { "key": "contingency", "rubMln": 9 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "winter", "housing": "camp", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 122.7, "launchMonths": 5, "powerRubPerKwh": 2.02, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 6.2, "npvRubMln": -16.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 2.3 }, { "key": "contingency", "rubMln": 5.7 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "winter", "housing": "camp", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 152.5, "launchMonths": 5, "powerRubPerKwh": 2.34, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 7.3, "npvRubMln": -43.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 2.9 }, { "key": "contingency", "rubMln": 7.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "winter", "housing": "camp", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 214.2, "launchMonths": 5, "powerRubPerKwh": 3, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 9.4, "npvRubMln": -100.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 150 }, { "key": "site", "rubMln": 3 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 6 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 4 }, { "key": "contingency", "rubMln": 10 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "winter", "housing": "exists", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 101.4, "launchMonths": 4, "powerRubPerKwh": 2.02, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 5.3, "npvRubMln": 4.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 1.9 }, { "key": "contingency", "rubMln": 4.7 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "winter", "housing": "exists", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 131.2, "launchMonths": 4, "powerRubPerKwh": 2.34, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 6.4, "npvRubMln": -22.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 2.5 }, { "key": "contingency", "rubMln": 6.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "winter", "housing": "exists", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 192.8, "launchMonths": 4, "powerRubPerKwh": 3, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 8.6, "npvRubMln": -78.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 150 }, { "key": "site", "rubMln": 3 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 6 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 3.6 }, { "key": "contingency", "rubMln": 9 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "water", "housing": "camp", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 122.7, "launchMonths": 10, "powerRubPerKwh": 2.02, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 6.6, "npvRubMln": -18, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 2.3 }, { "key": "contingency", "rubMln": 5.7 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "water", "housing": "camp", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 152.5, "launchMonths": 10, "powerRubPerKwh": 2.34, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 7.8, "npvRubMln": -43.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 2.9 }, { "key": "contingency", "rubMln": 7.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "water", "housing": "camp", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 214.2, "launchMonths": 10, "powerRubPerKwh": 3, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 9.8, "npvRubMln": -97.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 150 }, { "key": "site", "rubMln": 3 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 6 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 20.7 }, { "key": "design", "rubMln": 4 }, { "key": "contingency", "rubMln": 10 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "water", "housing": "exists", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 101.4, "launchMonths": 10, "powerRubPerKwh": 2.02, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 5.8, "npvRubMln": 1.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 75 }, { "key": "site", "rubMln": 1.5 }, { "key": "electrical", "rubMln": 7 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 1.9 }, { "key": "contingency", "rubMln": 4.7 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "water", "housing": "exists", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 131.2, "launchMonths": 10, "powerRubPerKwh": 2.34, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 6.9, "npvRubMln": -24.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 100 }, { "key": "site", "rubMln": 2 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 4 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 2.5 }, { "key": "contingency", "rubMln": 6.1 } ] }, { "scenario": "optimistic", "consumerMW": 2, "access": "water", "housing": "exists", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 192.8, "launchMonths": 10, "powerRubPerKwh": 3, "gasM3PerHourPeak": 556, "gasMlnM3PerYear": 4.2, "paybackYears": 9.1, "npvRubMln": -77.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 150 }, { "key": "site", "rubMln": 3 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 6 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 3.6 }, { "key": "contingency", "rubMln": 9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "road", "housing": "camp", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 254.6, "launchMonths": 5, "powerRubPerKwh": 1.9, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4, "npvRubMln": 115.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 175 }, { "key": "site", "rubMln": 3.5 }, { "key": "electrical", "rubMln": 16.2 }, { "key": "gasprep_png", "rubMln": 7 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 4.8 }, { "key": "contingency", "rubMln": 11.9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "road", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 285.5, "launchMonths": 5, "powerRubPerKwh": 2.03, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4.4, "npvRubMln": 87.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 200 }, { "key": "site", "rubMln": 4 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 5.3 }, { "key": "contingency", "rubMln": 13.3 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "road", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 470.5, "launchMonths": 5, "powerRubPerKwh": 2.82, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 6.4, "npvRubMln": -82, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 8.8 }, { "key": "contingency", "rubMln": 22 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "road", "housing": "exists", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 223.7, "launchMonths": 3, "powerRubPerKwh": 1.9, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 3.5, "npvRubMln": 153.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 175 }, { "key": "site", "rubMln": 3.5 }, { "key": "electrical", "rubMln": 16.2 }, { "key": "gasprep_png", "rubMln": 7 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 4.2 }, { "key": "contingency", "rubMln": 10.5 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "road", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 254.5, "launchMonths": 3, "powerRubPerKwh": 2.03, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 3.8, "npvRubMln": 125.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 200 }, { "key": "site", "rubMln": 4 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 4.8 }, { "key": "contingency", "rubMln": 11.9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "road", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 439.5, "launchMonths": 3, "powerRubPerKwh": 2.82, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 5.9, "npvRubMln": -44.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 8.2 }, { "key": "contingency", "rubMln": 20.5 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "winter", "housing": "camp", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 254.6, "launchMonths": 5, "powerRubPerKwh": 1.9, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4, "npvRubMln": 116.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 175 }, { "key": "site", "rubMln": 3.5 }, { "key": "electrical", "rubMln": 16.2 }, { "key": "gasprep_png", "rubMln": 7 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 4.8 }, { "key": "contingency", "rubMln": 11.9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "winter", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 285.5, "launchMonths": 5, "powerRubPerKwh": 2.03, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4.4, "npvRubMln": 88.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 200 }, { "key": "site", "rubMln": 4 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 5.3 }, { "key": "contingency", "rubMln": 13.3 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "winter", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 470.5, "launchMonths": 5, "powerRubPerKwh": 2.82, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 6.4, "npvRubMln": -79.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 8.8 }, { "key": "contingency", "rubMln": 22 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "winter", "housing": "exists", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 223.7, "launchMonths": 4, "powerRubPerKwh": 1.9, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 3.6, "npvRubMln": 150.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 175 }, { "key": "site", "rubMln": 3.5 }, { "key": "electrical", "rubMln": 16.2 }, { "key": "gasprep_png", "rubMln": 7 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 4.2 }, { "key": "contingency", "rubMln": 10.5 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "winter", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 254.5, "launchMonths": 4, "powerRubPerKwh": 2.03, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 3.9, "npvRubMln": 122.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 200 }, { "key": "site", "rubMln": 4 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 4.8 }, { "key": "contingency", "rubMln": 11.9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "winter", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 439.5, "launchMonths": 5, "powerRubPerKwh": 2.82, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 6.1, "npvRubMln": -50, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 8.2 }, { "key": "contingency", "rubMln": 20.5 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "water", "housing": "camp", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 254.6, "launchMonths": 10, "powerRubPerKwh": 1.9, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4.4, "npvRubMln": 104.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 175 }, { "key": "site", "rubMln": 3.5 }, { "key": "electrical", "rubMln": 16.2 }, { "key": "gasprep_png", "rubMln": 7 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 4.8 }, { "key": "contingency", "rubMln": 11.9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "water", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 285.5, "launchMonths": 10, "powerRubPerKwh": 2.03, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4.8, "npvRubMln": 77.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 200 }, { "key": "site", "rubMln": 4 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 5.3 }, { "key": "contingency", "rubMln": 13.3 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "water", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 470.5, "launchMonths": 11, "powerRubPerKwh": 2.82, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 6.9, "npvRubMln": -85.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 29.7 }, { "key": "design", "rubMln": 8.8 }, { "key": "contingency", "rubMln": 22 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "water", "housing": "exists", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 223.7, "launchMonths": 10, "powerRubPerKwh": 1.9, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4.1, "npvRubMln": 132.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 175 }, { "key": "site", "rubMln": 3.5 }, { "key": "electrical", "rubMln": 16.2 }, { "key": "gasprep_png", "rubMln": 7 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 4.2 }, { "key": "contingency", "rubMln": 10.5 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "water", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 254.5, "launchMonths": 10, "powerRubPerKwh": 2.03, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 4.4, "npvRubMln": 105.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 200 }, { "key": "site", "rubMln": 4 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 4.8 }, { "key": "contingency", "rubMln": 11.9 } ] }, { "scenario": "optimistic", "consumerMW": 5, "access": "water", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 439.5, "launchMonths": 11, "powerRubPerKwh": 2.82, "gasM3PerHourPeak": 1372, "gasMlnM3PerYear": 10.3, "paybackYears": 6.6, "npvRubMln": -57.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 8.2 }, { "key": "contingency", "rubMln": 20.5 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "road", "housing": "camp", "variant": "min", "units": 13, "unitMW": 1, "installedMW": 13, "capexRubMln": 459.8, "launchMonths": 5, "powerRubPerKwh": 1.82, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 3.9, "npvRubMln": 239.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 325 }, { "key": "site", "rubMln": 6.5 }, { "key": "electrical", "rubMln": 30.1 }, { "key": "gasprep_png", "rubMln": 13 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 8.6 }, { "key": "contingency", "rubMln": 21.5 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "road", "housing": "camp", "variant": "rec", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 490.7, "launchMonths": 5, "powerRubPerKwh": 1.88, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 4.1, "npvRubMln": 211.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 9.2 }, { "key": "contingency", "rubMln": 22.9 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "road", "housing": "camp", "variant": "rel", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 860.7, "launchMonths": 6, "powerRubPerKwh": 2.67, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 6.3, "npvRubMln": -135.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 16.1 }, { "key": "contingency", "rubMln": 40.2 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "road", "housing": "exists", "variant": "min", "units": 13, "unitMW": 1, "installedMW": 13, "capexRubMln": 410, "launchMonths": 3, "powerRubPerKwh": 1.82, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 3.4, "npvRubMln": 303.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 325 }, { "key": "site", "rubMln": 6.5 }, { "key": "electrical", "rubMln": 30.1 }, { "key": "gasprep_png", "rubMln": 13 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 7.7 }, { "key": "contingency", "rubMln": 19.2 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "road", "housing": "exists", "variant": "rec", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 440.8, "launchMonths": 3, "powerRubPerKwh": 1.88, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 3.7, "npvRubMln": 275.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 8.2 }, { "key": "contingency", "rubMln": 20.6 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "road", "housing": "exists", "variant": "rel", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 810.8, "launchMonths": 4, "powerRubPerKwh": 2.67, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 5.8, "npvRubMln": -72.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 37.9 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "winter", "housing": "camp", "variant": "min", "units": 13, "unitMW": 1, "installedMW": 13, "capexRubMln": 459.8, "launchMonths": 5, "powerRubPerKwh": 1.82, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 3.9, "npvRubMln": 242.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 325 }, { "key": "site", "rubMln": 6.5 }, { "key": "electrical", "rubMln": 30.1 }, { "key": "gasprep_png", "rubMln": 13 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 8.6 }, { "key": "contingency", "rubMln": 21.5 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "winter", "housing": "camp", "variant": "rec", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 490.7, "launchMonths": 5, "powerRubPerKwh": 1.88, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 4.1, "npvRubMln": 214.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 9.2 }, { "key": "contingency", "rubMln": 22.9 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "winter", "housing": "camp", "variant": "rel", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 860.7, "launchMonths": 6, "powerRubPerKwh": 2.67, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 6.3, "npvRubMln": -129.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 16.1 }, { "key": "contingency", "rubMln": 40.2 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "winter", "housing": "exists", "variant": "min", "units": 13, "unitMW": 1, "installedMW": 13, "capexRubMln": 410, "launchMonths": 5, "powerRubPerKwh": 1.82, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 3.6, "npvRubMln": 288.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 325 }, { "key": "site", "rubMln": 6.5 }, { "key": "electrical", "rubMln": 30.1 }, { "key": "gasprep_png", "rubMln": 13 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 7.7 }, { "key": "contingency", "rubMln": 19.2 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "winter", "housing": "exists", "variant": "rec", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 440.8, "launchMonths": 5, "powerRubPerKwh": 1.88, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 3.8, "npvRubMln": 260.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 8.2 }, { "key": "contingency", "rubMln": 20.6 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "winter", "housing": "exists", "variant": "rel", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 810.8, "launchMonths": 5, "powerRubPerKwh": 2.67, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 5.9, "npvRubMln": -75.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 37.9 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "water", "housing": "camp", "variant": "min", "units": 13, "unitMW": 1, "installedMW": 13, "capexRubMln": 459.8, "launchMonths": 11, "powerRubPerKwh": 1.82, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 4.4, "npvRubMln": 210, "capexItemsRubMln": [ { "key": "gen", "rubMln": 325 }, { "key": "site", "rubMln": 6.5 }, { "key": "electrical", "rubMln": 30.1 }, { "key": "gasprep_png", "rubMln": 13 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 8.6 }, { "key": "contingency", "rubMln": 21.5 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "water", "housing": "camp", "variant": "rec", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 490.7, "launchMonths": 11, "powerRubPerKwh": 1.88, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 4.6, "npvRubMln": 183.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 9.2 }, { "key": "contingency", "rubMln": 22.9 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "water", "housing": "camp", "variant": "rel", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 860.7, "launchMonths": 11, "powerRubPerKwh": 2.67, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 6.8, "npvRubMln": -136, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 48.6 }, { "key": "design", "rubMln": 16.1 }, { "key": "contingency", "rubMln": 40.2 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "water", "housing": "exists", "variant": "min", "units": 13, "unitMW": 1, "installedMW": 13, "capexRubMln": 410, "launchMonths": 11, "powerRubPerKwh": 1.82, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 4.1, "npvRubMln": 254.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 325 }, { "key": "site", "rubMln": 6.5 }, { "key": "electrical", "rubMln": 30.1 }, { "key": "gasprep_png", "rubMln": 13 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 7.7 }, { "key": "contingency", "rubMln": 19.2 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "water", "housing": "exists", "variant": "rec", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 440.8, "launchMonths": 11, "powerRubPerKwh": 1.88, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 4.3, "npvRubMln": 228.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 350 }, { "key": "site", "rubMln": 7 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 8.2 }, { "key": "contingency", "rubMln": 20.6 } ] }, { "scenario": "optimistic", "consumerMW": 10, "access": "water", "housing": "exists", "variant": "rel", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 810.8, "launchMonths": 11, "powerRubPerKwh": 2.67, "gasM3PerHourPeak": 2705, "gasMlnM3PerYear": 20.3, "paybackYears": 6.4, "npvRubMln": -90.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 37.9 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "road", "housing": "camp", "variant": "min", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 893.4, "launchMonths": 6, "powerRubPerKwh": 1.81, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.6, "npvRubMln": 629.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 16.7 }, { "key": "contingency", "rubMln": 41.7 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "road", "housing": "camp", "variant": "rec", "units": 27, "unitMW": 1, "installedMW": 27, "capexRubMln": 924.2, "launchMonths": 6, "powerRubPerKwh": 1.84, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.8, "npvRubMln": 601.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 675 }, { "key": "site", "rubMln": 13.4 }, { "key": "electrical", "rubMln": 62.6 }, { "key": "gasprep_png", "rubMln": 27 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 17.3 }, { "key": "contingency", "rubMln": 43.2 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "road", "housing": "camp", "variant": "rel", "units": 52, "unitMW": 1, "installedMW": 52, "capexRubMln": 1695.1, "launchMonths": 7, "powerRubPerKwh": 2.66, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 5.8, "npvRubMln": -119.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1300 }, { "key": "site", "rubMln": 25.8 }, { "key": "electrical", "rubMln": 120.6 }, { "key": "gasprep_png", "rubMln": 52 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 31.7 }, { "key": "contingency", "rubMln": 79.2 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "road", "housing": "exists", "variant": "min", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 811.3, "launchMonths": 4, "powerRubPerKwh": 1.81, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.3, "npvRubMln": 744.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 37.9 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "road", "housing": "exists", "variant": "rec", "units": 27, "unitMW": 1, "installedMW": 27, "capexRubMln": 842.2, "launchMonths": 4, "powerRubPerKwh": 1.84, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.3, "npvRubMln": 716.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 675 }, { "key": "site", "rubMln": 13.4 }, { "key": "electrical", "rubMln": 62.6 }, { "key": "gasprep_png", "rubMln": 27 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 15.7 }, { "key": "contingency", "rubMln": 39.4 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "road", "housing": "exists", "variant": "rel", "units": 52, "unitMW": 1, "installedMW": 52, "capexRubMln": 1613, "launchMonths": 5, "powerRubPerKwh": 2.66, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 5.5, "npvRubMln": -7.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1300 }, { "key": "site", "rubMln": 25.8 }, { "key": "electrical", "rubMln": 120.6 }, { "key": "gasprep_png", "rubMln": 52 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 30.1 }, { "key": "contingency", "rubMln": 75.4 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "winter", "housing": "camp", "variant": "min", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 893.4, "launchMonths": 6, "powerRubPerKwh": 1.81, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.6, "npvRubMln": 635, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 16.7 }, { "key": "contingency", "rubMln": 41.7 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "winter", "housing": "camp", "variant": "rec", "units": 27, "unitMW": 1, "installedMW": 27, "capexRubMln": 924.2, "launchMonths": 6, "powerRubPerKwh": 1.84, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.8, "npvRubMln": 607.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 675 }, { "key": "site", "rubMln": 13.4 }, { "key": "electrical", "rubMln": 62.6 }, { "key": "gasprep_png", "rubMln": 27 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 17.3 }, { "key": "contingency", "rubMln": 43.2 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "winter", "housing": "camp", "variant": "rel", "units": 52, "unitMW": 1, "installedMW": 52, "capexRubMln": 1695.1, "launchMonths": 7, "powerRubPerKwh": 2.66, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 5.8, "npvRubMln": -108.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1300 }, { "key": "site", "rubMln": 25.8 }, { "key": "electrical", "rubMln": 120.6 }, { "key": "gasprep_png", "rubMln": 52 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 31.7 }, { "key": "contingency", "rubMln": 79.2 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "winter", "housing": "exists", "variant": "min", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 811.3, "launchMonths": 5, "powerRubPerKwh": 1.81, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.3, "npvRubMln": 730.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 37.9 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "winter", "housing": "exists", "variant": "rec", "units": 27, "unitMW": 1, "installedMW": 27, "capexRubMln": 842.2, "launchMonths": 5, "powerRubPerKwh": 1.84, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.4, "npvRubMln": 702.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 675 }, { "key": "site", "rubMln": 13.4 }, { "key": "electrical", "rubMln": 62.6 }, { "key": "gasprep_png", "rubMln": 27 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 15.7 }, { "key": "contingency", "rubMln": 39.4 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "winter", "housing": "exists", "variant": "rel", "units": 52, "unitMW": 1, "installedMW": 52, "capexRubMln": 1613, "launchMonths": 7, "powerRubPerKwh": 2.66, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 5.7, "npvRubMln": -32.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1300 }, { "key": "site", "rubMln": 25.8 }, { "key": "electrical", "rubMln": 120.6 }, { "key": "gasprep_png", "rubMln": 52 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 30.1 }, { "key": "contingency", "rubMln": 75.4 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "water", "housing": "camp", "variant": "min", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 893.4, "launchMonths": 11, "powerRubPerKwh": 1.81, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 4, "npvRubMln": 576.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 16.7 }, { "key": "contingency", "rubMln": 41.7 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "water", "housing": "camp", "variant": "rec", "units": 27, "unitMW": 1, "installedMW": 27, "capexRubMln": 924.2, "launchMonths": 11, "powerRubPerKwh": 1.84, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 4.2, "npvRubMln": 550.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 675 }, { "key": "site", "rubMln": 13.4 }, { "key": "electrical", "rubMln": 62.6 }, { "key": "gasprep_png", "rubMln": 27 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 17.3 }, { "key": "contingency", "rubMln": 43.2 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "water", "housing": "camp", "variant": "rel", "units": 52, "unitMW": 1, "installedMW": 52, "capexRubMln": 1695.1, "launchMonths": 13, "powerRubPerKwh": 2.66, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 6.3, "npvRubMln": -145.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1300 }, { "key": "site", "rubMln": 25.8 }, { "key": "electrical", "rubMln": 120.6 }, { "key": "gasprep_png", "rubMln": 52 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 79.2 }, { "key": "design", "rubMln": 31.7 }, { "key": "contingency", "rubMln": 79.2 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "water", "housing": "exists", "variant": "min", "units": 26, "unitMW": 1, "installedMW": 26, "capexRubMln": 811.3, "launchMonths": 11, "powerRubPerKwh": 1.81, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.8, "npvRubMln": 650.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 650 }, { "key": "site", "rubMln": 12.9 }, { "key": "electrical", "rubMln": 60.3 }, { "key": "gasprep_png", "rubMln": 26 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 37.9 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "water", "housing": "exists", "variant": "rec", "units": 27, "unitMW": 1, "installedMW": 27, "capexRubMln": 842.2, "launchMonths": 11, "powerRubPerKwh": 1.84, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 3.9, "npvRubMln": 624.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 675 }, { "key": "site", "rubMln": 13.4 }, { "key": "electrical", "rubMln": 62.6 }, { "key": "gasprep_png", "rubMln": 27 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 15.7 }, { "key": "contingency", "rubMln": 39.4 } ] }, { "scenario": "optimistic", "consumerMW": 20, "access": "water", "housing": "exists", "variant": "rel", "units": 52, "unitMW": 1, "installedMW": 52, "capexRubMln": 1613, "launchMonths": 13, "powerRubPerKwh": 2.66, "gasM3PerHourPeak": 5410, "gasMlnM3PerYear": 40.6, "paybackYears": 6.2, "npvRubMln": -72.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1300 }, { "key": "site", "rubMln": 25.8 }, { "key": "electrical", "rubMln": 120.6 }, { "key": "gasprep_png", "rubMln": 52 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 30.1 }, { "key": "contingency", "rubMln": 75.4 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "road", "housing": "camp", "variant": "min", "units": 63, "unitMW": 1, "installedMW": 63, "capexRubMln": 2133.4, "launchMonths": 8, "powerRubPerKwh": 1.78, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.6, "npvRubMln": 1761.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1575 }, { "key": "site", "rubMln": 31.3 }, { "key": "electrical", "rubMln": 146.1 }, { "key": "gasprep_png", "rubMln": 63 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 39.9 }, { "key": "contingency", "rubMln": 99.7 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "road", "housing": "camp", "variant": "rec", "units": 64, "unitMW": 1, "installedMW": 64, "capexRubMln": 2164.2, "launchMonths": 8, "powerRubPerKwh": 1.79, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.6, "npvRubMln": 1733.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1600 }, { "key": "site", "rubMln": 31.8 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 40.5 }, { "key": "contingency", "rubMln": 101.1 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "road", "housing": "camp", "variant": "rel", "units": 126, "unitMW": 1, "installedMW": 126, "capexRubMln": 4075.9, "launchMonths": 11, "powerRubPerKwh": 2.61, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 5.8, "npvRubMln": -136.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 3150 }, { "key": "site", "rubMln": 62.6 }, { "key": "electrical", "rubMln": 292.2 }, { "key": "gasprep_png", "rubMln": 126 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 76.2 }, { "key": "contingency", "rubMln": 190.5 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "road", "housing": "exists", "variant": "min", "units": 63, "unitMW": 1, "installedMW": 63, "capexRubMln": 1953.8, "launchMonths": 6, "powerRubPerKwh": 1.78, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.2, "npvRubMln": 2024.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1575 }, { "key": "site", "rubMln": 31.3 }, { "key": "electrical", "rubMln": 146.1 }, { "key": "gasprep_png", "rubMln": 63 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 36.5 }, { "key": "contingency", "rubMln": 91.3 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "road", "housing": "exists", "variant": "rec", "units": 64, "unitMW": 1, "installedMW": 64, "capexRubMln": 1984.6, "launchMonths": 6, "powerRubPerKwh": 1.79, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.3, "npvRubMln": 1996.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1600 }, { "key": "site", "rubMln": 31.8 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 37.1 }, { "key": "contingency", "rubMln": 92.7 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "road", "housing": "exists", "variant": "rel", "units": 126, "unitMW": 1, "installedMW": 126, "capexRubMln": 3896.2, "launchMonths": 9, "powerRubPerKwh": 2.61, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 5.4, "npvRubMln": 114.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 3150 }, { "key": "site", "rubMln": 62.6 }, { "key": "electrical", "rubMln": 292.2 }, { "key": "gasprep_png", "rubMln": 126 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 72.8 }, { "key": "contingency", "rubMln": 182.1 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "winter", "housing": "camp", "variant": "min", "units": 63, "unitMW": 1, "installedMW": 63, "capexRubMln": 2133.4, "launchMonths": 8, "powerRubPerKwh": 1.78, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.6, "npvRubMln": 1774.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1575 }, { "key": "site", "rubMln": 31.3 }, { "key": "electrical", "rubMln": 146.1 }, { "key": "gasprep_png", "rubMln": 63 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 39.9 }, { "key": "contingency", "rubMln": 99.7 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "winter", "housing": "camp", "variant": "rec", "units": 64, "unitMW": 1, "installedMW": 64, "capexRubMln": 2164.2, "launchMonths": 8, "powerRubPerKwh": 1.79, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.6, "npvRubMln": 1746.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1600 }, { "key": "site", "rubMln": 31.8 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 40.5 }, { "key": "contingency", "rubMln": 101.1 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "winter", "housing": "camp", "variant": "rel", "units": 126, "unitMW": 1, "installedMW": 126, "capexRubMln": 4075.9, "launchMonths": 11, "powerRubPerKwh": 2.61, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 5.8, "npvRubMln": -110.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 3150 }, { "key": "site", "rubMln": 62.6 }, { "key": "electrical", "rubMln": 292.2 }, { "key": "gasprep_png", "rubMln": 126 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 76.2 }, { "key": "contingency", "rubMln": 190.5 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "winter", "housing": "exists", "variant": "min", "units": 63, "unitMW": 1, "installedMW": 63, "capexRubMln": 1953.8, "launchMonths": 7, "powerRubPerKwh": 1.78, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.3, "npvRubMln": 1988.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1575 }, { "key": "site", "rubMln": 31.3 }, { "key": "electrical", "rubMln": 146.1 }, { "key": "gasprep_png", "rubMln": 63 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 36.5 }, { "key": "contingency", "rubMln": 91.3 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "winter", "housing": "exists", "variant": "rec", "units": 64, "unitMW": 1, "installedMW": 64, "capexRubMln": 1984.6, "launchMonths": 7, "powerRubPerKwh": 1.79, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.3, "npvRubMln": 1960.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1600 }, { "key": "site", "rubMln": 31.8 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 37.1 }, { "key": "contingency", "rubMln": 92.7 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "winter", "housing": "exists", "variant": "rel", "units": 126, "unitMW": 1, "installedMW": 126, "capexRubMln": 3896.2, "launchMonths": 10, "powerRubPerKwh": 2.61, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 5.5, "npvRubMln": 95.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 3150 }, { "key": "site", "rubMln": 62.6 }, { "key": "electrical", "rubMln": 292.2 }, { "key": "gasprep_png", "rubMln": 126 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 72.8 }, { "key": "contingency", "rubMln": 182.1 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "water", "housing": "camp", "variant": "min", "units": 63, "unitMW": 1, "installedMW": 63, "capexRubMln": 2133.4, "launchMonths": 13, "powerRubPerKwh": 1.78, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 4, "npvRubMln": 1618.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1575 }, { "key": "site", "rubMln": 31.3 }, { "key": "electrical", "rubMln": 146.1 }, { "key": "gasprep_png", "rubMln": 63 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 39.9 }, { "key": "contingency", "rubMln": 99.7 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "water", "housing": "camp", "variant": "rec", "units": 64, "unitMW": 1, "installedMW": 64, "capexRubMln": 2164.2, "launchMonths": 13, "powerRubPerKwh": 1.79, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 4, "npvRubMln": 1592.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1600 }, { "key": "site", "rubMln": 31.8 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 40.5 }, { "key": "contingency", "rubMln": 101.1 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "water", "housing": "camp", "variant": "rel", "units": 126, "unitMW": 1, "installedMW": 126, "capexRubMln": 4075.9, "launchMonths": 16, "powerRubPerKwh": 2.61, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 6.3, "npvRubMln": -171.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 3150 }, { "key": "site", "rubMln": 62.6 }, { "key": "electrical", "rubMln": 292.2 }, { "key": "gasprep_png", "rubMln": 126 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp", "rubMln": 171.9 }, { "key": "design", "rubMln": 76.2 }, { "key": "contingency", "rubMln": 190.5 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "water", "housing": "exists", "variant": "min", "units": 63, "unitMW": 1, "installedMW": 63, "capexRubMln": 1953.8, "launchMonths": 13, "powerRubPerKwh": 1.78, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.8, "npvRubMln": 1778.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1575 }, { "key": "site", "rubMln": 31.3 }, { "key": "electrical", "rubMln": 146.1 }, { "key": "gasprep_png", "rubMln": 63 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 36.5 }, { "key": "contingency", "rubMln": 91.3 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "water", "housing": "exists", "variant": "rec", "units": 64, "unitMW": 1, "installedMW": 64, "capexRubMln": 1984.6, "launchMonths": 13, "powerRubPerKwh": 1.79, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 3.8, "npvRubMln": 1752, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1600 }, { "key": "site", "rubMln": 31.8 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 37.1 }, { "key": "contingency", "rubMln": 92.7 } ] }, { "scenario": "optimistic", "consumerMW": 50, "access": "water", "housing": "exists", "variant": "rel", "units": 126, "unitMW": 1, "installedMW": 126, "capexRubMln": 3896.2, "launchMonths": 16, "powerRubPerKwh": 2.61, "gasM3PerHourPeak": 13466, "gasMlnM3PerYear": 101.1, "paybackYears": 6, "npvRubMln": -14.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 3150 }, { "key": "site", "rubMln": 62.6 }, { "key": "electrical", "rubMln": 292.2 }, { "key": "gasprep_png", "rubMln": 126 }, { "key": "pipeline", "rubMln": 6.6 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 72.8 }, { "key": "contingency", "rubMln": 182.1 } ] }, { "scenario": "base", "consumerMW": 1, "access": "road", "housing": "camp", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 193, "launchMonths": 13, "powerRubPerKwh": 4.85, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -188.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 66 }, { "key": "logistics", "rubMln": 2 }, { "key": "site", "rubMln": 6.6 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 9.8 }, { "key": "contingency", "rubMln": 19.6 } ] }, { "scenario": "base", "consumerMW": 1, "access": "road", "housing": "camp", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 242.5, "launchMonths": 13, "powerRubPerKwh": 5.98, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -235.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 3 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 12.3 }, { "key": "contingency", "rubMln": 24.7 } ] }, { "scenario": "base", "consumerMW": 1, "access": "road", "housing": "camp", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 292.1, "launchMonths": 13, "powerRubPerKwh": 7.1, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -282, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 4 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 14.9 }, { "key": "contingency", "rubMln": 29.7 } ] }, { "scenario": "base", "consumerMW": 1, "access": "road", "housing": "exists", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 153.3, "launchMonths": 11, "powerRubPerKwh": 4.85, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -151.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 66 }, { "key": "logistics", "rubMln": 2 }, { "key": "site", "rubMln": 6.6 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 7.8 }, { "key": "contingency", "rubMln": 15.6 } ] }, { "scenario": "base", "consumerMW": 1, "access": "road", "housing": "exists", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 202.8, "launchMonths": 11, "powerRubPerKwh": 5.98, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -198.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 3 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 10.3 }, { "key": "contingency", "rubMln": 20.6 } ] }, { "scenario": "base", "consumerMW": 1, "access": "road", "housing": "exists", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 252.3, "launchMonths": 11, "powerRubPerKwh": 7.1, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -245.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 4 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 12.8 }, { "key": "contingency", "rubMln": 25.7 } ] }, { "scenario": "base", "consumerMW": 1, "access": "winter", "housing": "camp", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 201.6, "launchMonths": 16, "powerRubPerKwh": 4.94, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -190.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 66 }, { "key": "logistics", "rubMln": 5 }, { "key": "site", "rubMln": 6.6 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 10 }, { "key": "contingency", "rubMln": 25 } ] }, { "scenario": "base", "consumerMW": 1, "access": "winter", "housing": "camp", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 254.2, "launchMonths": 16, "powerRubPerKwh": 6.11, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -238, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 7.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 12.6 }, { "key": "contingency", "rubMln": 31.5 } ] }, { "scenario": "base", "consumerMW": 1, "access": "winter", "housing": "camp", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 306.7, "launchMonths": 16, "powerRubPerKwh": 7.28, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -285.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 10 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 15.2 }, { "key": "contingency", "rubMln": 38 } ] }, { "scenario": "base", "consumerMW": 1, "access": "winter", "housing": "exists", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 160.8, "launchMonths": 16, "powerRubPerKwh": 4.94, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -151.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 66 }, { "key": "logistics", "rubMln": 5 }, { "key": "site", "rubMln": 6.6 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 8 }, { "key": "contingency", "rubMln": 19.9 } ] }, { "scenario": "base", "consumerMW": 1, "access": "winter", "housing": "exists", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 213.4, "launchMonths": 16, "powerRubPerKwh": 6.11, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -199.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 7.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 10.6 }, { "key": "contingency", "rubMln": 26.5 } ] }, { "scenario": "base", "consumerMW": 1, "access": "winter", "housing": "exists", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 266, "launchMonths": 16, "powerRubPerKwh": 7.28, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -246.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 10 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 13.2 }, { "key": "contingency", "rubMln": 33 } ] }, { "scenario": "base", "consumerMW": 1, "access": "water", "housing": "camp", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 204, "launchMonths": 14, "powerRubPerKwh": 5, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -197.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 66 }, { "key": "logistics", "rubMln": 7 }, { "key": "site", "rubMln": 6.6 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 10.1 }, { "key": "contingency", "rubMln": 25.3 } ] }, { "scenario": "base", "consumerMW": 1, "access": "water", "housing": "camp", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 257.8, "launchMonths": 14, "powerRubPerKwh": 6.19, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -248.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 10.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 12.8 }, { "key": "contingency", "rubMln": 32 } ] }, { "scenario": "base", "consumerMW": 1, "access": "water", "housing": "camp", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 311.6, "launchMonths": 14, "powerRubPerKwh": 7.39, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -298.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 34.2 }, { "key": "design", "rubMln": 15.5 }, { "key": "contingency", "rubMln": 38.6 } ] }, { "scenario": "base", "consumerMW": 1, "access": "water", "housing": "exists", "variant": "min", "units": 2, "unitMW": 1, "installedMW": 2, "capexRubMln": 163.2, "launchMonths": 12, "powerRubPerKwh": 5, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -159.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 66 }, { "key": "logistics", "rubMln": 7 }, { "key": "site", "rubMln": 6.6 }, { "key": "electrical", "rubMln": 9.3 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 8.1 }, { "key": "contingency", "rubMln": 20.2 } ] }, { "scenario": "base", "consumerMW": 1, "access": "water", "housing": "exists", "variant": "rec", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 217, "launchMonths": 12, "powerRubPerKwh": 6.19, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -210.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 10.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 10.8 }, { "key": "contingency", "rubMln": 26.9 } ] }, { "scenario": "base", "consumerMW": 1, "access": "water", "housing": "exists", "variant": "rel", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 270.8, "launchMonths": 12, "powerRubPerKwh": 7.39, "gasM3PerHourPeak": 298, "gasMlnM3PerYear": 1.8, "paybackYears": null, "npvRubMln": -261.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.5 }, { "key": "design", "rubMln": 13.4 }, { "key": "contingency", "rubMln": 33.6 } ] }, { "scenario": "base", "consumerMW": 2, "access": "road", "housing": "camp", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 251, "launchMonths": 13, "powerRubPerKwh": 3.62, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -205.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 3 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 12.8 }, { "key": "contingency", "rubMln": 25.5 } ] }, { "scenario": "base", "consumerMW": 2, "access": "road", "housing": "camp", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 300.5, "launchMonths": 13, "powerRubPerKwh": 4.18, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -252.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 4 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 15.3 }, { "key": "contingency", "rubMln": 30.6 } ] }, { "scenario": "base", "consumerMW": 2, "access": "road", "housing": "camp", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 404.3, "launchMonths": 13, "powerRubPerKwh": 5.36, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -350.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 198 }, { "key": "logistics", "rubMln": 6 }, { "key": "site", "rubMln": 19.9 }, { "key": "electrical", "rubMln": 27.8 }, { "key": "gasprep_png", "rubMln": 12 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 20.6 }, { "key": "contingency", "rubMln": 41.1 } ] }, { "scenario": "base", "consumerMW": 2, "access": "road", "housing": "exists", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 203.1, "launchMonths": 11, "powerRubPerKwh": 3.62, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -159.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 3 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 10.3 }, { "key": "contingency", "rubMln": 20.7 } ] }, { "scenario": "base", "consumerMW": 2, "access": "road", "housing": "exists", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 252.6, "launchMonths": 11, "powerRubPerKwh": 4.18, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -206.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 4 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 12.8 }, { "key": "contingency", "rubMln": 25.7 } ] }, { "scenario": "base", "consumerMW": 2, "access": "road", "housing": "exists", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 356.3, "launchMonths": 11, "powerRubPerKwh": 5.36, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -305.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 198 }, { "key": "logistics", "rubMln": 6 }, { "key": "site", "rubMln": 19.9 }, { "key": "electrical", "rubMln": 27.8 }, { "key": "gasprep_png", "rubMln": 12 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 18.1 }, { "key": "contingency", "rubMln": 36.2 } ] }, { "scenario": "base", "consumerMW": 2, "access": "winter", "housing": "camp", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 262.9, "launchMonths": 16, "powerRubPerKwh": 3.68, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -209.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 7.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 13 }, { "key": "contingency", "rubMln": 32.6 } ] }, { "scenario": "base", "consumerMW": 2, "access": "winter", "housing": "camp", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 315.4, "launchMonths": 16, "powerRubPerKwh": 4.27, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -257.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 10 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 15.6 }, { "key": "contingency", "rubMln": 39.1 } ] }, { "scenario": "base", "consumerMW": 2, "access": "winter", "housing": "camp", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 425.4, "launchMonths": 16, "powerRubPerKwh": 5.49, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -357.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 198 }, { "key": "logistics", "rubMln": 15 }, { "key": "site", "rubMln": 19.9 }, { "key": "electrical", "rubMln": 27.8 }, { "key": "gasprep_png", "rubMln": 12 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 21.1 }, { "key": "contingency", "rubMln": 52.7 } ] }, { "scenario": "base", "consumerMW": 2, "access": "winter", "housing": "exists", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 213.7, "launchMonths": 16, "powerRubPerKwh": 3.68, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -163, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 7.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 10.6 }, { "key": "contingency", "rubMln": 26.5 } ] }, { "scenario": "base", "consumerMW": 2, "access": "winter", "housing": "exists", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 266.3, "launchMonths": 16, "powerRubPerKwh": 4.27, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -210.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 10 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 13.2 }, { "key": "contingency", "rubMln": 33 } ] }, { "scenario": "base", "consumerMW": 2, "access": "winter", "housing": "exists", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 376.2, "launchMonths": 16, "powerRubPerKwh": 5.49, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -310.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 198 }, { "key": "logistics", "rubMln": 15 }, { "key": "site", "rubMln": 19.9 }, { "key": "electrical", "rubMln": 27.8 }, { "key": "gasprep_png", "rubMln": 12 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 18.7 }, { "key": "contingency", "rubMln": 46.6 } ] }, { "scenario": "base", "consumerMW": 2, "access": "water", "housing": "camp", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 266.5, "launchMonths": 14, "powerRubPerKwh": 3.73, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -219.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 10.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 13.2 }, { "key": "contingency", "rubMln": 33 } ] }, { "scenario": "base", "consumerMW": 2, "access": "water", "housing": "camp", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 320.3, "launchMonths": 14, "powerRubPerKwh": 4.32, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -269.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 15.9 }, { "key": "contingency", "rubMln": 39.7 } ] }, { "scenario": "base", "consumerMW": 2, "access": "water", "housing": "camp", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 432.7, "launchMonths": 14, "powerRubPerKwh": 5.58, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -375.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 198 }, { "key": "logistics", "rubMln": 21 }, { "key": "site", "rubMln": 19.9 }, { "key": "electrical", "rubMln": 27.8 }, { "key": "gasprep_png", "rubMln": 12 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 41.4 }, { "key": "design", "rubMln": 21.5 }, { "key": "contingency", "rubMln": 53.6 } ] }, { "scenario": "base", "consumerMW": 2, "access": "water", "housing": "exists", "variant": "min", "units": 3, "unitMW": 1, "installedMW": 3, "capexRubMln": 217.3, "launchMonths": 12, "powerRubPerKwh": 3.73, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -172.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 99 }, { "key": "logistics", "rubMln": 10.5 }, { "key": "site", "rubMln": 9.9 }, { "key": "electrical", "rubMln": 13.9 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 10.8 }, { "key": "contingency", "rubMln": 26.9 } ] }, { "scenario": "base", "consumerMW": 2, "access": "water", "housing": "exists", "variant": "rec", "units": 4, "unitMW": 1, "installedMW": 4, "capexRubMln": 271.1, "launchMonths": 12, "powerRubPerKwh": 4.32, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -223.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 132 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 13.3 }, { "key": "electrical", "rubMln": 18.6 }, { "key": "gasprep_png", "rubMln": 8 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 13.4 }, { "key": "contingency", "rubMln": 33.6 } ] }, { "scenario": "base", "consumerMW": 2, "access": "water", "housing": "exists", "variant": "rel", "units": 6, "unitMW": 1, "installedMW": 6, "capexRubMln": 383.5, "launchMonths": 12, "powerRubPerKwh": 5.58, "gasM3PerHourPeak": 573, "gasMlnM3PerYear": 3.4, "paybackYears": null, "npvRubMln": -329.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 198 }, { "key": "logistics", "rubMln": 21 }, { "key": "site", "rubMln": 19.9 }, { "key": "electrical", "rubMln": 27.8 }, { "key": "gasprep_png", "rubMln": 12 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 19 }, { "key": "contingency", "rubMln": 47.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "road", "housing": "camp", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 477.4, "launchMonths": 13, "powerRubPerKwh": 3.14, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 10.9, "npvRubMln": -249.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 231 }, { "key": "logistics", "rubMln": 7 }, { "key": "site", "rubMln": 23.2 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 24.3 }, { "key": "contingency", "rubMln": 48.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "road", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 529.2, "launchMonths": 13, "powerRubPerKwh": 3.38, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 11.7, "npvRubMln": -295.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 264 }, { "key": "logistics", "rubMln": 8 }, { "key": "site", "rubMln": 26.5 }, { "key": "electrical", "rubMln": 37.1 }, { "key": "gasprep_png", "rubMln": 16 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 26.9 }, { "key": "contingency", "rubMln": 53.8 } ] }, { "scenario": "base", "consumerMW": 5, "access": "road", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 840.4, "launchMonths": 15, "powerRubPerKwh": 4.79, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": null, "npvRubMln": -571.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 42.7 }, { "key": "contingency", "rubMln": 85.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "road", "housing": "exists", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 408.2, "launchMonths": 11, "powerRubPerKwh": 3.14, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 9.5, "npvRubMln": -184.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 231 }, { "key": "logistics", "rubMln": 7 }, { "key": "site", "rubMln": 23.2 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 20.8 }, { "key": "contingency", "rubMln": 41.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "road", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 460, "launchMonths": 11, "powerRubPerKwh": 3.38, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 10.3, "npvRubMln": -230.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 264 }, { "key": "logistics", "rubMln": 8 }, { "key": "site", "rubMln": 26.5 }, { "key": "electrical", "rubMln": 37.1 }, { "key": "gasprep_png", "rubMln": 16 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 23.4 }, { "key": "contingency", "rubMln": 46.8 } ] }, { "scenario": "base", "consumerMW": 5, "access": "road", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 771.2, "launchMonths": 13, "powerRubPerKwh": 4.79, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": null, "npvRubMln": -508.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 39.2 }, { "key": "contingency", "rubMln": 78.4 } ] }, { "scenario": "base", "consumerMW": 5, "access": "winter", "housing": "camp", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 502.2, "launchMonths": 16, "powerRubPerKwh": 3.2, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 11.6, "npvRubMln": -262.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 231 }, { "key": "logistics", "rubMln": 17.5 }, { "key": "site", "rubMln": 23.2 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 24.9 }, { "key": "contingency", "rubMln": 62.3 } ] }, { "scenario": "base", "consumerMW": 5, "access": "winter", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 557.2, "launchMonths": 16, "powerRubPerKwh": 3.45, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 12.4, "npvRubMln": -309, "capexItemsRubMln": [ { "key": "gen", "rubMln": 264 }, { "key": "logistics", "rubMln": 20 }, { "key": "site", "rubMln": 26.5 }, { "key": "electrical", "rubMln": 37.1 }, { "key": "gasprep_png", "rubMln": 16 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 27.6 }, { "key": "contingency", "rubMln": 69.1 } ] }, { "scenario": "base", "consumerMW": 5, "access": "winter", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 887.2, "launchMonths": 17, "powerRubPerKwh": 4.92, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": null, "npvRubMln": -589.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 35 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 44 }, { "key": "contingency", "rubMln": 110 } ] }, { "scenario": "base", "consumerMW": 5, "access": "winter", "housing": "exists", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 431.2, "launchMonths": 16, "powerRubPerKwh": 3.2, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 10.3, "npvRubMln": -199.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 231 }, { "key": "logistics", "rubMln": 17.5 }, { "key": "site", "rubMln": 23.2 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 21.4 }, { "key": "contingency", "rubMln": 53.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "winter", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 486.2, "launchMonths": 16, "powerRubPerKwh": 3.45, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 11.3, "npvRubMln": -246, "capexItemsRubMln": [ { "key": "gen", "rubMln": 264 }, { "key": "logistics", "rubMln": 20 }, { "key": "site", "rubMln": 26.5 }, { "key": "electrical", "rubMln": 37.1 }, { "key": "gasprep_png", "rubMln": 16 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 24.1 }, { "key": "contingency", "rubMln": 60.3 } ] }, { "scenario": "base", "consumerMW": 5, "access": "winter", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 816.2, "launchMonths": 17, "powerRubPerKwh": 4.92, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": null, "npvRubMln": -526.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 35 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 40.5 }, { "key": "contingency", "rubMln": 101.2 } ] }, { "scenario": "base", "consumerMW": 5, "access": "water", "housing": "camp", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 510.7, "launchMonths": 14, "powerRubPerKwh": 3.24, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 11.5, "npvRubMln": -278.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 231 }, { "key": "logistics", "rubMln": 24.5 }, { "key": "site", "rubMln": 23.2 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 25.3 }, { "key": "contingency", "rubMln": 63.3 } ] }, { "scenario": "base", "consumerMW": 5, "access": "water", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 566.9, "launchMonths": 14, "powerRubPerKwh": 3.49, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 12.4, "npvRubMln": -327.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 264 }, { "key": "logistics", "rubMln": 28 }, { "key": "site", "rubMln": 26.5 }, { "key": "electrical", "rubMln": 37.1 }, { "key": "gasprep_png", "rubMln": 16 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 28.1 }, { "key": "contingency", "rubMln": 70.3 } ] }, { "scenario": "base", "consumerMW": 5, "access": "water", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 904.1, "launchMonths": 16, "powerRubPerKwh": 5, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": null, "npvRubMln": -624.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 49 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 59.4 }, { "key": "design", "rubMln": 44.8 }, { "key": "contingency", "rubMln": 112.1 } ] }, { "scenario": "base", "consumerMW": 5, "access": "water", "housing": "exists", "variant": "min", "units": 7, "unitMW": 1, "installedMW": 7, "capexRubMln": 439.7, "launchMonths": 12, "powerRubPerKwh": 3.24, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 10.2, "npvRubMln": -212.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 231 }, { "key": "logistics", "rubMln": 24.5 }, { "key": "site", "rubMln": 23.2 }, { "key": "electrical", "rubMln": 32.5 }, { "key": "gasprep_png", "rubMln": 14 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 21.8 }, { "key": "contingency", "rubMln": 54.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "water", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 1, "installedMW": 8, "capexRubMln": 495.9, "launchMonths": 12, "powerRubPerKwh": 3.49, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": 11.1, "npvRubMln": -262.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 264 }, { "key": "logistics", "rubMln": 28 }, { "key": "site", "rubMln": 26.5 }, { "key": "electrical", "rubMln": 37.1 }, { "key": "gasprep_png", "rubMln": 16 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 24.6 }, { "key": "contingency", "rubMln": 61.5 } ] }, { "scenario": "base", "consumerMW": 5, "access": "water", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 1, "installedMW": 14, "capexRubMln": 833.1, "launchMonths": 14, "powerRubPerKwh": 5, "gasM3PerHourPeak": 1418, "gasMlnM3PerYear": 8.5, "paybackYears": null, "npvRubMln": -561.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 49 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 0.8 }, { "key": "design", "rubMln": 41.3 }, { "key": "contingency", "rubMln": 103.3 } ] }, { "scenario": "base", "consumerMW": 10, "access": "road", "housing": "camp", "variant": "min", "units": 7, "unitMW": 2, "installedMW": 14, "capexRubMln": 885, "launchMonths": 15, "powerRubPerKwh": 3.03, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 10.9, "npvRubMln": -465.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 45 }, { "key": "contingency", "rubMln": 90 } ] }, { "scenario": "base", "consumerMW": 10, "access": "road", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 2, "installedMW": 16, "capexRubMln": 988.7, "launchMonths": 15, "powerRubPerKwh": 3.27, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 11.8, "npvRubMln": -557, "capexItemsRubMln": [ { "key": "gen", "rubMln": 528 }, { "key": "logistics", "rubMln": 16 }, { "key": "site", "rubMln": 53 }, { "key": "electrical", "rubMln": 74.2 }, { "key": "gasprep_png", "rubMln": 32 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 50.3 }, { "key": "contingency", "rubMln": 100.5 } ] }, { "scenario": "base", "consumerMW": 10, "access": "road", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 2, "installedMW": 28, "capexRubMln": 1611.1, "launchMonths": 16, "powerRubPerKwh": 4.69, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": null, "npvRubMln": -1106.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 28 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 81.9 }, { "key": "contingency", "rubMln": 163.8 } ] }, { "scenario": "base", "consumerMW": 10, "access": "road", "housing": "exists", "variant": "min", "units": 7, "unitMW": 2, "installedMW": 14, "capexRubMln": 772.7, "launchMonths": 13, "powerRubPerKwh": 3.03, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 9.8, "npvRubMln": -360.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 14 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 39.3 }, { "key": "contingency", "rubMln": 78.6 } ] }, { "scenario": "base", "consumerMW": 10, "access": "road", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 2, "installedMW": 16, "capexRubMln": 876.4, "launchMonths": 13, "powerRubPerKwh": 3.27, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 10.7, "npvRubMln": -452.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 528 }, { "key": "logistics", "rubMln": 16 }, { "key": "site", "rubMln": 53 }, { "key": "electrical", "rubMln": 74.2 }, { "key": "gasprep_png", "rubMln": 32 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 44.6 }, { "key": "contingency", "rubMln": 89.1 } ] }, { "scenario": "base", "consumerMW": 10, "access": "road", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 2, "installedMW": 28, "capexRubMln": 1498.7, "launchMonths": 14, "powerRubPerKwh": 4.69, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": null, "npvRubMln": -1004.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 28 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 76.2 }, { "key": "contingency", "rubMln": 152.4 } ] }, { "scenario": "base", "consumerMW": 10, "access": "winter", "housing": "camp", "variant": "min", "units": 7, "unitMW": 2, "installedMW": 14, "capexRubMln": 932.9, "launchMonths": 17, "powerRubPerKwh": 3.09, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 11.6, "npvRubMln": -488.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 35 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 46.3 }, { "key": "contingency", "rubMln": 115.7 } ] }, { "scenario": "base", "consumerMW": 10, "access": "winter", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 2, "installedMW": 16, "capexRubMln": 1042.9, "launchMonths": 17, "powerRubPerKwh": 3.34, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 12.5, "npvRubMln": -581.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 528 }, { "key": "logistics", "rubMln": 40 }, { "key": "site", "rubMln": 53 }, { "key": "electrical", "rubMln": 74.2 }, { "key": "gasprep_png", "rubMln": 32 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 51.7 }, { "key": "contingency", "rubMln": 129.3 } ] }, { "scenario": "base", "consumerMW": 10, "access": "winter", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 2, "installedMW": 28, "capexRubMln": 1702.8, "launchMonths": 17, "powerRubPerKwh": 4.81, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": null, "npvRubMln": -1141.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 70 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 84.4 }, { "key": "contingency", "rubMln": 211.1 } ] }, { "scenario": "base", "consumerMW": 10, "access": "winter", "housing": "exists", "variant": "min", "units": 7, "unitMW": 2, "installedMW": 14, "capexRubMln": 817.7, "launchMonths": 17, "powerRubPerKwh": 3.09, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 10.5, "npvRubMln": -386.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 35 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 40.5 }, { "key": "contingency", "rubMln": 101.4 } ] }, { "scenario": "base", "consumerMW": 10, "access": "winter", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 2, "installedMW": 16, "capexRubMln": 927.7, "launchMonths": 17, "powerRubPerKwh": 3.34, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 11.4, "npvRubMln": -479.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 528 }, { "key": "logistics", "rubMln": 40 }, { "key": "site", "rubMln": 53 }, { "key": "electrical", "rubMln": 74.2 }, { "key": "gasprep_png", "rubMln": 32 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 46 }, { "key": "contingency", "rubMln": 115 } ] }, { "scenario": "base", "consumerMW": 10, "access": "winter", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 2, "installedMW": 28, "capexRubMln": 1587.6, "launchMonths": 17, "powerRubPerKwh": 4.81, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": null, "npvRubMln": -1039.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 70 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 78.7 }, { "key": "contingency", "rubMln": 196.8 } ] }, { "scenario": "base", "consumerMW": 10, "access": "water", "housing": "camp", "variant": "min", "units": 7, "unitMW": 2, "installedMW": 14, "capexRubMln": 949.9, "launchMonths": 16, "powerRubPerKwh": 3.13, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 11.6, "npvRubMln": -521.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 49 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 47.1 }, { "key": "contingency", "rubMln": 117.8 } ] }, { "scenario": "base", "consumerMW": 10, "access": "water", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 2, "installedMW": 16, "capexRubMln": 1062.3, "launchMonths": 16, "powerRubPerKwh": 3.38, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 12.6, "npvRubMln": -619.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 528 }, { "key": "logistics", "rubMln": 56 }, { "key": "site", "rubMln": 53 }, { "key": "electrical", "rubMln": 74.2 }, { "key": "gasprep_png", "rubMln": 32 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 52.7 }, { "key": "contingency", "rubMln": 131.7 } ] }, { "scenario": "base", "consumerMW": 10, "access": "water", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 2, "installedMW": 28, "capexRubMln": 1736.7, "launchMonths": 17, "powerRubPerKwh": 4.89, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": null, "npvRubMln": -1211.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 98 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 97.2 }, { "key": "design", "rubMln": 86.1 }, { "key": "contingency", "rubMln": 215.3 } ] }, { "scenario": "base", "consumerMW": 10, "access": "water", "housing": "exists", "variant": "min", "units": 7, "unitMW": 2, "installedMW": 14, "capexRubMln": 834.7, "launchMonths": 14, "powerRubPerKwh": 3.13, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 10.4, "npvRubMln": -415.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 462 }, { "key": "logistics", "rubMln": 49 }, { "key": "site", "rubMln": 46.4 }, { "key": "electrical", "rubMln": 64.9 }, { "key": "gasprep_png", "rubMln": 28 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 41.4 }, { "key": "contingency", "rubMln": 103.5 } ] }, { "scenario": "base", "consumerMW": 10, "access": "water", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 2, "installedMW": 16, "capexRubMln": 947.1, "launchMonths": 14, "powerRubPerKwh": 3.38, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": 11.3, "npvRubMln": -514.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 528 }, { "key": "logistics", "rubMln": 56 }, { "key": "site", "rubMln": 53 }, { "key": "electrical", "rubMln": 74.2 }, { "key": "gasprep_png", "rubMln": 32 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 47 }, { "key": "contingency", "rubMln": 117.4 } ] }, { "scenario": "base", "consumerMW": 10, "access": "water", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 2, "installedMW": 28, "capexRubMln": 1621.5, "launchMonths": 15, "powerRubPerKwh": 4.89, "gasM3PerHourPeak": 2836, "gasMlnM3PerYear": 17, "paybackYears": null, "npvRubMln": -1109, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 98 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2 }, { "key": "design", "rubMln": 80.4 }, { "key": "contingency", "rubMln": 201 } ] }, { "scenario": "base", "consumerMW": 20, "access": "road", "housing": "camp", "variant": "min", "units": 7, "unitMW": 4, "installedMW": 28, "capexRubMln": 1683.3, "launchMonths": 16, "powerRubPerKwh": 2.98, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 9.4, "npvRubMln": -718.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 28 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 85.6 }, { "key": "contingency", "rubMln": 171.2 } ] }, { "scenario": "base", "consumerMW": 20, "access": "road", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 4, "installedMW": 32, "capexRubMln": 1890.7, "launchMonths": 18, "powerRubPerKwh": 3.21, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 10.3, "npvRubMln": -910.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1056 }, { "key": "logistics", "rubMln": 32 }, { "key": "site", "rubMln": 106 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 96.1 }, { "key": "contingency", "rubMln": 192.3 } ] }, { "scenario": "base", "consumerMW": 20, "access": "road", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 4, "installedMW": 56, "capexRubMln": 3135.4, "launchMonths": 21, "powerRubPerKwh": 4.63, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": null, "npvRubMln": -2002.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1848 }, { "key": "logistics", "rubMln": 56 }, { "key": "site", "rubMln": 185.5 }, { "key": "electrical", "rubMln": 259.7 }, { "key": "gasprep_png", "rubMln": 112 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 159.4 }, { "key": "contingency", "rubMln": 318.9 } ] }, { "scenario": "base", "consumerMW": 20, "access": "road", "housing": "exists", "variant": "min", "units": 7, "unitMW": 4, "installedMW": 28, "capexRubMln": 1499.3, "launchMonths": 14, "powerRubPerKwh": 2.98, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 8.5, "npvRubMln": -542.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 28 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 76.2 }, { "key": "contingency", "rubMln": 152.5 } ] }, { "scenario": "base", "consumerMW": 20, "access": "road", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 4, "installedMW": 32, "capexRubMln": 1706.8, "launchMonths": 16, "powerRubPerKwh": 3.21, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 9.4, "npvRubMln": -737.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1056 }, { "key": "logistics", "rubMln": 32 }, { "key": "site", "rubMln": 106 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 86.8 }, { "key": "contingency", "rubMln": 173.6 } ] }, { "scenario": "base", "consumerMW": 20, "access": "road", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 4, "installedMW": 56, "capexRubMln": 2951.4, "launchMonths": 19, "powerRubPerKwh": 4.63, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": null, "npvRubMln": -1838.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1848 }, { "key": "logistics", "rubMln": 56 }, { "key": "site", "rubMln": 185.5 }, { "key": "electrical", "rubMln": 259.7 }, { "key": "gasprep_png", "rubMln": 112 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 150.1 }, { "key": "contingency", "rubMln": 300.1 } ] }, { "scenario": "base", "consumerMW": 20, "access": "winter", "housing": "camp", "variant": "min", "units": 7, "unitMW": 4, "installedMW": 28, "capexRubMln": 1776.9, "launchMonths": 17, "powerRubPerKwh": 3.04, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 9.8, "npvRubMln": -760.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 70 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 88.1 }, { "key": "contingency", "rubMln": 220.3 } ] }, { "scenario": "base", "consumerMW": 20, "access": "winter", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 4, "installedMW": 32, "capexRubMln": 1996.9, "launchMonths": 19, "powerRubPerKwh": 3.28, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 10.8, "npvRubMln": -954.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1056 }, { "key": "logistics", "rubMln": 80 }, { "key": "site", "rubMln": 106 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 99 }, { "key": "contingency", "rubMln": 247.5 } ] }, { "scenario": "base", "consumerMW": 20, "access": "winter", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 4, "installedMW": 56, "capexRubMln": 3316.7, "launchMonths": 22, "powerRubPerKwh": 4.75, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": null, "npvRubMln": -2067.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1848 }, { "key": "logistics", "rubMln": 140 }, { "key": "site", "rubMln": 185.5 }, { "key": "electrical", "rubMln": 259.7 }, { "key": "gasprep_png", "rubMln": 112 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 164.5 }, { "key": "contingency", "rubMln": 411.2 } ] }, { "scenario": "base", "consumerMW": 20, "access": "winter", "housing": "exists", "variant": "min", "units": 7, "unitMW": 4, "installedMW": 28, "capexRubMln": 1588.2, "launchMonths": 17, "powerRubPerKwh": 3.04, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 9.1, "npvRubMln": -594.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 70 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 78.8 }, { "key": "contingency", "rubMln": 196.9 } ] }, { "scenario": "base", "consumerMW": 20, "access": "winter", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 4, "installedMW": 32, "capexRubMln": 1808.2, "launchMonths": 18, "powerRubPerKwh": 3.28, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 10, "npvRubMln": -785.4, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1056 }, { "key": "logistics", "rubMln": 80 }, { "key": "site", "rubMln": 106 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 89.7 }, { "key": "contingency", "rubMln": 224.2 } ] }, { "scenario": "base", "consumerMW": 20, "access": "winter", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 4, "installedMW": 56, "capexRubMln": 3128.1, "launchMonths": 20, "powerRubPerKwh": 4.75, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": null, "npvRubMln": -1901.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1848 }, { "key": "logistics", "rubMln": 140 }, { "key": "site", "rubMln": 185.5 }, { "key": "electrical", "rubMln": 259.7 }, { "key": "gasprep_png", "rubMln": 112 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 155.1 }, { "key": "contingency", "rubMln": 387.8 } ] }, { "scenario": "base", "consumerMW": 20, "access": "water", "housing": "camp", "variant": "min", "units": 7, "unitMW": 4, "installedMW": 28, "capexRubMln": 1810.8, "launchMonths": 17, "powerRubPerKwh": 3.08, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 10, "npvRubMln": -829.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 98 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 89.8 }, { "key": "contingency", "rubMln": 224.5 } ] }, { "scenario": "base", "consumerMW": 20, "access": "water", "housing": "camp", "variant": "rec", "units": 8, "unitMW": 4, "installedMW": 32, "capexRubMln": 2035.6, "launchMonths": 19, "powerRubPerKwh": 3.33, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 11, "npvRubMln": -1033.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1056 }, { "key": "logistics", "rubMln": 112 }, { "key": "site", "rubMln": 106 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 100.9 }, { "key": "contingency", "rubMln": 252.3 } ] }, { "scenario": "base", "consumerMW": 20, "access": "water", "housing": "camp", "variant": "rel", "units": 14, "unitMW": 4, "installedMW": 56, "capexRubMln": 3384.5, "launchMonths": 22, "powerRubPerKwh": 4.83, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": null, "npvRubMln": -2204.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1848 }, { "key": "logistics", "rubMln": 196 }, { "key": "site", "rubMln": 185.5 }, { "key": "electrical", "rubMln": 259.7 }, { "key": "gasprep_png", "rubMln": 112 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 158.4 }, { "key": "design", "rubMln": 167.8 }, { "key": "contingency", "rubMln": 419.6 } ] }, { "scenario": "base", "consumerMW": 20, "access": "water", "housing": "exists", "variant": "min", "units": 7, "unitMW": 4, "installedMW": 28, "capexRubMln": 1622.1, "launchMonths": 15, "powerRubPerKwh": 3.08, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 9.1, "npvRubMln": -651.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 924 }, { "key": "logistics", "rubMln": 98 }, { "key": "site", "rubMln": 92.8 }, { "key": "electrical", "rubMln": 129.9 }, { "key": "gasprep_png", "rubMln": 56 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 80.4 }, { "key": "contingency", "rubMln": 201.1 } ] }, { "scenario": "base", "consumerMW": 20, "access": "water", "housing": "exists", "variant": "rec", "units": 8, "unitMW": 4, "installedMW": 32, "capexRubMln": 1846.9, "launchMonths": 17, "powerRubPerKwh": 3.33, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": 10.1, "npvRubMln": -859, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1056 }, { "key": "logistics", "rubMln": 112 }, { "key": "site", "rubMln": 106 }, { "key": "electrical", "rubMln": 148.4 }, { "key": "gasprep_png", "rubMln": 64 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 91.6 }, { "key": "contingency", "rubMln": 229 } ] }, { "scenario": "base", "consumerMW": 20, "access": "water", "housing": "exists", "variant": "rel", "units": 14, "unitMW": 4, "installedMW": 56, "capexRubMln": 3195.9, "launchMonths": 20, "powerRubPerKwh": 4.83, "gasM3PerHourPeak": 5672, "gasMlnM3PerYear": 34, "paybackYears": null, "npvRubMln": -2039.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 1848 }, { "key": "logistics", "rubMln": 196 }, { "key": "site", "rubMln": 185.5 }, { "key": "electrical", "rubMln": 259.7 }, { "key": "gasprep_png", "rubMln": 112 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 2.5 }, { "key": "design", "rubMln": 158.5 }, { "key": "contingency", "rubMln": 396.2 } ] }, { "scenario": "base", "consumerMW": 50, "access": "road", "housing": "camp", "variant": "min", "units": 18, "unitMW": 4, "installedMW": 72, "capexRubMln": 4183.9, "launchMonths": 24, "powerRubPerKwh": 2.99, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.5, "npvRubMln": -1718.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2376 }, { "key": "logistics", "rubMln": 72 }, { "key": "site", "rubMln": 238.5 }, { "key": "electrical", "rubMln": 333.9 }, { "key": "gasprep_png", "rubMln": 144 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 212.7 }, { "key": "contingency", "rubMln": 425.5 } ] }, { "scenario": "base", "consumerMW": 50, "access": "road", "housing": "camp", "variant": "rec", "units": 19, "unitMW": 4, "installedMW": 76, "capexRubMln": 4391.4, "launchMonths": 24, "powerRubPerKwh": 3.09, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.8, "npvRubMln": -1896, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2508 }, { "key": "logistics", "rubMln": 76 }, { "key": "site", "rubMln": 251.8 }, { "key": "electrical", "rubMln": 352.5 }, { "key": "gasprep_png", "rubMln": 152 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 223.3 }, { "key": "contingency", "rubMln": 446.6 } ] }, { "scenario": "base", "consumerMW": 50, "access": "road", "housing": "camp", "variant": "rel", "units": 36, "unitMW": 4, "installedMW": 144, "capexRubMln": 7917.9, "launchMonths": 34, "powerRubPerKwh": 4.69, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": null, "npvRubMln": -4981.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 4752 }, { "key": "logistics", "rubMln": 144 }, { "key": "site", "rubMln": 477 }, { "key": "electrical", "rubMln": 667.8 }, { "key": "gasprep_png", "rubMln": 288 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 402.6 }, { "key": "contingency", "rubMln": 805.2 } ] }, { "scenario": "base", "consumerMW": 50, "access": "road", "housing": "exists", "variant": "min", "units": 18, "unitMW": 4, "installedMW": 72, "capexRubMln": 3783, "launchMonths": 22, "powerRubPerKwh": 2.99, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 8.8, "npvRubMln": -1348.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2376 }, { "key": "logistics", "rubMln": 72 }, { "key": "site", "rubMln": 238.5 }, { "key": "electrical", "rubMln": 333.9 }, { "key": "gasprep_png", "rubMln": 144 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 192.4 }, { "key": "contingency", "rubMln": 384.7 } ] }, { "scenario": "base", "consumerMW": 50, "access": "road", "housing": "exists", "variant": "rec", "units": 19, "unitMW": 4, "installedMW": 76, "capexRubMln": 3990.4, "launchMonths": 22, "powerRubPerKwh": 3.09, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9, "npvRubMln": -1526.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2508 }, { "key": "logistics", "rubMln": 76 }, { "key": "site", "rubMln": 251.8 }, { "key": "electrical", "rubMln": 352.5 }, { "key": "gasprep_png", "rubMln": 152 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 202.9 }, { "key": "contingency", "rubMln": 405.8 } ] }, { "scenario": "base", "consumerMW": 50, "access": "road", "housing": "exists", "variant": "rel", "units": 36, "unitMW": 4, "installedMW": 144, "capexRubMln": 7517, "launchMonths": 32, "powerRubPerKwh": 4.69, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 14.5, "npvRubMln": -4649.6, "capexItemsRubMln": [ { "key": "gen", "rubMln": 4752 }, { "key": "logistics", "rubMln": 144 }, { "key": "site", "rubMln": 477 }, { "key": "electrical", "rubMln": 667.8 }, { "key": "gasprep_png", "rubMln": 288 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 382.2 }, { "key": "contingency", "rubMln": 764.4 } ] }, { "scenario": "base", "consumerMW": 50, "access": "winter", "housing": "camp", "variant": "min", "units": 18, "unitMW": 4, "installedMW": 72, "capexRubMln": 4421, "launchMonths": 25, "powerRubPerKwh": 3.05, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.9, "npvRubMln": -1811.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2376 }, { "key": "logistics", "rubMln": 180 }, { "key": "site", "rubMln": 238.5 }, { "key": "electrical", "rubMln": 333.9 }, { "key": "gasprep_png", "rubMln": 144 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 219.2 }, { "key": "contingency", "rubMln": 548.1 } ] }, { "scenario": "base", "consumerMW": 50, "access": "winter", "housing": "camp", "variant": "rec", "units": 19, "unitMW": 4, "installedMW": 76, "capexRubMln": 4641, "launchMonths": 25, "powerRubPerKwh": 3.15, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 10.3, "npvRubMln": -1992.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2508 }, { "key": "logistics", "rubMln": 190 }, { "key": "site", "rubMln": 251.8 }, { "key": "electrical", "rubMln": 352.5 }, { "key": "gasprep_png", "rubMln": 152 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 230.1 }, { "key": "contingency", "rubMln": 575.3 } ] }, { "scenario": "base", "consumerMW": 50, "access": "winter", "housing": "camp", "variant": "rel", "units": 36, "unitMW": 4, "installedMW": 144, "capexRubMln": 8380.6, "launchMonths": 35, "powerRubPerKwh": 4.82, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": null, "npvRubMln": -5113, "capexItemsRubMln": [ { "key": "gen", "rubMln": 4752 }, { "key": "logistics", "rubMln": 360 }, { "key": "site", "rubMln": 477 }, { "key": "electrical", "rubMln": 667.8 }, { "key": "gasprep_png", "rubMln": 288 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 415.6 }, { "key": "contingency", "rubMln": 1038.9 } ] }, { "scenario": "base", "consumerMW": 50, "access": "winter", "housing": "exists", "variant": "min", "units": 18, "unitMW": 4, "installedMW": 72, "capexRubMln": 4009.8, "launchMonths": 23, "powerRubPerKwh": 3.05, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.2, "npvRubMln": -1437.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2376 }, { "key": "logistics", "rubMln": 180 }, { "key": "site", "rubMln": 238.5 }, { "key": "electrical", "rubMln": 333.9 }, { "key": "gasprep_png", "rubMln": 144 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 198.8 }, { "key": "contingency", "rubMln": 497.1 } ] }, { "scenario": "base", "consumerMW": 50, "access": "winter", "housing": "exists", "variant": "rec", "units": 19, "unitMW": 4, "installedMW": 76, "capexRubMln": 4229.8, "launchMonths": 23, "powerRubPerKwh": 3.15, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.4, "npvRubMln": -1619.3, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2508 }, { "key": "logistics", "rubMln": 190 }, { "key": "site", "rubMln": 251.8 }, { "key": "electrical", "rubMln": 352.5 }, { "key": "gasprep_png", "rubMln": 152 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 209.7 }, { "key": "contingency", "rubMln": 524.4 } ] }, { "scenario": "base", "consumerMW": 50, "access": "winter", "housing": "exists", "variant": "rel", "units": 36, "unitMW": 4, "installedMW": 144, "capexRubMln": 7969.4, "launchMonths": 33, "powerRubPerKwh": 4.82, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": null, "npvRubMln": -4779.2, "capexItemsRubMln": [ { "key": "gen", "rubMln": 4752 }, { "key": "logistics", "rubMln": 360 }, { "key": "site", "rubMln": 477 }, { "key": "electrical", "rubMln": 667.8 }, { "key": "gasprep_png", "rubMln": 288 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 395.2 }, { "key": "contingency", "rubMln": 987.9 } ] }, { "scenario": "base", "consumerMW": 50, "access": "water", "housing": "camp", "variant": "min", "units": 18, "unitMW": 4, "installedMW": 72, "capexRubMln": 4508.1, "launchMonths": 25, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 10.1, "npvRubMln": -1985.7, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2376 }, { "key": "logistics", "rubMln": 252 }, { "key": "site", "rubMln": 238.5 }, { "key": "electrical", "rubMln": 333.9 }, { "key": "gasprep_png", "rubMln": 144 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 223.5 }, { "key": "contingency", "rubMln": 558.9 } ] }, { "scenario": "base", "consumerMW": 50, "access": "water", "housing": "camp", "variant": "rec", "units": 19, "unitMW": 4, "installedMW": 76, "capexRubMln": 4732.9, "launchMonths": 25, "powerRubPerKwh": 3.2, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 10.3, "npvRubMln": -2176.1, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2508 }, { "key": "logistics", "rubMln": 266 }, { "key": "site", "rubMln": 251.8 }, { "key": "electrical", "rubMln": 352.5 }, { "key": "gasprep_png", "rubMln": 152 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 234.7 }, { "key": "contingency", "rubMln": 586.7 } ] }, { "scenario": "base", "consumerMW": 50, "access": "water", "housing": "camp", "variant": "rel", "units": 36, "unitMW": 4, "installedMW": 144, "capexRubMln": 8554.8, "launchMonths": 35, "powerRubPerKwh": 4.9, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": null, "npvRubMln": -5453, "capexItemsRubMln": [ { "key": "gen", "rubMln": 4752 }, { "key": "logistics", "rubMln": 504 }, { "key": "site", "rubMln": 477 }, { "key": "electrical", "rubMln": 667.8 }, { "key": "gasprep_png", "rubMln": 288 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp", "rubMln": 343.8 }, { "key": "design", "rubMln": 424.2 }, { "key": "contingency", "rubMln": 1060.5 } ] }, { "scenario": "base", "consumerMW": 50, "access": "water", "housing": "exists", "variant": "min", "units": 18, "unitMW": 4, "installedMW": 72, "capexRubMln": 4096.9, "launchMonths": 23, "powerRubPerKwh": 3.1, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.3, "npvRubMln": -1612.5, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2376 }, { "key": "logistics", "rubMln": 252 }, { "key": "site", "rubMln": 238.5 }, { "key": "electrical", "rubMln": 333.9 }, { "key": "gasprep_png", "rubMln": 144 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 203.2 }, { "key": "contingency", "rubMln": 507.9 } ] }, { "scenario": "base", "consumerMW": 50, "access": "water", "housing": "exists", "variant": "rec", "units": 19, "unitMW": 4, "installedMW": 76, "capexRubMln": 4321.8, "launchMonths": 23, "powerRubPerKwh": 3.2, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": 9.6, "npvRubMln": -1803.8, "capexItemsRubMln": [ { "key": "gen", "rubMln": 2508 }, { "key": "logistics", "rubMln": 266 }, { "key": "site", "rubMln": 251.8 }, { "key": "electrical", "rubMln": 352.5 }, { "key": "gasprep_png", "rubMln": 152 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 214.3 }, { "key": "contingency", "rubMln": 535.8 } ] }, { "scenario": "base", "consumerMW": 50, "access": "water", "housing": "exists", "variant": "rel", "units": 36, "unitMW": 4, "installedMW": 144, "capexRubMln": 8143.7, "launchMonths": 33, "powerRubPerKwh": 4.9, "gasM3PerHourPeak": 14241, "gasMlnM3PerYear": 85.3, "paybackYears": null, "npvRubMln": -5120.9, "capexItemsRubMln": [ { "key": "gen", "rubMln": 4752 }, { "key": "logistics", "rubMln": 504 }, { "key": "site", "rubMln": 477 }, { "key": "electrical", "rubMln": 667.8 }, { "key": "gasprep_png", "rubMln": 288 }, { "key": "pipeline", "rubMln": 37.5 }, { "key": "camp_adapt", "rubMln": 4 }, { "key": "design", "rubMln": 403.8 }, { "key": "contingency", "rubMln": 1009.5 } ] } ] }