diff --git a/data/README.rst b/data/README.rst index 8448e1d3..b22bb310 100644 --- a/data/README.rst +++ b/data/README.rst @@ -25,6 +25,9 @@ on every data file you have changed, so minor encoding differences (such as wether or not to put `"` around fields in a CSV) do not result in spurious merge conflicts later on. +We also added the *dataGeneratorScripts* folder, that includes some python scripts +which generate data files for the data repositories from various sources. + Where to get the data: Public Domain ------------------------------------ diff --git a/data/gendatafilesfromxlsx.py b/data/dataGeneratorScripts/generateDataFromExcelSpreadsheet/gendatafilesfromxlsx.py old mode 100755 new mode 100644 similarity index 100% rename from data/gendatafilesfromxlsx.py rename to data/dataGeneratorScripts/generateDataFromExcelSpreadsheet/gendatafilesfromxlsx.py diff --git a/data/dataGeneratorScripts/generateRenewables/README.rst b/data/dataGeneratorScripts/generateRenewables/README.rst new file mode 100644 index 00000000..4bcab0c2 --- /dev/null +++ b/data/dataGeneratorScripts/generateRenewables/README.rst @@ -0,0 +1,37 @@ +renewable_energy import script +============================== + +The importMarktStammDaten.py script imports data from the Marktstammdaten Register and saves them into the +renewable_energy data file (2018.csv). The Marktstammdaten Register lists all local energy sources (alle Strom- und Gaserzeugungsanlagen) +in germany including wind turbines, solar cells etc. but also fossil fuel dependent energy producers +like small "Blockheizkraftwerke" (more than 2.8 million entries). (almost) All units come with ags keys, +which is why we use this source to generate our renewable_energy data. + +This script performs an SQL request and downloads the marktstammdatenregister directly to an .gz file using gunzip. Feel free to use any other zip tool that runs on your maschine. +``` +curl https://s3.eu-central-1.wasabisys.com/mastr-backup/Marktstammdatenregister.db.gz | gunzip -> Marktstammdatenregister.db +``` + +The json file that is used to update all ags keys to 2018 is downloaded from https://www.xrepository.de/api/xrepository/urn:xoev-de:bund:destatis:bevoelkerungsstatistik:codeliste:ags.historie_2021-12-31/download/Destatis.AGS.Historie_2021-12-31.json +and holds data on all ags keys and changes that happend after 2006. Download and provide the json file via: +``` +curl -o ags_historie.json https://www.xrepository.de/api/xrepository/urn:xoev-de:bund:destatis:bevoelkerungsstatistik:codeliste:ags.historie_2021-12-31/download/Destatis.AGS.Historie_2021-12-31.json +``` + +To run the code you also need to add the disjoint-set library to poetry via: +``` +poetry add disjoint-set +``` + +Finally you can run the script via: +``` +python importMarktStammDaten.py data/public/population/2018.csv ags_historie.json Marktstammdatenregister.db +``` +Make sure that you use the correct paths to the required files. This includes the local zeros population file (data/public/population/2018.csv) that is used +to distribute the installed unit powers over several ags keys if the power can not be linked to a specific ags key. + +Unfortunatly not all AGS Keys in the Marktstammdatenregister are valid keys, that are used by local zero. This is due to the fact that the ags keys change over time. To update +the keys we use the following algorithms: We create sets of ags keys {ags keys| ags keys linked via ags history} that are linked via a entries in the ags history and accumulate +all powers of the renewable units in this set. Afterwards we distribute the accumulated power over subsets of these sets +{{ags keys| ags keys linked via ags history & used by local zero}} by the using their respective share in population. With the assumption that +most ags keys do not change over the years and the {ags keys| ags keys linked via ags history} sets do not get too big, the resulting error is acceptable. \ No newline at end of file diff --git a/data/dataGeneratorScripts/generateRenewables/importMarktStammDaten.py b/data/dataGeneratorScripts/generateRenewables/importMarktStammDaten.py new file mode 100644 index 00000000..ada3300c --- /dev/null +++ b/data/dataGeneratorScripts/generateRenewables/importMarktStammDaten.py @@ -0,0 +1,267 @@ +from collections import defaultdict +import csv +from functools import reduce +from itertools import groupby +import json +import sqlite3 +from disjoint_set import DisjointSet + +# Diese AGS werden ignoriert, weil wir zurzeit für gemeindefreie Gebiete keine Daten aufbereiten. +IGNORE = { + "01053105": "Sachsenwald ist ein gemeindefreies Gebiet", + "01060014": "BuchholzerForstist ist ein gemeindefreies Gebiet", + "03153504": "Harz (Landkreis Goslar), gemfr. Gebiet ist ein gemeindefreies Gebiet", + "03155501": "Solling (Landkreis Northeim) ist ein gemeindefreies Gebiet", + "06435200": "Gutsbezirk Spessart ist ist ein gemeindefreies Gebiet", + "09478444": "Neuensorger Forst ist ein gemeindefreies gebiet", + "09478451": "Breitengüßbacher Forst ist ein gemeindefreies Gebiet", + "09478453": "Neuensorger Forst ist ein gemeindefreies Gebiet", + "09572444": "Gdefr. Geb. (Lkr Erlangen-Höchstadt) ist ein gemeindefreies Gebiet", + "09572451": "Birkach ist ein gemeindefreies Gebiet", + "09572452": "Buckenhofer Forst", + "09572453": "Dormitzer Forst", + "09572454": "Erlenstegener Forst", + "09572455": "Forst Tennenlohe", + "09572456": "Geschaidt", + "09572457": "Kalchreuther Forst", + "09572458": "Kraftshofer Forst", + "09572459": "Mark", + "09572460": "Neunhofer Forst", +} + + +def power_per_component( + ags_history, unit_power +) -> tuple[dict[str, set[str]], defaultdict[str, float]]: + """ + Accumulates power of active units per connected component of AGS. + + A connected component of AGS is the maximum set of AGS that are connected + through predecessor or successor relationships as detailed in the AGS + history. + + >>> ags_history = [("01051001", "01057777")] + >>> unit_power = [ + ... ("01051001", 1.0), + ... ("01057777", 2.0), + ... ("07232249", 4.0) + ... ] + >>> cmpnt_ags, cmpnt_power = power_per_component(ags_history, unit_power) + >>> cmpnt_ags == {"01057777": {"01051001", "01057777"}, "07232249": {"07232249"}} + True + >>> cmpnt_power == {"01057777": 3.0, "07232249": 4.0} + True + """ + cmpnts = DisjointSet() + for ags1, ags2 in ags_history: + cmpnts.union(ags1, ags2) + + cmpnt_power = defaultdict(float) + for ags, power in unit_power: + cmpnt_power[cmpnts.find(ags)] += power + + return dict(cmpnts.itersets(with_canonical_elements=True)), cmpnt_power + + +def power_per_ags( + cmpnt_ags, cmpnt_power, population +) -> tuple[float, defaultdict[str, float]]: + """ + Distributes power of AGS cmpnts over AGS by population. + + >>> cmpnt_ags = {"01057777": {"01051001", "01057777"}, "07232249": {"07232249"}} + >>> cmpnt_power = {"01057777": 3.0, "07232249": 4.0} + >>> population = {"01051001": 1000, "01057777": 2000, "07232249": 3000} + >>> power_lost, ags_power = power_per_ags(cmpnt_ags, cmpnt_power, population) + >>> power_lost + 0 + >>> ags_power["01051001"] + 1.0 + >>> ags_power["01057777"] + 2.0 + >>> ags_power["07232249"] + 4.0 + + (Aggregation is tested separately, see the 'aggregate' function.) + """ + # ags_power will map each AGS to an approximation of the amount of power produced there. + ags_power = defaultdict(float) + power_lost = 0 + + for cmpnt_id, total_power in cmpnt_power.items(): + # Ignore AGS with zero inhabitants. This also makes sure that we only distribute power to the ags keys we use with local zero! + populated = [ + ags + for ags in cmpnt_ags[cmpnt_id] + if ags in population.keys() and population[ags] > 0 + ] + if len(populated) == 0: + if set(cmpnt_ags[cmpnt_id]).issubset(IGNORE): + power_lost += total_power + continue + else: + raise Exception(f"Component {cmpnt_id} is empty!") + total_population = sum(population[ags] for ags in populated) + power_per_person = total_power / total_population + ags_power.update((ags, power_per_person * population[ags]) for ags in populated) + + return power_lost, aggregate(ags_power) + + +def unit_query(column_name): + """ + Creates a query for units in the given column that were active at a specific cut-off date. + + This cut-off date must be provided as a query parameter called "cutoff_date". + The query works for unit tables in the Marktstammdatenregister.dev SQLite export, which can be + downloaded and extracted as follows: + + curl https://s3.eu-central-1.wasabisys.com/mastr-backup/Marktstammdatenregister.db.gz | gunzip - >Marktstammdatenregister.db + """ + return f""" + select + Gemeindeschluessel, + Bruttoleistung + from + {column_name} + where + Gemeindeschluessel is not null + and Inbetriebnahmedatum <= :cutoff_date -- Vor/am Stichtag in Betrieb genommen ... + and ( + -- ... und nie oder nach Stichtag stillgelegt ... + DatumEndgueltigeStilllegung is null + or DatumEndgueltigeStilllegung > :cutoff_date + ) + and ( + -- ... und nie voruebergehend stillgelegt oder vor/am Stichtag wieder in Betrieb genommen. + DatumBeginnVoruebergehendeStilllegung is null + or DatumWiederaufnahmeBetrieb <= :cutoff_date + ) + """ + + +def read_population_csv(filename) -> dict[str, int]: + """ + Reads a CSV file containing population data. + + The expected format is , . + """ + with open(filename, "r") as f: + r = csv.reader(f) + next(r) # Skip header. + return dict(((ags, int(pop)) for (ags, pop) in r)) + + +def read_ags_master_csv(filename) -> frozenset[str]: + """ + Reads the "master.csv" file containing all AGS. + + The expected format is , + """ + with open(filename, "r") as f: + r = csv.reader(f) + next(r) # Skip header. + return frozenset(ags for [ags, _name] in r) + + +def read_ags_history_json(filename) -> tuple[tuple[str, str]]: + """ + Reads the "AGS Historie" JSON file from Destatis. + + See https://www.xrepository.de/api/xrepository/urn:xoev-de:bund:destatis:bevoelkerungsstatistik:codeliste:ags.historie_2021-12-31/download/Destatis.AGS.Historie_2021-12-31.json + """ + with open(filename, "r", encoding="utf-8") as f: + return tuple( + (AGS, NachfolgerAGS) + for [ + _Code, + AGS, + _GemeindenameMitZusatz, + _gueltigAb, + _Aenderungsart, + _gueltigBis, + NachfolgerAGS, + _NachfolgerName, + _NachfolgerGueltigAb, + _Hinweis, + ] in json.load(f)["daten"] + if AGS is not None and NachfolgerAGS is not None + ) + + +def aggregate(ags_power: defaultdict[str, float]) -> defaultdict[str, float]: + """ + Aggregates nationwide, per-state, and per-district power. + + Modifies the argument and returns it for convenience. + + >>> original = {"01051001": 1.0, "01057777": 2.0} + >>> result = aggregate(dict(original)) + >>> sorted(list(result.keys())) + ['01000000', '01051000', '01051001', '01057000', '01057777', 'DG000000'] + >>> set(original.items()).issubset(set(result.items())) + True + >>> result["01000000"] + 3.0 + >>> result["01051000"] + 1.0 + >>> result["01057000"] + 2.0 + >>> result["DG000000"] + 3.0 + """ + state_prefix = lambda ags: ags[:2] + district_prefix = lambda ags: ags[:5] + ags_sorted = sorted(list(ags_power.keys())) + + # Do this first so we don't include state and district aggregates. + ags_power["DG000000"] = sum(ags_power.values()) + + # Use keys from ags_sorted to avoid including previous aggregates. + for state, ags in groupby(ags_sorted, state_prefix): + ags_power[state + "000000"] = sum(ags_power[x] for x in ags) + for district, ags in groupby(ags_sorted, district_prefix): + ags_power[district + "000"] = sum(ags_power[x] for x in ags) + + return ags_power + + +if __name__ == "__main__": + import sys + + cutoff_date = "2021-12-31" + + population = read_population_csv(sys.argv[1]) + ags_history = read_ags_history_json(sys.argv[2]) + + dicts = () + with sqlite3.connect(f"file:{sys.argv[3]}?mode=ro", uri=True) as mastr_con: + + def power(column): + unit_power = mastr_con.execute( + unit_query(column), {"cutoff_date": cutoff_date} + ) + cmpnt_ags, cmpnt_power = power_per_component(ags_history, unit_power) + return power_per_ags(cmpnt_ags, cmpnt_power, population) + + pv_lost, pv = power("EinheitSolar") + wind_lost, wind = power("EinheitWind") + biomass_lost, biomass = power("EinheitBiomasse") + water_lost, water = power("EinheitWasser") + + dicts = (pv, wind, biomass, water) + + total_lost = pv_lost + wind_lost + biomass_lost + water_lost + print(f"Total power lost: {total_lost} kW") + + def rows(): + for ags in sorted(population.keys()): + yield [ags] + [f"{d[ags]:.3f}" if d[ags] != 0 else "0" for d in dicts] + # yield [ags] + [str(d[ags]) for d in dicts] + + with open("2018.csv", "w", newline="") as f: + writer = csv.writer(f) + + # write header + writer.writerow(["ags", "pv", "wind", "biomass", "water"]) + writer.writerows(rows()) diff --git a/data/production.json b/data/production.json index 9afc91cb..6c9f7f99 100644 --- a/data/production.json +++ b/data/production.json @@ -1,4 +1,4 @@ { - "public": "065eea603725f27dd775b2a905d8da5df0907d98", + "public": "23eb09b5e3f31b385fc75385ffca7bc40b0a858f", "proprietary": "d0445ba3e5501b8570c89cfd07677c91a7206e31" } diff --git a/tests/end_to_end_expected/entries_03159016_2035.json b/tests/end_to_end_expected/entries_03159016_2035.json index 6dc518c5..5ca002cb 100644 --- a/tests/end_to_end_expected/entries_03159016_2035.json +++ b/tests/end_to_end_expected/entries_03159016_2035.json @@ -47,13 +47,13 @@ "b_petrol_fec": 2406.6892269329937, "e_local_wind_onshore_ratio_power_to_area_sta": 0.357, "e_biomass_local_power_installable_sta": 5.020062442348238, - "e_PV_power_inst_agripv": 0.03905085600000005, - "e_PV_power_inst_biomass": 9.231, - "e_PV_power_inst_facade": 0.03905085600000005, - "e_PV_power_inst_park": 1.8874580400000025, - "e_PV_power_inst_roof": 11.051392248000015, - "e_PV_power_inst_water": 0.295, - "e_PV_power_inst_wind_on": 1.5, + "e_PV_power_inst_agripv": 0.068324982, + "e_PV_power_inst_biomass": 8.424, + "e_PV_power_inst_facade": 0.068324982, + "e_PV_power_inst_park": 3.3023741299999996, + "e_PV_power_inst_roof": 19.335969906, + "e_PV_power_inst_water": 0.5075, + "e_PV_power_inst_wind_on": 13.5, "e_PV_power_to_be_inst_agri": 0.10063, "e_PV_power_to_be_inst_facade": 0.1, "e_PV_power_to_be_inst_local_biomass": 0.0, diff --git a/tests/end_to_end_expected/production_03159016_2021.json b/tests/end_to_end_expected/production_03159016_2021.json index f64fe884..1bd940b3 100644 --- a/tests/end_to_end_expected/production_03159016_2021.json +++ b/tests/end_to_end_expected/production_03159016_2021.json @@ -1684,69 +1684,69 @@ "pct_energy": 1.0003 }, "p_local_pv_roof": { - "cost_mro": 0.20678481833900247, + "cost_mro": 0.36179921359177364, "cost_mro_per_MWh": 22.883939038686986, - "energy": 9036.242317785303 + "energy": 15810.180798861831 }, "p_local_pv_facade": { - "cost_mro": 0.0022459684549940894, + "cost_mro": 0.003929638680904685, "cost_mro_per_MWh": 100.0, - "energy": 22.459684549940896 + "energy": 39.29638680904685 }, "p_local_pv_park": { - "cost_mro": 0.023447910670138294, + "cost_mro": 0.0410254278286449, "cost_mro_per_MWh": 15.193434935521688, - "energy": 1543.2922686441332 + "energy": 2700.2075569316435 }, "p_local_pv_agri": { - "cost_mro": 0.0009687610602541173, + "cost_mro": 0.0016949841510302207, "cost_mro_per_MWh": 30.33997655334115, - "energy": 31.930184868499307 + "energy": 55.8663632468616 }, "p_local_pv": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.23344745852438897, - "energy": 10633.924455847875 + "cost_mro": 0.4084492642523534, + "energy": 18605.551105849383 }, "p_local_wind_onshore": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.06440123047442618, + "cost_mro": 0.5796110742698356, "cost_mro_per_MWh": 21.627233220666344, - "energy": 2977.7840659195494 + "energy": 26800.056593275945 }, "p_local_biomass": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "cost_fuel_per_MWh": 75.75, - "cost_mro": 1.0619112618622528, + "cost_mro": 0.9690759906757249, "cost_mro_per_MWh": 18.92, - "energy": 56126.388047687775 + "energy": 51219.66124078884 }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pct_energy": 0.2973507241388641 }, "p_local_hydro": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_per_MWh": 23.8, - "energy": 1415.6914059029702 + "energy": 2435.4691135449402 }, "p_local": { "CO2e_combustion_based": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, - "cost_mro": 1.3934534063215587, - "energy": 71153.78797535817, - "pct_energy": 0.12626402835736597 + "cost_fuel": 3.879889338989755, + "cost_mro": 2.0151004941002837, + "energy": 99060.7380534591, + "pct_energy": 0.17578555119251335 } }, "h18": { @@ -4545,7 +4545,7 @@ }, "f30": { "d": { - "energy": 1205914.5761684864 + "energy": 1205938.2710712946 }, "d_r": { "energy": 623701.6797984468 @@ -4563,7 +4563,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 185826.93168873992 + "energy": 185850.62659154815 }, "p_petrol": { "CO2e_production_based": -2133.7804213861787, @@ -4710,25 +4710,25 @@ "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 185826.93168873992, + "change_energy_MWh": 185850.62659154815, "cost_climate_saved": -0.0, - "cost_wage": -16423176.465832798, - "demand_electricity": 247769.24225165322, - "demand_emplo": -347.985202092307, - "demand_emplo_new": -347.985202092307, - "energy": 185826.93168873992, + "cost_wage": -16425270.594851794, + "demand_electricity": 247800.83545539752, + "demand_emplo": -348.02957389281704, + "demand_emplo_new": -348.02957389281704, + "energy": 185850.62659154815, "full_load_hour": 2300.0, - "invest": 64404613.59150117, - "invest_outside": 64404613.59150117, - "invest_pa": -64404613.59150117, - "invest_pa_outside": -64404613.59150117, + "invest": 64412825.862163894, + "invest_outside": 64412825.862163894, + "invest_pa": -64412825.862163894, + "invest_pa_outside": -64412825.862163894, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 107.7257575007188, + "power_to_be_installed": 107.7394936762598, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 216813.05304424814 + "energy": 216836.74794705637 }, "p_efuels": { "change_CO2e_t": -38375.45936013342, @@ -4740,16 +4740,16 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -19.36457203115487, "change_CO2e_t": -212704.42929870804, - "change_energy_MWh": 418418.67281778395, - "change_energy_pct": 0.5313280628349453, + "change_energy_MWh": 418442.3677205921, + "change_energy_pct": 0.5313581517569413, "cost_climate_saved": 1178047295.2445195, - "cost_wage": -226601486.6518786, - "demand_emplo": -4801.383233689355, - "demand_emplo_new": -4801.383233689355, - "invest": 888633280.9877591, - "invest_outside": 785418729.6270977, - "invest_pa": -888633280.9877591, - "invest_pa_outside": -785418729.6270977 + "cost_wage": -226603580.78089756, + "demand_emplo": -4801.427605489865, + "demand_emplo_new": -4801.427605489865, + "invest": 888641493.2584219, + "invest_outside": 785426941.8977605, + "invest_pa": -888641493.2584219, + "invest_pa_outside": -785426941.8977605 }, "p": { "CO2e_production_based": -201720.22427953713, @@ -4757,18 +4757,18 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -19.36457203115487, "change_CO2e_t": -212704.42929870804, - "change_energy_MWh": 418418.67281778395, - "change_energy_pct": 0.5313280628349453, + "change_energy_MWh": 418442.3677205921, + "change_energy_pct": 0.5313581517569413, "cost_climate_saved": 1178047295.2445195, - "cost_wage": -226601486.6518786, - "demand_electricity": 1978358.6585773022, - "demand_emplo": -4801.383233689355, - "demand_emplo_new": -4801.383233689355, - "energy": 1205914.5761684864, - "invest": 888633280.9877591, - "invest_outside": 785418729.6270977, - "invest_pa": -888633280.9877591, - "invest_pa_outside": -785418729.6270977 + "cost_wage": -226603580.78089756, + "demand_electricity": 1978390.2517810466, + "demand_emplo": -4801.427605489865, + "demand_emplo_new": -4801.427605489865, + "energy": 1205938.2710712946, + "invest": 888641493.2584219, + "invest_outside": 785426941.8977605, + "invest_pa": -888641493.2584219, + "invest_pa_outside": -785426941.8977605 } }, "e30": { @@ -4782,16 +4782,16 @@ "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 11036.36223570837, + "CO2e_combustion_based": 10699.45805027463, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1491952810.73917, + "cost_climate_saved": 1493825155.7497182, "cost_mro": null, "cost_mro_pa_com": null, - "CO2e_total": 11036.36223570837, + "CO2e_total": 10699.45805027463, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": -2853.804257834808, + "demand_emplo": -2673.2539127578298, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4801,26 +4801,26 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1996013.01849898, - "change_energy_pct": 3.5419708709915416, - "change_CO2e_t": -288357.93180916697, - "change_CO2e_pct": -0.963137700165875, + "change_energy_MWh": 1996339.3875769456, + "change_energy_pct": 3.5425500204042124, + "change_CO2e_t": -288694.8359946007, + "change_CO2e_pct": -0.9642629860919429, "change_cost_energy": null, "change_cost_mro": null, - "invest": 381387904.6705158, - "invest_pa": -381387904.6705158, - "invest_com": 12429003.95530739, - "invest_pa_com": -12429003.95530739, - "invest_outside": 535151962.0949242, - "invest_pa_outside": -643850909.5307559, + "invest": 354707531.94469863, + "invest_pa": -354707531.94469863, + "invest_com": 11948757.89592243, + "invest_pa_com": -11948757.89592243, + "invest_outside": 535220199.6405492, + "invest_pa_outside": -643933007.3439506, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": -114336437.83370233, + "cost_wage": -107100082.45792657, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": -295.8071816841777, + "demand_emplo_new": -276.75513620902814, "full_load_hour": null, "lifecycle": null }, @@ -4843,7 +4843,7 @@ "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -295.8071816841777, + "demand_emplo": -276.75513620902814, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4859,20 +4859,20 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 54747578.68843761, - "invest_pa": -54747578.68843761, + "invest": 51221452.80843761, + "invest_pa": -51221452.80843761, "invest_com": null, "invest_pa_com": null, - "invest_outside": 31417484.250970513, - "invest_pa_outside": -31417484.250970513, + "invest_outside": 31421490.313111454, + "invest_pa_outside": -31421490.313111454, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": -13960632.565551592, + "cost_wage": -13061470.466151591, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": -295.8071816841777, + "demand_emplo_new": -276.75513620902814, "full_load_hour": null, "lifecycle": null }, @@ -4915,8 +4915,8 @@ "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 31417484.250970513, - "invest_pa_outside": -31417484.250970513, + "invest_outside": 31421490.313111454, + "invest_pa_outside": -31421490.313111454, "invest_per_x": 200000.0, "pct_of_wage": 0.255, "pct_x": null, @@ -4942,16 +4942,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 0.250764984, + "cost_mro": 0.185964984, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -45.16369183756183, + "demand_emplo": -33.49297456120555, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -4963,8 +4963,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 8358832.8, - "invest_pa": -8358832.8, + "invest": 6198832.8, + "invest_pa": -6198832.8, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -4973,10 +4973,10 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": -2131502.364, + "cost_wage": -1580702.364, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": -45.16369183756183, + "demand_emplo_new": -33.49297456120555, "full_load_hour": null, "lifecycle": null }, @@ -4994,16 +4994,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 1.3916623766531282, + "cost_mro": 1.3506786002531281, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -250.64348984661586, + "demand_emplo": -243.2621616478226, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -5015,8 +5015,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 46388745.888437614, - "invest_pa": -46388745.888437614, + "invest": 45022620.00843761, + "invest_pa": -45022620.00843761, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -5025,15 +5025,15 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": -11829130.201551592, + "cost_wage": -11480768.102151591, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": -250.64348984661586, + "demand_emplo_new": -243.2621616478226, "full_load_hour": null, "lifecycle": null }, "d": { - "energy": 2559544.761474668, + "energy": 2559871.1305526337, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -5061,8 +5061,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1996013.01849898, - "change_energy_pct": 3.5419708709915416, + "change_energy_MWh": 1996339.3875769456, + "change_energy_pct": 3.5425500204042124, "change_CO2e_t": null, "change_CO2e_pct": null, "change_cost_energy": null, @@ -5089,8 +5089,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 35.7036656855289, - "pct_energy": 0.05613597764539075, + "cost_fuel": 35.7697764580356, + "pct_energy": 0.05612882062602124, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5141,8 +5141,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 32.2134735475784, - "pct_energy": 0.07019365823065772, + "cost_fuel": 32.27312169799838, + "pct_energy": 0.07018470893659273, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5189,12 +5189,12 @@ "lifecycle": null }, "d_h": { - "energy": 20494.44280316139, + "energy": 20789.218677382698, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.008007065596834347, + "pct_energy": 0.008121197363905834, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5217,7 +5217,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 20494.44280316139, + "change_energy_MWh": 20789.218677382698, "change_energy_pct": 0.0, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5245,8 +5245,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 13.452668521940852, - "pct_energy": 0.041307231326829875, + "cost_fuel": 13.477578185729872, + "pct_energy": 0.041301964888671897, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5297,8 +5297,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 32.347193812911264, - "pct_energy": 0.05085868114401177, + "cost_fuel": 32.40708956675993, + "pct_energy": 0.050852196950071926, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5349,8 +5349,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.3584526623545704, - "pct_energy": 0.0005635861263686064, + "cost_fuel": 0.35911639202939066, + "pct_energy": 0.0005635142723279002, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5397,7 +5397,7 @@ "lifecycle": null }, "d_f_hydrogen_reconv": { - "energy": 247769.24225165322, + "energy": 247800.83545539752, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -5425,7 +5425,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 247769.24225165322, + "change_energy_MWh": 247800.83545539752, "change_energy_pct": null, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5558,7 +5558,7 @@ "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.6761317255997427, + "pct_energy": 0.6760455226322442, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5605,25 +5605,25 @@ "lifecycle": null }, "p": { - "energy": 2559544.761474668, + "energy": 2559871.1305526337, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 10.317594707356335, + "cost_fuel": 9.957917226901998, "pct_energy": null, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.004311845763287151, - "CO2e_combustion_based": 11036.36223570837, + "CO2e_combustion_based_per_MWh": 0.004179686204736718, + "CO2e_combustion_based": 10699.45805027463, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1491952810.73917, - "cost_mro": 58.806746053987254, + "cost_climate_saved": 1493825155.7497182, + "cost_mro": 58.839030822769146, "cost_mro_pa_com": null, - "CO2e_total": 11036.36223570837, + "CO2e_total": 10699.45805027463, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": -2557.9970761506306, + "demand_emplo": -2396.4987765488017, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -5633,23 +5633,23 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1996013.01849898, - "change_energy_pct": 3.5419708709915416, - "change_CO2e_t": -288357.93180916697, - "change_CO2e_pct": -0.963137700165875, - "change_cost_energy": -7.568155027468547, - "change_cost_mro": -5.038735849252158, - "invest": 326640325.9820782, - "invest_pa": -326640325.9820782, - "invest_com": 12429003.95530739, - "invest_pa_com": -12429003.95530739, - "invest_outside": 503734477.84395367, - "invest_pa_outside": -612433425.2797854, + "change_energy_MWh": 1996339.3875769456, + "change_energy_pct": 3.5425500204042124, + "change_CO2e_t": -288694.8359946007, + "change_CO2e_pct": -0.9642629860919429, + "change_cost_energy": -7.556147952300291, + "change_cost_mro": -5.03573685437185, + "invest": 303486079.13626105, + "invest_pa": -303486079.13626105, + "invest_com": 11948757.89592243, + "invest_pa_com": -11948757.89592243, + "invest_outside": 503798709.32743776, + "invest_pa_outside": -612511517.0308392, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": -100375805.26815073, + "cost_wage": -94038611.99177498, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -5657,22 +5657,22 @@ "lifecycle": null }, "p_fossil_and_renew": { - "energy": 2128584.638273525, + "energy": 2132797.956450748, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 6.066020812743988, + "cost_fuel": 6.078027887912244, "pct_energy": null, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 7023.603092229317, + "CO2e_combustion_based": 7037.505604746784, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1514253719.679055, - "cost_mro": 50.94947181996796, + "cost_climate_saved": 1514176456.4657393, + "cost_mro": 51.050321150494504, "cost_mro_pa_com": null, - "CO2e_total": 7023.603092229317, + "CO2e_total": 7037.505604746784, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, "demand_emplo": 0, @@ -5685,18 +5685,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1565052.895297837, - "change_energy_pct": 2.7772222502208828, - "change_CO2e_t": -292370.690952646, - "change_CO2e_pct": -0.9765406247482572, - "change_cost_energy": -7.568155027468547, - "change_cost_mro": -5.038735849252158, + "change_energy_MWh": 1569266.2134750597, + "change_energy_pct": 2.784698879940044, + "change_CO2e_t": -292356.78844012856, + "change_CO2e_pct": -0.9764941892857452, + "change_cost_energy": -7.556147952300291, + "change_cost_mro": -5.03573685437185, "invest": 0, "invest_pa": -0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 503734477.84395367, - "invest_pa_outside": -612433425.2797854, + "invest_outside": 503798709.32743776, + "invest_pa_outside": -612511517.0308392, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6229,22 +6229,22 @@ "lifecycle": null }, "p_renew": { - "energy": 2128584.638273525, + "energy": 2132797.956450748, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 6.066020812743988, + "cost_fuel": 6.078027887912244, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 7023.603092229317, + "CO2e_combustion_based": 7037.505604746784, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -18519437.013429634, - "cost_mro": 50.94947181996796, + "cost_climate_saved": -18596700.226745456, + "cost_mro": 51.050321150494504, "cost_mro_pa_com": null, - "CO2e_total": 7023.603092229317, + "CO2e_total": 7037.505604746784, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": 0, @@ -6257,18 +6257,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1928925.3417372387, - "change_energy_pct": 9.661084533505171, - "change_CO2e_t": 3069.508325135608, - "change_CO2e_pct": 0.7762859784444978, - "change_cost_energy": 1.785343384185225, - "change_cost_mro": 0.44592339047900276, + "change_energy_MWh": 1933138.6599144614, + "change_energy_pct": 9.682187072932667, + "change_CO2e_t": 3083.4108376530758, + "change_CO2e_pct": 0.7798019570278047, + "change_cost_energy": 1.7973504593534813, + "change_cost_mro": 0.4489223853593116, "invest": 0, "invest_pa": -0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 503734477.84395367, - "invest_pa_outside": -612433425.2797854, + "invest_outside": 503798709.32743776, + "invest_pa_outside": -612511517.0308392, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6281,7 +6281,7 @@ "lifecycle": null }, "p_renew_pv": { - "energy": 1015556.2452588518, + "energy": 1017566.4362144775, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6294,7 +6294,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 21.886601240481617, + "cost_mro": 21.929923555782615, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6309,12 +6309,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 974418.4280216265, - "change_energy_pct": 23.686682800950464, + "change_energy_MWh": 976428.6189772523, + "change_energy_pct": 23.735547594724856, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 20.779348023938965, + "change_cost_mro": 20.822670339239963, "invest": null, "invest_pa": null, "invest_com": null, @@ -6333,7 +6333,7 @@ "lifecycle": null }, "p_renew_pv_roof": { - "energy": 224762.90820068907, + "energy": 225207.80366298815, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6346,7 +6346,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 5.143460689422567, + "cost_mro": 5.1536416500604085, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6361,12 +6361,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 194650.0259830402, - "change_energy_pct": 6.464011799872072, + "change_energy_MWh": 195094.92144533928, + "change_energy_pct": 6.4787860569187234, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.27967779010497, + "change_cost_mro": 4.289858750742812, "invest": null, "invest_pa": null, "invest_com": null, @@ -6385,7 +6385,7 @@ "lifecycle": null }, "p_renew_pv_facade": { - "energy": 12318.697254989873, + "energy": 12343.080871281612, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6398,7 +6398,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 1.2318697254989874, + "cost_mro": 1.2343080871281613, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6413,12 +6413,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 12051.301442947908, - "change_energy_pct": 45.06914805777367, + "change_energy_MWh": 12075.685059239648, + "change_energy_pct": 45.16033728061727, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1983518799568895, + "change_cost_mro": 1.2007902415860634, "invest": null, "invest_pa": null, "invest_com": null, @@ -6437,7 +6437,7 @@ "lifecycle": null }, "p_renew_pv_park": { - "energy": 535279.3857510356, + "energy": 536338.9171999268, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6450,7 +6450,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 8.132732519734375, + "cost_mro": 8.148830441865242, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6465,12 +6465,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 524789.2423555432, - "change_energy_pct": 50.02688929696067, + "change_energy_MWh": 525848.7738044343, + "change_energy_pct": 50.12789186755912, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 7.9329493545300735, + "change_cost_mro": 7.94904727666094, "invest": null, "invest_pa": null, "invest_com": null, @@ -6489,7 +6489,7 @@ "lifecycle": null }, "p_renew_pv_agri": { - "energy": 243195.25405213723, + "energy": 243676.63448028092, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6502,7 +6502,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 7.378538305825688, + "cost_mro": 7.393143376728805, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6517,12 +6517,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 242927.85824009526, - "change_energy_pct": 908.4953738990156, + "change_energy_MWh": 243409.23866823895, + "change_energy_pct": 910.2956280782702, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 7.36836899934703, + "change_cost_mro": 7.382974070250147, "invest": null, "invest_pa": null, "invest_com": null, @@ -6541,7 +6541,7 @@ "lifecycle": null }, "p_renew_wind": { - "energy": 890101.7238482869, + "energy": 891863.5902571834, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6554,7 +6554,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 23.641872598522045, + "cost_mro": 23.688669296088996, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6569,18 +6569,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 792610.7323134928, - "change_energy_pct": 8.130092020149512, + "change_energy_MWh": 794372.5987223894, + "change_energy_pct": 8.148164114618547, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 20.59342455676749, + "change_cost_mro": 20.640221254334442, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 503734477.84395367, - "invest_pa_outside": -503734477.84395367, + "invest_outside": 503798709.32743776, + "invest_pa_outside": -503798709.32743776, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6593,7 +6593,7 @@ "lifecycle": null }, "p_renew_wind_onshore": { - "energy": 491969.1245209685, + "energy": 492942.9276846791, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6606,7 +6606,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 10.639930993382027, + "cost_mro": 10.66099166151462, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6621,12 +6621,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 411947.6170184208, - "change_energy_pct": 5.147961215368322, + "change_energy_MWh": 412921.4201821314, + "change_energy_pct": 5.160130483282696, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 8.470583189625701, + "change_cost_mro": 8.491643857758294, "invest": null, "invest_pa": null, "invest_com": null, @@ -6645,7 +6645,7 @@ "lifecycle": null }, "p_renew_wind_offshore": { - "energy": 398132.5993273184, + "energy": 398920.66257250437, "pet_sites": null, "energy_installable": 408875845.3168465, "cost_fuel_per_MWh": null, @@ -6658,7 +6658,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 13.001941605140019, + "cost_mro": 13.027677634574376, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6673,21 +6673,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 380663.1152950721, - "change_energy_pct": 21.790175061405293, + "change_energy_MWh": 381451.178540258, + "change_energy_pct": 21.835285909769865, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 12.122841367141788, + "change_cost_mro": 12.148577396576146, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 503734477.84395367, - "invest_pa_outside": -503734477.84395367, + "invest_outside": 503798709.32743776, + "invest_pa_outside": -503798709.32743776, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1555482073686949, + "pct_x": 0.15583622855513982, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 32.657314741641336, @@ -6697,22 +6697,22 @@ "lifecycle": null }, "p_renew_biomass": { - "energy": 80079.48267648829, + "energy": 80237.99191963358, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 6.066020812743988, + "cost_fuel": 6.078027887912244, "pct_energy": 0.037621, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 7023.603092229317, + "CO2e_combustion_based": 7037.505604746784, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -18519437.013429634, - "cost_mro": 1.5151038122391587, + "cost_climate_saved": -18596700.226745456, + "cost_mro": 1.5181028071194675, "cost_mro_pa_com": null, - "CO2e_total": 7023.603092229317, + "CO2e_total": 7037.505604746784, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": null, @@ -6725,12 +6725,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 34996.94323843323, - "change_energy_pct": 0.7762859784444979, - "change_CO2e_t": 3069.508325135608, - "change_CO2e_pct": 0.7762859784444978, - "change_cost_energy": 1.785343384185225, - "change_cost_mro": 0.44592339047900276, + "change_energy_MWh": 35155.452481578526, + "change_energy_pct": 0.7798019570278049, + "change_CO2e_t": 3083.4108376530758, + "change_CO2e_pct": 0.7798019570278047, + "change_cost_energy": 1.7973504593534813, + "change_cost_mro": 0.4489223853593116, "invest": null, "invest_pa": null, "invest_com": null, @@ -6957,7 +6957,7 @@ "lifecycle": null }, "p_renew_geoth": { - "energy": 26358.26357574106, + "energy": 26410.43709472961, "pet_sites": null, "energy_installable": 23202670.455305222, "cost_fuel_per_MWh": null, @@ -6970,7 +6970,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.4744487443633391, + "cost_mro": 0.4753878677051329, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6985,21 +6985,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 26189.204052848356, - "change_energy_pct": 154.911143748284, + "change_energy_MWh": 26241.377571836903, + "change_energy_pct": 155.2197541009919, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.47063427932798974, + "change_cost_mro": 0.47157340266978354, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": -22387792.571381297, + "invest_pa_outside": -22390647.252154686, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.010298027982349052, + "pct_x": 0.010317096348919735, "ratio_wage_to_emplo": 39240.0, "cost_wage": -0.0, "cost_mro_per_MWh": 18.0, @@ -7009,7 +7009,7 @@ "lifecycle": null }, "p_renew_hydro": { - "energy": 28031.331101424053, + "energy": 28086.816288499896, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7022,7 +7022,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.6671456802138925, + "cost_mro": 0.6684662276662976, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7037,12 +7037,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 12252.442298104785, - "change_energy_pct": 0.7765085647556718, + "change_energy_MWh": 12307.927485180628, + "change_energy_pct": 0.7800249839260871, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.19641243955521942, + "change_cost_mro": 0.19773298700762448, "invest": null, "invest_pa": null, "invest_com": null, @@ -7165,7 +7165,7 @@ "lifecycle": null }, "p_renew_reverse": { - "energy": 88457.59181273288, + "energy": 88632.68467622373, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7178,7 +7178,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 2.7642997441479022, + "cost_mro": 2.769771396131991, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7193,21 +7193,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 88457.59181273288, + "change_energy_MWh": 88632.68467622373, "change_energy_pct": null, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.7642997441479022, + "change_cost_mro": 2.769771396131991, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": -86311154.86445045, + "invest_pa_outside": -86322160.45124668, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.034559892502824804, + "pct_x": 0.03462388540515686, "ratio_wage_to_emplo": 39240.0, "cost_wage": -0.0, "cost_mro_per_MWh": 31.25, @@ -7217,51 +7217,51 @@ "lifecycle": null }, "p_local": { - "energy": 430960.1232011429, + "energy": 427073.17410188593, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.009311207528140998, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based_per_MWh": 0.008574531643737057, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 7.857274234019292, + "cost_mro": 7.788709672274642, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, - "demand_emplo": -2557.9970761506306, + "demand_emplo": -2396.4987765488017, "demand_emplo_com": null, - "power_installed": 24.042952000000017, + "power_installed": 45.206494, "power_to_be_installed_pct": null, - "power_to_be_installed": 377.7861449174115, + "power_to_be_installed": 356.0281029174115, "power_installable": 954.1430298725635, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 359806.3352257847, - "change_energy_pct": 5.056741818866932, - "change_CO2e_t": 4012.759143479054, + "change_energy_MWh": 328012.43604842684, + "change_energy_pct": 3.3112254410159117, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, - "invest": 326640325.9820782, - "invest_pa": -326640325.9820782, - "invest_com": 12429003.95530739, - "invest_pa_com": -12429003.95530739, + "invest": 303486079.13626105, + "invest_pa": -303486079.13626105, + "invest_com": 11948757.89592243, + "invest_pa_com": -11948757.89592243, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": -100375805.26815073, + "cost_wage": -94038611.99177498, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -7274,7 +7274,7 @@ "energy_installable": 699301.8922849727, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.6456562911673938, + "pct_energy": 0.6515326451309981, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7287,33 +7287,33 @@ "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -2143.1847744337238, + "demand_emplo": -2088.877824766364, "demand_emplo_com": null, - "power_installed": 13.016952000000016, + "power_installed": 22.774994, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": 895.8585674302152, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 267618.19033124513, - "change_energy_pct": 25.16645585008598, + "change_energy_MWh": 259646.56368124363, + "change_energy_pct": 13.955327751598476, "change_CO2e_t": 0.0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.633306071849048, - "invest": 262808032.96493533, - "invest_pa": -262808032.96493533, - "invest_com": 12429003.95530739, - "invest_pa_com": -12429003.95530739, + "change_cost_mro": 4.458304266121083, + "invest": 256148643.26197535, + "invest_pa": -256148643.26197535, + "invest_com": 11948757.89592243, + "invest_pa_com": -11948757.89592243, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.1087115642497221, + "pct_x": 0.10869770414068579, "ratio_wage_to_emplo": null, - "cost_wage": -84098570.54877931, + "cost_wage": -81967565.84383212, "cost_mro_per_MWh": null, "emplo_existing": 560.4624436394018, "demand_emplo_new": 0, @@ -7339,33 +7339,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -910.7393235850973, + "demand_emplo": -863.3602739586266, "demand_emplo_com": null, - "power_installed": 11.051392248000015, + "power_installed": 19.335969906, "power_to_be_installed_pct": 0.8, - "power_to_be_installed": 159.24951454111996, + "power_to_be_installed": 150.96493688311998, "power_installable": 212.87613348639997, "area_ha_available": 329.52961839999995, "area_ha_available_pct_of_action": 0.38, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 130211.39509763173, - "change_energy_pct": 14.409905192709052, + "change_energy_MWh": 123437.4566165552, + "change_energy_pct": 7.807466479158886, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.082837194966247, - "invest": 111679409.55462256, - "invest_pa": -111679409.55462256, - "invest_com": 9094018.573956141, - "invest_pa_com": -9094018.573956141, + "change_cost_mro": 1.9278227997134763, + "invest": 105869553.59417658, + "invest_pa": -105869553.59417658, + "invest_com": 8620923.862701746, + "invest_pa_com": -8620923.862701746, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.05440328276782714, + "pct_x": 0.0543963466572459, "ratio_wage_to_emplo": 39240.0, - "cost_wage": -35737411.05747922, + "cost_wage": -33878257.15013651, "cost_mro_per_MWh": 16.44280690001675, "emplo_existing": null, "demand_emplo_new": null, @@ -7391,33 +7391,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -333.98901769085745, + "demand_emplo": -333.27283112205004, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.1, - "power_to_be_installed": 13.651801098113797, + "power_to_be_installed": 13.622526972113796, "power_installable": 136.90851954113796, "area_ha_available": 228.18086590189662, "area_ha_available_pct_of_action": 1.0, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 7851.688224252297, - "change_energy_pct": 349.59031623055273, + "change_energy_MWh": 7834.851521993191, + "change_energy_pct": 199.37842021112854, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.7851688224252296, - "invest": 40955403.29434139, - "invest_pa": -40955403.29434139, - "invest_com": 3334985.3813512484, - "invest_pa_com": -3334985.3813512484, + "change_cost_mro": 0.783485152199319, + "invest": 40867580.91634139, + "invest_pa": -40867580.91634139, + "invest_com": 3327834.033220683, + "invest_pa_com": -3327834.033220683, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": -13105729.054189246, + "cost_wage": -13077625.893229244, "cost_mro_per_MWh": 100.0, "emplo_existing": null, "demand_emplo_new": null, @@ -7443,24 +7443,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -505.7688484076347, + "demand_emplo": -499.8660500755654, "demand_emplo_com": null, - "power_installed": 1.8874580400000025, + "power_installed": 3.3023741299999996, "power_to_be_installed_pct": 0.7, - "power_to_be_installed": 121.23410646520621, + "power_to_be_installed": 119.8191903752062, "power_installable": 175.88794929315173, "area_ha_available": 11693, "area_ha_available_pct_of_action": 0.008848328023963644, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 99127.8509183347, - "change_energy_pct": 64.23141807444156, + "change_energy_MWh": 97970.9356300472, + "change_energy_pct": 36.28274255382634, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1840662871277892, - "invest": 62019905.03598621, - "invest_pa": -62019905.03598621, + "change_cost_mro": 1.1664887699692825, + "invest": 61296074.39051621, + "invest_pa": -61296074.39051621, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -7469,7 +7469,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": -19846369.611515585, + "cost_wage": -19614743.804965187, "cost_mro_per_MWh": 11.994640763691173, "emplo_existing": null, "demand_emplo_new": null, @@ -7495,24 +7495,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -392.68758475013396, + "demand_emplo": -392.37866961012173, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.10063, - "power_to_be_installed": 37.21276281297154, + "power_to_be_installed": 37.18348868697154, "power_installable": 370.18596510952545, "area_ha_available": 3955, "area_ha_available_pct_of_action": 0.1559991424818902, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 30427.25609102643, - "change_energy_pct": 952.930783718838, + "change_energy_MWh": 30403.319912648065, + "change_energy_pct": 544.2151259838097, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.5812337673297825, - "invest": 48153315.07998517, - "invest_pa": -48153315.07998517, + "change_cost_mro": 0.5805075442390064, + "invest": 48115434.36094118, + "invest_pa": -48115434.36094118, "invest_com": null, "invest_pa_com": 0, "invest_outside": null, @@ -7521,7 +7521,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": -15409060.825595256, + "cost_wage": -15396938.995501177, "cost_mro_per_MWh": 19.114185228604924, "emplo_existing": null, "demand_emplo_new": null, @@ -7534,7 +7534,7 @@ "energy_installable": 105739.92106717682, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.22082305029424304, + "pct_energy": 0.22283284160984462, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7547,33 +7547,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": -414.812301716907, + "demand_emplo": -307.62095178243777, "demand_emplo_com": null, - "power_installed": 1.5, + "power_installed": 13.5, "power_to_be_installed_pct": 0.9, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": 53.264399999999995, "area_ha_available": 7460, "area_ha_available_pct_of_action": 0.02, "ratio_power_to_area_ha": 0.357, "cost_mro_pa": null, - "change_energy_MWh": 92188.1448945396, - "change_energy_pct": 30.95864, + "change_energy_MWh": 68365.8723671832, + "change_energy_pct": 2.55096, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.8305147558486847, - "invest": 63832293.017142855, - "invest_pa": -63832293.017142855, + "change_cost_mro": 1.3153049120532754, + "invest": 47337435.87428571, + "invest_pa": -47337435.87428571, "invest_com": null, "invest_pa_com": null, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.03718080277120444, + "pct_x": 0.037176062429328, "ratio_wage_to_emplo": 39240.0, - "cost_wage": -16277234.719371429, + "cost_wage": -12071046.147942858, "cost_mro_per_MWh": 19.911705870180036, "emplo_existing": 139.39877507631877, "demand_emplo_new": 0, @@ -7581,27 +7581,27 @@ "lifecycle": null }, "p_local_biomass": { - "energy": 56126.388047687775, + "energy": 51219.66124078884, "pet_sites": null, "energy_installable": 30523.01729637748, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 4.251573894612348, - "pct_energy": 0.1302356877726522, + "cost_fuel": 3.879889338989755, + "pct_energy": 0.11993181577958224, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.07149505398547318, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -22300908.93988484, - "cost_mro": 1.0619112618622528, + "cost_climate_saved": -20351300.716021005, + "cost_mro": 0.9690759906757249, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, "demand_emplo": 0.0, "demand_emplo_com": null, - "power_installed": 9.231, + "power_installed": 8.424, "power_to_be_installed_pct": 0.0, "power_to_be_installed": 0, "power_installable": 5.020062442348238, @@ -7611,7 +7611,7 @@ "cost_mro_pa": null, "change_energy_MWh": 0.0, "change_energy_pct": null, - "change_CO2e_t": 4012.759143479054, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0.0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, @@ -7623,7 +7623,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.021928269781596184, + "pct_x": 0.020008687402061277, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -7737,7 +7737,7 @@ "lifecycle": null }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7789,12 +7789,12 @@ "lifecycle": null }, "p_local_hydro": { - "energy": 1415.6914059029702, + "energy": 2435.4691135449402, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.003284970765711012, + "pct_energy": 0.005702697479575047, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7802,14 +7802,14 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, "demand_emplo": null, "demand_emplo_com": null, - "power_installed": 0.295, + "power_installed": 0.5075, "power_to_be_installed_pct": null, "power_to_be_installed": null, "power_installable": null, @@ -7831,7 +7831,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0005531028123482893, + "pct_x": 0.0009514030157522668, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -7841,7 +7841,7 @@ "lifecycle": null }, "p_local_surplus": { - "energy": -2128584.638273525, + "energy": -2132797.956450748, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7895,23 +7895,23 @@ }, "h30": { "h": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1219796.6050833275, "change_energy_pct": -0.7960770673041716, - "cost_climate_saved": 334997841.3473141, - "cost_wage": -11981123.025684295, - "demand_emplo": -255.33339658251396, + "cost_climate_saved": 335359114.56263405, + "cost_wage": -12148025.063371008, + "demand_emplo": -258.8698281269755, "demand_emplo_com": 1.070095982142857, - "demand_emplo_new": -255.33339658251396, - "invest": 47574649.870330565, - "invest_com": 47574649.870330565, - "invest_pa": -47574649.870330565, - "invest_pa_com": -47574649.870330565 + "demand_emplo_new": -258.8698281269755, + "invest": 48229167.665180415, + "invest_com": 48229167.665180415, + "invest_pa": -48229167.665180415, + "invest_pa_com": -48229167.665180415 }, "g": { "cost_wage": -377173.8417922233, @@ -7969,25 +7969,25 @@ "energy": 3140.3805165798744 }, "p": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1219796.6050833275, "change_energy_pct": -0.7960770673041716, - "cost_climate_saved": 334997841.3473141, + "cost_climate_saved": 335359114.56263405, "cost_fuel": 9.052814190657546, - "cost_wage": -11603949.183892071, - "demand_electricity": 20494.44280316139, - "demand_emplo": -245.87220445608125, - "demand_emplo_new": -245.87220445608125, + "cost_wage": -11770851.221578784, + "demand_electricity": 20789.218677382698, + "demand_emplo": -249.40863600054277, + "demand_emplo_new": -249.40863600054277, "energy": 312462.83961344796, - "invest": 45505683.074086554, - "invest_com": 45505683.074086554, - "invest_pa": -45505683.074086554, - "invest_pa_com": -45505683.074086554, + "invest": 46160200.868936405, + "invest_com": 46160200.868936405, + "invest_pa": -46160200.868936405, + "invest_pa_com": -46160200.868936405, "pct_energy": 1.0 }, "p_gas": { @@ -8068,59 +8068,59 @@ "pct_energy": 0.0 }, "p_heatnet": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 35711.60348844087, - "change_CO2e_pct": -0.9805620265154013, - "change_CO2e_t": -37510.736769459254, + "change_CO2e_pct": -0.9822613488642336, + "change_CO2e_t": -37575.74319596756, "change_energy_MWh": -21956.854637279743, "change_energy_pct": -0.15673940096817277, - "cost_climate_saved": 194334754.2920683, - "cost_wage": -11603949.183892071, - "demand_emplo": -245.87220445608125, - "demand_emplo_new": -245.87220445608125, + "cost_climate_saved": 194696027.5073882, + "cost_wage": -11770851.221578784, + "demand_emplo": -249.40863600054277, + "demand_emplo_new": -249.40863600054277, "energy": 118128.24522690989, - "invest": 45505683.074086554, - "invest_com": 45505683.074086554, - "invest_pa": -45505683.074086554, - "invest_pa_com": -45505683.074086554, + "invest": 46160200.868936405, + "invest_com": 46160200.868936405, + "invest_pa": -46160200.868936405, + "invest_pa_com": -46160200.868936405, "pct_energy": 0.37805534051040424 }, "p_heatnet_cogen": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_combustion_based_per_MWh": 0.04455489393375512, "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 22988.983690559122, - "change_CO2e_pct": -0.9698046155043432, - "change_CO2e_t": -23882.24733415386, - "change_energy_MWh": -74054.52139513363, - "change_energy_pct": -0.816084046336605, - "cost_climate_saved": 123628794.76534048, - "energy": 16689.222129278845, - "pct_energy": 0.14128053876717542 + "change_CO2e_pct": -0.9724443809997386, + "change_CO2e_t": -23947.253760662166, + "change_energy_MWh": -75513.54016431661, + "change_energy_pct": -0.8321624966243701, + "cost_climate_saved": 123990067.98066038, + "energy": 15230.203360095871, + "pct_energy": 0.12892939644401316 }, "p_heatnet_plant": { "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 12722.619797881753, - "area_ha_available": 2.4768684885104135, + "area_ha_available": 2.5124938080687103, "change_CO2e_pct": -1.0, "change_CO2e_t": -13628.489435305399, - "change_energy_MWh": -38814.665263607894, - "change_energy_pct": -0.7866558226798676, + "change_energy_MWh": -38663.25765548513, + "change_energy_pct": -0.7835872485798747, "cost_climate_saved": 70705959.52672784, - "cost_wage": -1425614.7343154938, - "demand_emplo": -30.206874562824805, - "demand_emplo_new": -30.206874562824805, - "energy": 10526.691076169258, - "invest": 5590646.016923505, - "invest_com": 5590646.016923505, - "invest_pa": -5590646.016923505, - "invest_pa_com": -5590646.016923505, + "cost_wage": -1446119.6503869763, + "demand_emplo": -30.641346382442972, + "demand_emplo_new": -30.641346382442972, + "energy": 10678.09868429202, + "invest": 5671057.452497946, + "invest_com": 5671057.452497946, + "invest_pa": -5671057.452497946, + "invest_pa_com": -5671057.452497946, "invest_per_x": 2257142.8571428573, "pct_energy": 0.10377358490566037, "pct_of_wage": 0.255, @@ -8133,23 +8133,23 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 57896.80091893093, + "change_energy_MWh": 58729.54276360612, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": -1095478.8530037445, - "demand_electricity": 20494.44280316139, - "demand_emplo": -23.21173561298795, - "demand_emplo_new": -23.21173561298795, - "energy": 57896.80091893093, + "cost_wage": -1111235.3553730266, + "demand_electricity": 20789.218677382698, + "demand_emplo": -23.545594880264876, + "demand_emplo_new": -23.545594880264876, + "energy": 58729.54276360612, "full_load_hour": 4380.0, - "invest": 4295995.501975468, - "invest_com": 4295995.501975468, - "invest_pa": -4295995.501975468, - "invest_pa_com": -4295995.501975468, + "invest": 4357785.707345203, + "invest_com": 4357785.707345203, + "invest_pa": -4357785.707345203, + "invest_pa_com": -4357785.707345203, "invest_per_x": 325000.0, "pct_energy": 0.5707547169811321, "pct_of_wage": 0.255, - "power_to_be_installed": 13.218447698386058, + "power_to_be_installed": 13.408571407216009, "ratio_wage_to_emplo": 47195.042683097665 }, "p_heatnet_geoth": { @@ -8159,22 +8159,22 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 33015.53110253086, + "change_energy_MWh": 33490.40041891589, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": -9082855.596572833, - "demand_emplo": -192.4535942802685, - "demand_emplo_new": -192.4535942802685, - "energy": 33015.53110253086, + "cost_wage": -9213496.215818781, + "demand_emplo": -195.22169473783492, + "demand_emplo_new": -195.22169473783492, + "energy": 33490.40041891589, "full_load_hour": 3000.0, - "invest": 35619041.55518758, - "invest_com": 35619041.55518758, - "invest_pa": -35619041.55518758, - "invest_pa_com": -35619041.55518758, + "invest": 36131357.70909326, + "invest_com": 36131357.70909326, + "invest_pa": -36131357.70909326, + "invest_pa_com": -36131357.70909326, "invest_per_x": 3236571.4285714286, "pct_energy": 0.3254716981132076, "pct_of_wage": 0.255, - "power_to_be_installed": 11.005177034176954, + "power_to_be_installed": 11.163466806305296, "ratio_wage_to_emplo": 47195.042683097665 }, "p_biomass": { @@ -8253,17 +8253,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -36373.62752061363, - "CO2e_total": -29575.45390547801, - "invest": 6868912.424053399, - "change_CO2e_t": -21855.880267814173, - "change_CO2e_pct": 2.831228937460901, + "CO2e_production_based": -35971.716908671595, + "CO2e_total": -29173.54329353598, + "invest": 6695099.870583495, + "change_CO2e_t": -21453.96965587214, + "change_CO2e_pct": 2.7791651019686, "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 125616723.78719771, - "invest_pa": -6868912.424053399, - "cost_wage": -2045140.9627113445, - "demand_emplo": -41.46972394092613, - "demand_emplo_new": -41.46972394092613, + "cost_climate_saved": 123383105.56132989, + "invest_pa": -6695099.870583495, + "cost_wage": -2000818.7615765189, + "demand_emplo": -40.53059562119058, + "demand_emplo_new": -40.53059562119058, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9431,17 +9431,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": -12839.55967774745, - "CO2e_total": -12839.55967774745, - "invest": 5552669.142611201, - "change_CO2e_t": -12839.55967774745, + "CO2e_production_based": -12437.649065805417, + "CO2e_total": -12437.649065805417, + "invest": 5378856.589141297, + "change_CO2e_t": -12437.649065805417, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 71355852.90908146, - "invest_pa": -5552669.142611201, - "cost_wage": -1415930.6313658562, - "demand_emplo": -30.001681339149517, - "demand_emplo_new": -30.001681339149517, + "cost_climate_saved": 69122234.6832136, + "invest_pa": -5378856.589141297, + "cost_wage": -1371608.4302310308, + "demand_emplo": -29.06255301941396, + "demand_emplo_new": -29.06255301941396, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9454,7 +9454,7 @@ "change_within_category": null, "change_wet_org_low": null, "change_wet_org_high": null, - "prod_volume": 5390.940915156506 + "prod_volume": 5222.190863243978 }, "g_planning": { "area_ha": null, @@ -10409,12 +10409,12 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -29575.45390547801, - "CO2e_wo_lulucf_203X": 29575.45390547801, + "CO2e_lulucf_203X": -29173.54329353598, + "CO2e_wo_lulucf_203X": 29173.54329353598, "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -900307.8610842447, "change_CO2e_pct": -1.0, - "cost_climate_saved": 4672187838.873574, + "cost_climate_saved": 4672187838.873573, "z": { "energy_18": 2883287.091023166, "pct_energy_18": null, @@ -10422,27 +10422,27 @@ "CO2e_combustion_based_18": 830464.8040745696, "CO2e_total_18": 900307.8610842448, "pct_CO2e_total_18": 1, - "energy_30": 4077922.1772566023, + "energy_30": 4078272.241237376, "pct_energy_30": null, - "CO2e_production_based_30": -223777.33939567863, - "CO2e_combustion_based_30": 223777.33939567866, - "CO2e_combustion_based_per_MWh": 0.05487533348324551, + "CO2e_production_based_30": -223375.4287837366, + "CO2e_combustion_based_30": 223375.42878373663, + "CO2e_combustion_based_per_MWh": 0.054772073949620144, "CO2e_total_30": 2.9103830456733704e-11, - "change_energy_MWh": 1194635.0862334361, - "change_energy_pct": 1.4143309523192527, + "change_energy_MWh": 1194985.1502142097, + "change_energy_pct": 1.4144523637395248, "change_CO2e_t": -900307.8610842448, "change_CO2e_pct": 3.2326531528541617e-17, "CO2e_total_2021_estimated": 840465.4581854112, "cost_climate_saved": 4670886783.865423, - "invest_pa": -3459467362.72762, - "invest_pa_com": -706892889.2611773, - "invest_pa_outside": -1513437734.2724876, - "invest": 3421948023.680164, - "invest_com": 706892889.2611773, - "invest_outside": 1404738786.836656, - "cost_wage": -683913753.6639192, - "demand_emplo": -14243.241194612223, - "demand_emplo_new": -7876.009626653822, + "invest_pa": -3433275907.5138454, + "invest_pa_com": -707067160.9966422, + "invest_pa_outside": -1513528044.3563452, + "invest": 3395756568.4663897, + "invest_com": 707067160.9966422, + "invest_outside": 1404815236.6529436, + "cost_wage": -676802072.2537143, + "demand_emplo": -14065.33252456048, + "demand_emplo_new": -7859.599256203908, "demand_emplo_com": -225.37254224476763, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10455,27 +10455,27 @@ "CO2e_combustion_based_18": 355682.607144762, "CO2e_total_18": 375745.46475068503, "pct_CO2e_total_18": 0.41735219805608836, - "energy_30": 4077922.1772566023, + "energy_30": 4078272.241237376, "pct_energy_30": 1, "CO2e_production_based_30": -201720.22427953713, - "CO2e_combustion_based_30": 11779.948757515267, + "CO2e_combustion_based_30": 11378.038145573222, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -189940.27552202187, - "change_energy_MWh": 1194635.0862334361, - "change_energy_pct": 1.4143309523192527, - "change_CO2e_t": -565685.7402727068, - "change_CO2e_pct": -0.5055025099186525, + "CO2e_total_30": -190342.1861339639, + "change_energy_MWh": 1194985.1502142097, + "change_energy_pct": 1.4144523637395248, + "change_CO2e_t": -566087.6508846489, + "change_CO2e_pct": -0.5065721452160704, "CO2e_total_2021_estimated": 350770.1063638988, - "cost_climate_saved": 3004997947.331004, - "invest_pa": -1317595835.5286055, - "invest_pa_com": -60003653.82563795, - "invest_pa_outside": -1429269639.1578536, - "invest": 1317595835.5286055, - "invest_com": 60003653.82563795, - "invest_outside": 1320570691.722022, - "cost_wage": -352919047.5112652, - "demand_emplo": -7910.520888106677, - "demand_emplo_new": -5352.523811956046, + "cost_climate_saved": 3007231565.556872, + "invest_pa": -1291578192.868301, + "invest_pa_com": -60177925.561102845, + "invest_pa_outside": -1429359949.2417111, + "invest": 1291578192.868301, + "invest_com": 60177925.561102845, + "invest_outside": 1320647141.5383096, + "cost_wage": -345851688.30219513, + "demand_emplo": -7733.55134637467, + "demand_emplo_new": -5337.052569825868, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10490,25 +10490,25 @@ "pct_CO2e_total_18": 0.5826478019439116, "energy_30": 1893242.1441873987, "pct_energy_30": 1, - "CO2e_production_based_30": -22057.115116141504, + "CO2e_production_based_30": -21655.20450419947, "CO2e_combustion_based_30": 211997.3906381634, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 189940.2755220219, + "CO2e_total_30": 190342.18613396393, "change_energy_MWh": -990044.9490876445, "change_energy_pct": 0.6566263028760411, - "change_CO2e_t": -334622.12081153784, - "change_CO2e_pct": 0.3620928165068895, + "change_CO2e_t": -334220.21019959584, + "change_CO2e_pct": 0.36285899916647624, "CO2e_total_2021_estimated": 489695.3518215124, - "cost_climate_saved": 1665888836.5344186, - "invest_pa": -2141871527.1990147, + "cost_climate_saved": 1663655218.3085508, + "invest_pa": -2141697714.6455448, "invest_pa_com": -646889235.4355394, "invest_pa_outside": -84168095.11463405, - "invest": 2104352188.1515584, + "invest": 2104178375.5980885, "invest_com": 646889235.4355394, "invest_outside": 84168095.11463405, - "cost_wage": -330994706.15265393, - "demand_emplo": -6332.7203065055455, - "demand_emplo_new": -2523.4858146977763, + "cost_wage": -330950383.95151913, + "demand_emplo": -6331.78117818581, + "demand_emplo_new": -2522.5466863780407, "demand_emplo_com": -226.44263822691047, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10522,7 +10522,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3325465732180917, "energy_30": null, - "pct_energy_30": 0.6276590504227294, + "pct_energy_30": 0.6276852007741276, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10543,9 +10543,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.11145344757760196, - "cost_climate_saved_pct": 0.3194153229945117, - "demand_emplo_new_pct": 0.037558001539651935 + "invest_pct": 0.1044561130319461, + "cost_climate_saved_pct": 0.3198161772856103, + "demand_emplo_new_pct": 0.035212372436237614 }, "h": { "energy_18": null, @@ -10555,7 +10555,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0726051259931431, "energy_30": null, - "pct_energy_30": 0.07662305115975888, + "pct_energy_30": 0.07661647411714834, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10576,9 +10576,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013902797336812262, - "cost_climate_saved_pct": 0.0717203941882069, - "demand_emplo_new_pct": 0.03241913210954189 + "invest_pct": 0.014202775344100103, + "cost_climate_saved_pct": 0.07179773993260984, + "demand_emplo_new_pct": 0.03293677192544375 }, "f": { "energy_18": null, @@ -10588,7 +10588,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.012200498844853566, "energy_30": null, - "pct_energy_30": 0.2957178984175118, + "pct_energy_30": 0.2956983251087241, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10609,9 +10609,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.25968637595847255, + "invest_pct": 0.2616917542059722, "cost_climate_saved_pct": 0.25221062932071725, - "demand_emplo_new_pct": 0.6096213007968676 + "demand_emplo_new_pct": 0.6108997989560216 }, "rb": { "energy_18": null, @@ -10675,7 +10675,7 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08308474257605673, + "invest_pct": 0.08372557482367321, "cost_climate_saved_pct": 0.011518992838008894, "demand_emplo_new_pct": -0.0 }, @@ -10708,7 +10708,7 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.04976001651374703, + "invest_pct": 0.05014381529840051, "cost_climate_saved_pct": 0.0037733992711276236, "demand_emplo_new_pct": -0.0 }, @@ -10741,9 +10741,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.45220575785024336, + "invest_pct": 0.45569361883654913, "cost_climate_saved_pct": 0.1986334015830483, - "demand_emplo_new_pct": 0.3145243781092831 + "demand_emplo_new_pct": 0.31518108609044737 }, "i": { "energy_18": null, @@ -10774,9 +10774,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.024301350718332487, + "invest_pct": 0.024488786927654427, "cost_climate_saved_pct": 0.10146073566191648, - "demand_emplo_new_pct": -0.00011451321562489768 + "demand_emplo_new_pct": -0.00011475231233053851 }, "a": { "energy_18": null, @@ -10807,9 +10807,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.003598200902786946, + "invest_pct": 0.0036259538102452298, "cost_climate_saved_pct": 0.014652120497230319, - "demand_emplo_new_pct": 0.0007263790181401307 + "demand_emplo_new_pct": 0.0007278956538344143 }, "l": { "energy_18": null, @@ -10840,9 +10840,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.002007310565946635, - "cost_climate_saved_pct": 0.026893549255167935, - "demand_emplo_new_pct": 0.005265321642140353 + "invest_pct": 0.001971607721459013, + "cost_climate_saved_pct": 0.02641534921966646, + "demand_emplo_new_pct": 0.0051568272503458865 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 7.515027930353209, diff --git a/tests/end_to_end_expected/production_03159016_2025.json b/tests/end_to_end_expected/production_03159016_2025.json index 0d625cb1..2dc6332e 100644 --- a/tests/end_to_end_expected/production_03159016_2025.json +++ b/tests/end_to_end_expected/production_03159016_2025.json @@ -1684,69 +1684,69 @@ "pct_energy": 1.0003 }, "p_local_pv_roof": { - "cost_mro": 0.20678481833900247, + "cost_mro": 0.36179921359177364, "cost_mro_per_MWh": 22.883939038686986, - "energy": 9036.242317785303 + "energy": 15810.180798861831 }, "p_local_pv_facade": { - "cost_mro": 0.0022459684549940894, + "cost_mro": 0.003929638680904685, "cost_mro_per_MWh": 100.0, - "energy": 22.459684549940896 + "energy": 39.29638680904685 }, "p_local_pv_park": { - "cost_mro": 0.023447910670138294, + "cost_mro": 0.0410254278286449, "cost_mro_per_MWh": 15.193434935521688, - "energy": 1543.2922686441332 + "energy": 2700.2075569316435 }, "p_local_pv_agri": { - "cost_mro": 0.0009687610602541173, + "cost_mro": 0.0016949841510302207, "cost_mro_per_MWh": 30.33997655334115, - "energy": 31.930184868499307 + "energy": 55.8663632468616 }, "p_local_pv": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.23344745852438897, - "energy": 10633.924455847875 + "cost_mro": 0.4084492642523534, + "energy": 18605.551105849383 }, "p_local_wind_onshore": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.06440123047442618, + "cost_mro": 0.5796110742698356, "cost_mro_per_MWh": 21.627233220666344, - "energy": 2977.7840659195494 + "energy": 26800.056593275945 }, "p_local_biomass": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "cost_fuel_per_MWh": 75.75, - "cost_mro": 1.0619112618622528, + "cost_mro": 0.9690759906757249, "cost_mro_per_MWh": 18.92, - "energy": 56126.388047687775 + "energy": 51219.66124078884 }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pct_energy": 0.2973507241388641 }, "p_local_hydro": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_per_MWh": 23.8, - "energy": 1415.6914059029702 + "energy": 2435.4691135449402 }, "p_local": { "CO2e_combustion_based": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, - "cost_mro": 1.3934534063215587, - "energy": 71153.78797535817, - "pct_energy": 0.12626402835736597 + "cost_fuel": 3.879889338989755, + "cost_mro": 2.0151004941002837, + "energy": 99060.7380534591, + "pct_energy": 0.17578555119251335 } }, "h18": { @@ -4545,7 +4545,7 @@ }, "f30": { "d": { - "energy": 980376.8903727423 + "energy": 980400.5852755505 }, "d_r": { "energy": 476488.42407211225 @@ -4563,7 +4563,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 160390.16750608906 + "energy": 160413.86240889726 }, "p_petrol": { "CO2e_production_based": -2133.7804213861787, @@ -4710,25 +4710,25 @@ "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 160390.16750608906, + "change_energy_MWh": 160413.86240889726, "cost_climate_saved": -0.0, - "cost_wage": 4725034.561996151, - "demand_electricity": 213853.55667478542, - "demand_emplo": 100.11717954624002, - "demand_emplo_new": 100.11717954624002, - "energy": 160390.16750608906, + "cost_wage": 4725732.605002482, + "demand_electricity": 213885.1498785297, + "demand_emplo": 100.13197014641003, + "demand_emplo_new": 100.13197014641003, + "energy": 160413.86240889726, "full_load_hour": 2300.0, - "invest": 55588641.905837074, - "invest_outside": 55588641.905837074, - "invest_pa": 18529547.30194569, - "invest_pa_outside": 18529547.30194569, + "invest": 55596854.17649979, + "invest_outside": 55596854.17649979, + "invest_pa": 18532284.72549993, + "invest_pa_outside": 18532284.72549993, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 92.9798072499067, + "power_to_be_installed": 92.99354342544768, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 191376.28886159728 + "energy": 191399.98376440548 }, "p_efuels": { "change_CO2e_t": -38375.45936013342, @@ -4740,16 +4740,16 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -15.76863015846839, "change_CO2e_t": -173205.86653209833, - "change_energy_MWh": 192880.9870220399, - "change_energy_pct": 0.2449295116347323, + "change_energy_MWh": 192904.68192484806, + "change_energy_pct": 0.2449596005567284, "cost_climate_saved": 891268486.5168694, - "cost_wage": 61105385.35840976, - "demand_emplo": 1294.7416059927396, - "demand_emplo_new": 1294.7416059927396, - "invest": 718886886.5695267, - "invest_outside": 615672335.2088653, - "invest_pa": 239628962.1898422, - "invest_pa_outside": 205224111.73628843 + "cost_wage": 61106083.40141609, + "demand_emplo": 1294.7563965929096, + "demand_emplo_new": 1294.7563965929096, + "invest": 718895098.8401895, + "invest_outside": 615680547.4795281, + "invest_pa": 239631699.61339644, + "invest_pa_outside": 205226849.15984267 }, "p": { "CO2e_production_based": -162221.6615129274, @@ -4757,18 +4757,18 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -15.76863015846839, "change_CO2e_t": -173205.86653209833, - "change_energy_MWh": 192880.9870220399, - "change_energy_pct": 0.2449295116347323, + "change_energy_MWh": 192904.68192484806, + "change_energy_pct": 0.2449596005567284, "cost_climate_saved": 891268486.5168694, - "cost_wage": 61105385.35840976, - "demand_electricity": 1614009.7455195065, - "demand_emplo": 1294.7416059927396, - "demand_emplo_new": 1294.7416059927396, - "energy": 980376.8903727422, - "invest": 718886886.5695267, - "invest_outside": 615672335.2088653, - "invest_pa": 239628962.1898422, - "invest_pa_outside": 205224111.73628843 + "cost_wage": 61106083.40141609, + "demand_electricity": 1614041.3387232507, + "demand_emplo": 1294.7563965929096, + "demand_emplo_new": 1294.7563965929096, + "energy": 980400.5852755504, + "invest": 718895098.8401895, + "invest_outside": 615680547.4795281, + "invest_pa": 239631699.61339644, + "invest_pa_outside": 205226849.15984267 } }, "e30": { @@ -4782,16 +4782,16 @@ "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 9880.289991530954, + "CO2e_combustion_based": 9543.385806097212, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1393228371.202068, + "cost_climate_saved": 1394969323.580297, "cost_mro": null, "cost_mro_pa_com": null, - "CO2e_total": 9880.289991530954, + "CO2e_total": 9543.385806097212, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": 951.2680859449359, + "demand_emplo": 891.0846375859431, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4801,26 +4801,26 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1645651.8737450861, - "change_energy_pct": 2.9202469856539786, - "change_CO2e_t": -289514.0040533444, - "change_CO2e_pct": -0.9669990704964805, + "change_energy_MWh": 1645978.2428230518, + "change_energy_pct": 2.9208261350666493, + "change_CO2e_t": -289850.9082387782, + "change_CO2e_pct": -0.9681243564225485, "change_cost_energy": null, "change_cost_mro": null, - "invest": 381387904.6705158, - "invest_pa": 127129301.5568386, - "invest_com": 12429003.95530739, - "invest_pa_com": 4143001.3184357965, - "invest_outside": 461898133.1801116, - "invest_pa_outside": 185239305.35816792, + "invest": 354707531.94469863, + "invest_pa": 118235843.98156622, + "invest_com": 11948757.89592243, + "invest_pa_com": 3982919.29864081, + "invest_outside": 461966370.7257366, + "invest_pa_outside": 185266671.29589948, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 38112145.94456744, + "cost_wage": 35700027.48597552, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 252.53487506656518, + "demand_emplo_new": 228.08187668572873, "full_load_hour": null, "lifecycle": null }, @@ -4843,7 +4843,7 @@ "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 98.60239389472589, + "demand_emplo": 92.25171206967605, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4859,20 +4859,20 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 54747578.68843761, - "invest_pa": 18249192.896145873, + "invest": 51221452.80843761, + "invest_pa": 17073817.602812536, "invest_com": null, "invest_pa_com": null, - "invest_outside": 27116928.186025757, - "invest_pa_outside": 9038976.062008586, + "invest_outside": 27120934.2481667, + "invest_pa_outside": 9040311.416055566, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 4653544.188517197, + "cost_wage": 4353823.4887171965, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 98.60239389472589, + "demand_emplo_new": 92.25171206967605, "full_load_hour": null, "lifecycle": null }, @@ -4915,8 +4915,8 @@ "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 27116928.186025757, - "invest_pa_outside": 9038976.062008586, + "invest_outside": 27120934.2481667, + "invest_pa_outside": 9040311.416055566, "invest_per_x": 200000.0, "pct_of_wage": 0.255, "pct_x": null, @@ -4942,16 +4942,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 0.250764984, + "cost_mro": 0.185964984, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 15.054563945853943, + "demand_emplo": 11.164324853735181, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -4963,8 +4963,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 8358832.8, - "invest_pa": 2786277.6, + "invest": 6198832.8, + "invest_pa": 2066277.5999999999, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -4973,10 +4973,10 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 710500.7880000001, + "cost_wage": 526900.788, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 15.054563945853943, + "demand_emplo_new": 11.164324853735181, "full_load_hour": null, "lifecycle": null }, @@ -4994,16 +4994,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 1.3916623766531282, + "cost_mro": 1.3506786002531281, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 83.54782994887195, + "demand_emplo": 81.08738721594086, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -5015,8 +5015,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 46388745.888437614, - "invest_pa": 15462915.296145871, + "invest": 45022620.00843761, + "invest_pa": 15007540.002812536, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -5025,15 +5025,15 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 3943043.4005171973, + "cost_wage": 3826922.700717197, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 83.54782994887195, + "demand_emplo_new": 81.08738721594086, "full_load_hour": null, "lifecycle": null }, "d": { - "energy": 2209183.616720774, + "energy": 2209509.98579874, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -5061,8 +5061,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1645651.8737450861, - "change_energy_pct": 2.9202469856539786, + "change_energy_MWh": 1645978.2428230518, + "change_energy_pct": 2.9208261350666493, "change_CO2e_t": null, "change_CO2e_pct": null, "change_cost_energy": null, @@ -5089,8 +5089,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 36.25840624768977, - "pct_energy": 0.06824043297464177, + "cost_fuel": 36.3389483644798, + "pct_energy": 0.0682303531074617, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5141,8 +5141,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 32.25910649798752, - "pct_energy": 0.08414285311909285, + "cost_fuel": 32.330764824758795, + "pct_energy": 0.08413042428846236, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5189,12 +5189,12 @@ "lifecycle": null }, "d_h": { - "energy": 20494.44280316139, + "energy": 20789.218677382698, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.009276930467908565, + "pct_energy": 0.009408972492091895, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5217,7 +5217,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 20494.44280316139, + "change_energy_MWh": 20789.218677382698, "change_energy_pct": 0.0, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5245,8 +5245,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 13.020713301473567, - "pct_energy": 0.047858270699358066, + "cost_fuel": 13.049636685591794, + "pct_energy": 0.04785120150311928, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5297,8 +5297,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 31.308549382464964, - "pct_energy": 0.05892451397538996, + "cost_fuel": 31.37809620213659, + "pct_energy": 0.05891581017254711, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5349,8 +5349,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.513248484044958, - "pct_energy": 0.0009659635488539451, + "cost_fuel": 0.5143885815732901, + "pct_energy": 0.0009658208653472788, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5397,7 +5397,7 @@ "lifecycle": null }, "d_f_hydrogen_reconv": { - "energy": 213853.55667478542, + "energy": 213885.1498785297, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -5425,7 +5425,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 213853.55667478542, + "change_energy_MWh": 213885.1498785297, "change_energy_pct": null, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5558,7 +5558,7 @@ "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.6337889608845906, + "pct_energy": 0.6336953432408061, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5605,25 +5605,25 @@ "lifecycle": null }, "p": { - "energy": 2209183.616720774, + "energy": 2209509.98579874, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 9.31913875787728, + "cost_fuel": 8.95946127742294, "pct_energy": null, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.00447237156601626, - "CO2e_combustion_based": 9880.289991530954, + "CO2e_combustion_based_per_MWh": 0.00431923180589169, + "CO2e_combustion_based": 9543.385806097212, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1393228371.202068, - "cost_mro": 50.4205560240109, + "cost_climate_saved": 1394969323.580297, + "cost_mro": 50.4528407927928, "cost_mro_pa_com": null, - "CO2e_total": 9880.289991530954, + "CO2e_total": 9543.385806097212, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": 852.66569205021, + "demand_emplo": 798.8329255162671, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -5633,46 +5633,46 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1645651.8737450861, - "change_energy_pct": 2.9202469856539786, - "change_CO2e_t": -289514.0040533444, - "change_CO2e_pct": -0.9669990704964805, - "change_cost_energy": -8.566610976947604, - "change_cost_mro": -5.288119170230954, - "invest": 326640325.9820782, - "invest_pa": 108880108.66069274, - "invest_com": 12429003.95530739, - "invest_pa_com": 4143001.3184357965, - "invest_outside": 434781204.99408585, - "invest_pa_outside": 176200329.29615933, + "change_energy_MWh": 1645978.2428230518, + "change_energy_pct": 2.9208261350666493, + "change_CO2e_t": -289850.9082387782, + "change_CO2e_pct": -0.9681243564225485, + "change_cost_energy": -8.554603901779348, + "change_cost_mro": -5.285120175350645, + "invest": 303486079.13626105, + "invest_pa": 101162026.37875369, + "invest_com": 11948757.89592243, + "invest_pa_com": 3982919.29864081, + "invest_outside": 434845436.47756994, + "invest_pa_outside": 176226359.87984392, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 33458601.756050244, + "cost_wage": 31346203.997258324, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 153.9324811718393, + "demand_emplo_new": 135.83016461605268, "full_load_hour": null, "lifecycle": null }, "p_fossil_and_renew": { - "energy": 1778223.4935196312, + "energy": 1782436.811696854, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 5.067564863264931, + "cost_fuel": 5.079571938433186, "pct_energy": null, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 5867.530848051899, + "CO2e_combustion_based": 5881.433360569366, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1413964304.0759962, - "cost_mro": 42.563281789991606, + "cost_climate_saved": 1413892462.8425622, + "cost_mro": 42.66413112051816, "cost_mro_pa_com": null, - "CO2e_total": 5867.530848051899, + "CO2e_total": 5881.433360569366, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, "demand_emplo": 0, @@ -5685,18 +5685,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1214691.7505439431, - "change_energy_pct": 2.1554983648833197, - "change_CO2e_t": -293526.7631968235, - "change_CO2e_pct": -0.9804019950788627, - "change_cost_energy": -8.566610976947604, - "change_cost_mro": -5.288119170230954, + "change_energy_MWh": 1218905.0687211659, + "change_energy_pct": 2.162974994602481, + "change_CO2e_t": -293512.860684306, + "change_CO2e_pct": -0.9803555596163506, + "change_cost_energy": -8.554603901779348, + "change_cost_mro": -5.285120175350645, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 434781204.99408585, - "invest_pa_outside": 176200329.29615933, + "invest_outside": 434845436.47756994, + "invest_pa_outside": 176226359.87984392, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6229,22 +6229,22 @@ "lifecycle": null }, "p_renew": { - "energy": 1778223.4935196312, + "energy": 1782436.811696854, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 5.067564863264931, + "cost_fuel": 5.079571938433186, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 5867.530848051899, + "CO2e_combustion_based": 5881.433360569366, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -11245824.076665308, - "cost_mro": 42.563281789991606, + "cost_climate_saved": -11317665.31009932, + "cost_mro": 42.66413112051816, "cost_mro_pa_com": null, - "CO2e_total": 5867.530848051899, + "CO2e_total": 5881.433360569366, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": 0, @@ -6257,18 +6257,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 1578564.1969833449, - "change_energy_pct": 7.906289485981709, - "change_CO2e_t": 1913.4360809581904, - "change_CO2e_pct": 0.4839125498159422, - "change_cost_energy": 0.7868874347061681, - "change_cost_mro": 0.19654006950020708, + "change_energy_MWh": 1582777.5151605676, + "change_energy_pct": 7.927392025409203, + "change_CO2e_t": 1927.338593475658, + "change_CO2e_pct": 0.4874285283992491, + "change_cost_energy": 0.7988945098744233, + "change_cost_mro": 0.19953906438051594, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 434781204.99408585, - "invest_pa_outside": 176200329.29615933, + "invest_outside": 434845436.47756994, + "invest_pa_outside": 176226359.87984392, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6281,7 +6281,7 @@ "lifecycle": null }, "p_renew_pv": { - "energy": 848397.54165219, + "energy": 850407.7326078158, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6294,7 +6294,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 18.284106640310704, + "cost_mro": 18.3274289556117, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6309,12 +6309,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 807259.7244149647, - "change_energy_pct": 19.62329988875741, + "change_energy_MWh": 809269.9153705905, + "change_energy_pct": 19.672164682531808, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 17.176853423768048, + "change_cost_mro": 17.22017573906905, "invest": null, "invest_pa": null, "invest_com": null, @@ -6333,7 +6333,7 @@ "lifecycle": null }, "p_renew_pv_roof": { - "energy": 187767.3439184627, + "energy": 188212.23938076178, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6346,7 +6346,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 4.296856451686273, + "cost_mro": 4.307037412324115, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6361,12 +6361,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 157654.46170081382, - "change_energy_pct": 5.235449086584413, + "change_energy_MWh": 158099.3571631129, + "change_energy_pct": 5.250223343631065, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3.4330735523686764, + "change_cost_mro": 3.4432545130065177, "invest": null, "invest_pa": null, "invest_com": null, @@ -6385,7 +6385,7 @@ "lifecycle": null }, "p_renew_pv_facade": { - "energy": 10291.062180241066, + "energy": 10315.445796532806, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6398,7 +6398,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 1.0291062180241066, + "cost_mro": 1.0315445796532805, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6413,12 +6413,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 10023.666368199101, - "change_energy_pct": 37.4862504077888, + "change_energy_MWh": 10048.04998449084, + "change_energy_pct": 37.5774396306324, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.9955883724820087, + "change_cost_mro": 0.9980267341111826, "invest": null, "invest_pa": null, "invest_com": null, @@ -6437,7 +6437,7 @@ "lifecycle": null }, "p_renew_pv_park": { - "energy": 447173.3762540363, + "energy": 448232.90770292754, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6450,7 +6450,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 6.79409959701326, + "cost_mro": 6.810197519144128, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6465,12 +6465,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 436683.23285854387, - "change_energy_pct": 41.627956491632375, + "change_energy_MWh": 437742.7643074351, + "change_energy_pct": 41.72895906223084, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.594316431808958, + "change_cost_mro": 6.610414353939826, "invest": null, "invest_pa": null, "invest_com": null, @@ -6489,7 +6489,7 @@ "lifecycle": null }, "p_renew_pv_agri": { - "energy": 203165.75929944994, + "energy": 203647.13972759363, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6502,7 +6502,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 6.164044373587062, + "cost_mro": 6.17864944449018, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6517,12 +6517,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 202898.36348740797, - "change_energy_pct": 758.7940960554973, + "change_energy_MWh": 203379.74391555166, + "change_energy_pct": 760.5943502347518, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.153875067108404, + "change_cost_mro": 6.168480138011522, "invest": null, "invest_pa": null, "invest_com": null, @@ -6541,7 +6541,7 @@ "lifecycle": null }, "p_renew_wind": { - "energy": 743592.6053911301, + "energy": 745354.4718000267, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6554,7 +6554,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 19.750463537869273, + "cost_mro": 19.79726023543622, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6569,18 +6569,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 646101.6138563361, - "change_energy_pct": 6.627295544796522, + "change_energy_MWh": 647863.4802652326, + "change_energy_pct": 6.645367639265555, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 16.70201549611472, + "change_cost_mro": 16.748812193681665, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 434781204.99408585, - "invest_pa_outside": 144927068.33136195, + "invest_outside": 434845436.47756994, + "invest_pa_outside": 144948478.82585666, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6593,7 +6593,7 @@ "lifecycle": null }, "p_renew_wind_onshore": { - "energy": 410991.9049397248, + "energy": 411965.70810343535, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6606,7 +6606,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 8.888617779937361, + "cost_mro": 8.90967844806995, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6621,12 +6621,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 330970.3974371771, - "change_energy_pct": 4.136018025237024, + "change_energy_MWh": 331944.20060088765, + "change_energy_pct": 4.1481872931513974, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.719269976181035, + "change_cost_mro": 6.740330644313625, "invest": null, "invest_pa": null, "invest_com": null, @@ -6645,7 +6645,7 @@ "lifecycle": null }, "p_renew_wind_offshore": { - "energy": 332600.70045140537, + "energy": 333388.7636965913, "pet_sites": null, "energy_installable": 408875845.3168465, "cost_fuel_per_MWh": null, @@ -6658,7 +6658,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 10.861845757931913, + "cost_mro": 10.88758178736627, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6673,21 +6673,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 315131.216419159, - "change_energy_pct": 18.038953860198095, + "change_energy_MWh": 315919.27966434497, + "change_energy_pct": 18.084064708562668, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 9.982745519933683, + "change_cost_mro": 10.00848154936804, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 434781204.99408585, - "invest_pa_outside": 144927068.33136195, + "invest_outside": 434845436.47756994, + "invest_pa_outside": 144948478.82585666, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1505536696606074, + "pct_x": 0.15088810000379835, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 32.657314741641336, @@ -6697,22 +6697,22 @@ "lifecycle": null }, "p_renew_biomass": { - "energy": 66898.54604970205, + "energy": 67057.05529284735, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 5.067564863264931, + "cost_fuel": 5.079571938433186, "pct_energy": 0.037621, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 5867.530848051899, + "CO2e_combustion_based": 5881.433360569366, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -11245824.076665308, - "cost_mro": 1.265720491260363, + "cost_climate_saved": -11317665.31009932, + "cost_mro": 1.2687194861406719, "cost_mro_pa_com": null, - "CO2e_total": 5867.530848051899, + "CO2e_total": 5881.433360569366, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": null, @@ -6725,12 +6725,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 21816.006611646997, - "change_energy_pct": 0.48391254981594223, - "change_CO2e_t": 1913.4360809581904, - "change_CO2e_pct": 0.4839125498159422, - "change_cost_energy": 0.7868874347061681, - "change_cost_mro": 0.19654006950020708, + "change_energy_MWh": 21974.51585479229, + "change_energy_pct": 0.4874285283992492, + "change_CO2e_t": 1927.338593475658, + "change_CO2e_pct": 0.4874285283992491, + "change_cost_energy": 0.7988945098744233, + "change_cost_mro": 0.19953906438051594, "invest": null, "invest_pa": null, "invest_com": null, @@ -6957,7 +6957,7 @@ "lifecycle": null }, "p_renew_geoth": { - "energy": 22019.741520253592, + "energy": 22071.915039242143, "pet_sites": null, "energy_installable": 23202670.455305222, "cost_fuel_per_MWh": null, @@ -6970,7 +6970,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.3963553473645647, + "cost_mro": 0.39729447070635854, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6985,21 +6985,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 21850.681997360887, - "change_energy_pct": 129.2484541745005, + "change_energy_MWh": 21902.85551634944, + "change_energy_pct": 129.55706452720844, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.3925408823292153, + "change_cost_mro": 0.39348000567100916, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 6441086.100892309, + "invest_pa_outside": 6442037.661150105, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.009967365932642048, + "pct_x": 0.00998950680517659, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -7009,7 +7009,7 @@ "lifecycle": null }, "p_renew_hydro": { - "energy": 23417.425186160024, + "energy": 23472.91037323587, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7022,7 +7022,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.5573347194306085, + "cost_mro": 0.5586552668830138, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7037,12 +7037,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 7638.536382840755, - "change_energy_pct": 0.48409849882672995, + "change_energy_MWh": 7694.021569916602, + "change_energy_pct": 0.48761491799714546, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.08660147877193541, + "change_cost_mro": 0.0879220262243407, "invest": null, "invest_pa": null, "invest_com": null, @@ -7165,7 +7165,7 @@ "lifecycle": null }, "p_renew_reverse": { - "energy": 73897.63372019531, + "energy": 74072.72658368615, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7178,7 +7178,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 2.309301053756103, + "cost_mro": 2.314772705740192, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7193,21 +7193,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 73897.63372019531, + "change_energy_MWh": 74072.72658368615, "change_energy_pct": null, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.309301053756103, + "change_cost_mro": 2.314772705740192, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 24832174.863905076, + "invest_pa_outside": 24835843.392837156, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.033450199956618396, + "pct_x": 0.03352450410261839, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -7217,54 +7217,54 @@ "lifecycle": null }, "p_local": { - "energy": 430960.1232011429, + "energy": 427073.17410188593, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.009311207528140998, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based_per_MWh": 0.008574531643737057, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 7.857274234019292, + "cost_mro": 7.788709672274642, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, - "demand_emplo": 852.66569205021, + "demand_emplo": 798.8329255162671, "demand_emplo_com": null, - "power_installed": 24.042952000000017, + "power_installed": 45.206494, "power_to_be_installed_pct": null, - "power_to_be_installed": 377.7861449174115, + "power_to_be_installed": 356.0281029174115, "power_installable": 954.1430298725635, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 359806.3352257847, - "change_energy_pct": 5.056741818866932, - "change_CO2e_t": 4012.759143479054, + "change_energy_MWh": 328012.43604842684, + "change_energy_pct": 3.3112254410159117, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, - "invest": 326640325.9820782, - "invest_pa": 108880108.66069274, - "invest_com": 12429003.95530739, - "invest_pa_com": 4143001.3184357965, + "invest": 303486079.13626105, + "invest_pa": 101162026.37875369, + "invest_com": 11948757.89592243, + "invest_pa_com": 3982919.29864081, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 33458601.756050244, + "cost_wage": 31346203.997258324, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 153.9324811718393, + "demand_emplo_new": 135.83016461605268, "full_load_hour": null, "lifecycle": null }, @@ -7274,7 +7274,7 @@ "energy_installable": 699301.8922849727, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.6456562911673938, + "pct_energy": 0.6515326451309981, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7287,36 +7287,36 @@ "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 714.3949248112411, + "demand_emplo": 696.2926082554545, "demand_emplo_com": null, - "power_installed": 13.016952000000016, + "power_installed": 22.774994, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": 895.8585674302152, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 267618.19033124513, - "change_energy_pct": 25.16645585008598, + "change_energy_MWh": 259646.56368124363, + "change_energy_pct": 13.955327751598476, "change_CO2e_t": 0.0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.633306071849048, - "invest": 262808032.96493533, - "invest_pa": 87602677.65497845, - "invest_com": 12429003.95530739, - "invest_pa_com": 4143001.3184357965, + "change_cost_mro": 4.458304266121083, + "invest": 256148643.26197535, + "invest_pa": 85382881.08732513, + "invest_com": 11948757.89592243, + "invest_pa_com": 3982919.29864081, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.12595246166098206, + "pct_x": 0.12593385708845511, "ratio_wage_to_emplo": null, - "cost_wage": 28032856.849593103, + "cost_wage": 27322521.947944038, "cost_mro_per_MWh": null, "emplo_existing": 560.4624436394018, - "demand_emplo_new": 153.9324811718393, + "demand_emplo_new": 135.83016461605268, "full_load_hour": null, "lifecycle": null }, @@ -7339,33 +7339,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 303.5797745283658, + "demand_emplo": 287.78675798620884, "demand_emplo_com": null, - "power_installed": 11.051392248000015, + "power_installed": 19.335969906, "power_to_be_installed_pct": 0.8, - "power_to_be_installed": 159.24951454111996, + "power_to_be_installed": 150.96493688311998, "power_installable": 212.87613348639997, "area_ha_available": 329.52961839999995, "area_ha_available_pct_of_action": 0.38, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 130211.39509763173, - "change_energy_pct": 14.409905192709052, + "change_energy_MWh": 123437.4566165552, + "change_energy_pct": 7.807466479158886, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.082837194966247, - "invest": 111679409.55462256, - "invest_pa": 37226469.851540856, - "invest_com": 9094018.573956141, - "invest_pa_com": 3031339.524652047, + "change_cost_mro": 1.9278227997134763, + "invest": 105869553.59417658, + "invest_pa": 35289851.19805886, + "invest_com": 8620923.862701746, + "invest_pa_com": 2873641.2875672486, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.06303126474480686, + "pct_x": 0.06302195432942517, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 11912470.352493074, + "cost_wage": 11292752.383378835, "cost_mro_per_MWh": 16.44280690001675, "emplo_existing": null, "demand_emplo_new": null, @@ -7391,33 +7391,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 111.32967256361916, + "demand_emplo": 111.09094370735002, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.1, - "power_to_be_installed": 13.651801098113797, + "power_to_be_installed": 13.622526972113796, "power_installable": 136.90851954113796, "area_ha_available": 228.18086590189662, "area_ha_available_pct_of_action": 1.0, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 7851.688224252297, - "change_energy_pct": 349.59031623055273, + "change_energy_MWh": 7834.851521993191, + "change_energy_pct": 199.37842021112854, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.7851688224252296, - "invest": 40955403.29434139, - "invest_pa": 13651801.098113798, - "invest_com": 3334985.3813512484, - "invest_pa_com": 1111661.7937837495, + "change_cost_mro": 0.783485152199319, + "invest": 40867580.91634139, + "invest_pa": 13622526.972113796, + "invest_com": 3327834.033220683, + "invest_pa_com": 1109278.0110735612, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 4368576.351396415, + "cost_wage": 4359208.631076415, "cost_mro_per_MWh": 100.0, "emplo_existing": null, "demand_emplo_new": null, @@ -7443,24 +7443,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 168.58961613587823, + "demand_emplo": 166.62201669185512, "demand_emplo_com": null, - "power_installed": 1.8874580400000025, + "power_installed": 3.3023741299999996, "power_to_be_installed_pct": 0.7, - "power_to_be_installed": 121.23410646520621, + "power_to_be_installed": 119.8191903752062, "power_installable": 175.88794929315173, "area_ha_available": 11693, "area_ha_available_pct_of_action": 0.008848328023963644, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 99127.8509183347, - "change_energy_pct": 64.23141807444156, + "change_energy_MWh": 97970.9356300472, + "change_energy_pct": 36.28274255382634, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1840662871277892, - "invest": 62019905.03598621, - "invest_pa": 20673301.67866207, + "change_cost_mro": 1.1664887699692825, + "invest": 61296074.39051621, + "invest_pa": 20432024.796838734, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -7469,7 +7469,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 6615456.537171862, + "cost_wage": 6538247.934988395, "cost_mro_per_MWh": 11.994640763691173, "emplo_existing": null, "demand_emplo_new": null, @@ -7495,24 +7495,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 130.89586158337798, + "demand_emplo": 130.7928898700406, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.10063, - "power_to_be_installed": 37.21276281297154, + "power_to_be_installed": 37.18348868697154, "power_installable": 370.18596510952545, "area_ha_available": 3955, "area_ha_available_pct_of_action": 0.1559991424818902, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 30427.25609102643, - "change_energy_pct": 952.930783718838, + "change_energy_MWh": 30403.319912648065, + "change_energy_pct": 544.2151259838097, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.5812337673297825, - "invest": 48153315.07998517, - "invest_pa": 16051105.026661724, + "change_cost_mro": 0.5805075442390064, + "invest": 48115434.36094118, + "invest_pa": 16038478.120313726, "invest_com": null, "invest_pa_com": 0, "invest_outside": null, @@ -7521,7 +7521,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 5136353.608531752, + "cost_wage": 5132312.998500393, "cost_mro_per_MWh": 19.114185228604924, "emplo_existing": null, "demand_emplo_new": null, @@ -7534,7 +7534,7 @@ "energy_installable": 105739.92106717682, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.22082305029424304, + "pct_energy": 0.22283284160984462, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7547,33 +7547,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 138.27076723896897, + "demand_emplo": 102.54031726081259, "demand_emplo_com": null, - "power_installed": 1.5, + "power_installed": 13.5, "power_to_be_installed_pct": 0.9, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": 53.264399999999995, "area_ha_available": 7460, "area_ha_available_pct_of_action": 0.02, "ratio_power_to_area_ha": 0.357, "cost_mro_pa": null, - "change_energy_MWh": 92188.1448945396, - "change_energy_pct": 30.95864, + "change_energy_MWh": 68365.8723671832, + "change_energy_pct": 2.55096, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.8305147558486847, - "invest": 63832293.017142855, - "invest_pa": 21277431.005714286, + "change_cost_mro": 1.3153049120532754, + "invest": 47337435.87428571, + "invest_pa": 15779145.291428572, "invest_com": null, "invest_pa_com": null, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.04307741929650906, + "pct_x": 0.04307105628493305, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 5425744.906457143, + "cost_wage": 4023682.0493142856, "cost_mro_per_MWh": 19.911705870180036, "emplo_existing": 139.39877507631877, "demand_emplo_new": 0, @@ -7581,27 +7581,27 @@ "lifecycle": null }, "p_local_biomass": { - "energy": 56126.388047687775, + "energy": 51219.66124078884, "pet_sites": null, "energy_installable": 30523.01729637748, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 4.251573894612348, - "pct_energy": 0.1302356877726522, + "cost_fuel": 3.879889338989755, + "pct_energy": 0.11993181577958224, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.07149505398547318, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -20735932.87392801, - "cost_mro": 1.0619112618622528, + "cost_climate_saved": -18923139.262265146, + "cost_mro": 0.9690759906757249, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, "demand_emplo": 0.0, "demand_emplo_com": null, - "power_installed": 9.231, + "power_installed": 8.424, "power_to_be_installed_pct": 0.0, "power_to_be_installed": 0, "power_installable": 5.020062442348238, @@ -7611,7 +7611,7 @@ "cost_mro_pa": null, "change_energy_MWh": 0.0, "change_energy_pct": null, - "change_CO2e_t": 4012.759143479054, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0.0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, @@ -7623,7 +7623,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.025405940738868774, + "pct_x": 0.023181457232596705, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -7737,7 +7737,7 @@ "lifecycle": null }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7789,12 +7789,12 @@ "lifecycle": null }, "p_local_hydro": { - "energy": 1415.6914059029702, + "energy": 2435.4691135449402, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.003284970765711012, + "pct_energy": 0.005702697479575047, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7802,14 +7802,14 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, "demand_emplo": null, "demand_emplo_com": null, - "power_installed": 0.295, + "power_installed": 0.5075, "power_to_be_installed_pct": null, "power_to_be_installed": null, "power_installable": null, @@ -7831,7 +7831,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0006408210685557986, + "pct_x": 0.0011022666243640062, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -7841,7 +7841,7 @@ "lifecycle": null }, "p_local_surplus": { - "energy": -1778223.4935196312, + "energy": -1782436.811696854, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7895,23 +7895,23 @@ }, "h30": { "h": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1173835.0678113236, "change_energy_pct": -0.7660811436823078, - "cost_climate_saved": 311489220.90188855, - "cost_wage": 4153508.6752280984, - "demand_emplo": 86.53792683702846, + "cost_climate_saved": 311825141.61087024, + "cost_wage": 4209142.687790336, + "demand_emplo": 87.71673735184896, "demand_emplo_com": 1.070095982142857, - "demand_emplo_new": 86.53792683702846, - "invest": 47574649.870330565, - "invest_com": 47574649.870330565, - "invest_pa": 15858216.623443523, - "invest_pa_com": 15858216.623443523 + "demand_emplo_new": 87.71673735184896, + "invest": 48229167.665180415, + "invest_com": 48229167.665180415, + "invest_pa": 16076389.221726807, + "invest_pa_com": 16076389.221726807 }, "g": { "cost_wage": 285525.6139307411, @@ -7969,25 +7969,25 @@ "energy": 5144.3454434586965 }, "p": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1173835.0678113236, "change_energy_pct": -0.7660811436823078, - "cost_climate_saved": 311489220.90188855, + "cost_climate_saved": 311825141.61087024, "cost_fuel": 9.035892706215778, - "cost_wage": 3867983.061297357, - "demand_electricity": 20494.44280316139, - "demand_emplo": 81.95740148536042, - "demand_emplo_new": 81.95740148536042, + "cost_wage": 3923617.0738595948, + "demand_electricity": 20789.218677382698, + "demand_emplo": 83.13621200018092, + "demand_emplo_new": 83.13621200018092, "energy": 358424.3768854518, - "invest": 45505683.074086554, - "invest_com": 45505683.074086554, - "invest_pa": 15168561.02469552, - "invest_pa_com": 15168561.02469552, + "invest": 46160200.868936405, + "invest_com": 46160200.868936405, + "invest_pa": 15386733.622978803, + "invest_pa_com": 15386733.622978803, "pct_energy": 1.0 }, "p_gas": { @@ -8068,59 +8068,59 @@ "pct_energy": 0.0 }, "p_heatnet": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 35711.60348844087, - "change_CO2e_pct": -0.9805620265154013, - "change_CO2e_t": -37510.736769459254, + "change_CO2e_pct": -0.9822613488642336, + "change_CO2e_t": -37575.74319596756, "change_energy_MWh": -21956.854637279743, "change_energy_pct": -0.15673940096817277, - "cost_climate_saved": 180697227.67508104, - "cost_wage": 3867983.061297357, - "demand_emplo": 81.95740148536042, - "demand_emplo_new": 81.95740148536042, + "cost_climate_saved": 181033148.38406274, + "cost_wage": 3923617.0738595948, + "demand_emplo": 83.13621200018092, + "demand_emplo_new": 83.13621200018092, "energy": 118128.24522690989, - "invest": 45505683.074086554, - "invest_com": 45505683.074086554, - "invest_pa": 15168561.02469552, - "invest_pa_com": 15168561.02469552, + "invest": 46160200.868936405, + "invest_com": 46160200.868936405, + "invest_pa": 15386733.622978803, + "invest_pa_com": 15386733.622978803, "pct_energy": 0.32957648208358964 }, "p_heatnet_cogen": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_combustion_based_per_MWh": 0.04455489393375512, "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 22988.983690559122, - "change_CO2e_pct": -0.9698046155043432, - "change_CO2e_t": -23882.24733415386, - "change_energy_MWh": -74054.52139513363, - "change_energy_pct": -0.816084046336605, - "cost_climate_saved": 114953089.86952712, - "energy": 16689.222129278845, - "pct_energy": 0.14128053876717542 + "change_CO2e_pct": -0.9724443809997386, + "change_CO2e_t": -23947.253760662166, + "change_energy_MWh": -75513.54016431661, + "change_energy_pct": -0.8321624966243701, + "cost_climate_saved": 115289010.57850878, + "energy": 15230.203360095871, + "pct_energy": 0.12892939644401316 }, "p_heatnet_plant": { "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 12722.619797881753, - "area_ha_available": 2.4768684885104135, + "area_ha_available": 2.5124938080687103, "change_CO2e_pct": -1.0, "change_CO2e_t": -13628.489435305399, - "change_energy_MWh": -38814.665263607894, - "change_energy_pct": -0.7866558226798676, + "change_energy_MWh": -38663.25765548513, + "change_energy_pct": -0.7835872485798747, "cost_climate_saved": 65744137.80555395, - "cost_wage": 475204.91143849795, - "demand_emplo": 10.068958187608269, - "demand_emplo_new": 10.068958187608269, - "energy": 10526.691076169258, - "invest": 5590646.016923505, - "invest_com": 5590646.016923505, - "invest_pa": 1863548.672307835, - "invest_pa_com": 1863548.672307835, + "cost_wage": 482039.88346232544, + "demand_emplo": 10.213782127480991, + "demand_emplo_new": 10.213782127480991, + "energy": 10678.09868429202, + "invest": 5671057.452497946, + "invest_com": 5671057.452497946, + "invest_pa": 1890352.484165982, + "invest_pa_com": 1890352.484165982, "invest_per_x": 2257142.8571428573, "pct_energy": 0.10377358490566037, "pct_of_wage": 0.255, @@ -8133,23 +8133,23 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 57896.80091893093, + "change_energy_MWh": 58729.54276360612, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 365159.61766791483, - "demand_electricity": 20494.44280316139, - "demand_emplo": 7.737245204329317, - "demand_emplo_new": 7.737245204329317, - "energy": 57896.80091893093, + "cost_wage": 370411.7851243422, + "demand_electricity": 20789.218677382698, + "demand_emplo": 7.848531626754958, + "demand_emplo_new": 7.848531626754958, + "energy": 58729.54276360612, "full_load_hour": 4380.0, - "invest": 4295995.501975468, - "invest_com": 4295995.501975468, - "invest_pa": 1431998.5006584895, - "invest_pa_com": 1431998.5006584895, + "invest": 4357785.707345203, + "invest_com": 4357785.707345203, + "invest_pa": 1452595.235781734, + "invest_pa_com": 1452595.235781734, "invest_per_x": 325000.0, "pct_energy": 0.5707547169811321, "pct_of_wage": 0.255, - "power_to_be_installed": 13.218447698386058, + "power_to_be_installed": 13.408571407216009, "ratio_wage_to_emplo": 47195.042683097665 }, "p_heatnet_geoth": { @@ -8159,22 +8159,22 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 33015.53110253086, + "change_energy_MWh": 33490.40041891589, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 3027618.5321909445, - "demand_emplo": 64.15119809342283, - "demand_emplo_new": 64.15119809342283, - "energy": 33015.53110253086, + "cost_wage": 3071165.405272927, + "demand_emplo": 65.07389824594497, + "demand_emplo_new": 65.07389824594497, + "energy": 33490.40041891589, "full_load_hour": 3000.0, - "invest": 35619041.55518758, - "invest_com": 35619041.55518758, - "invest_pa": 11873013.851729194, - "invest_pa_com": 11873013.851729194, + "invest": 36131357.70909326, + "invest_com": 36131357.70909326, + "invest_pa": 12043785.903031087, + "invest_pa_com": 12043785.903031087, "invest_per_x": 3236571.4285714286, "pct_energy": 0.3254716981132076, "pct_of_wage": 0.255, - "power_to_be_installed": 11.005177034176954, + "power_to_be_installed": 11.163466806305296, "ratio_wage_to_emplo": 47195.042683097665 }, "p_biomass": { @@ -8253,17 +8253,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -35212.37109765278, - "CO2e_total": -28414.197482517164, - "invest": 6366708.854128095, - "change_CO2e_t": -20694.623844853326, - "change_CO2e_pct": 2.6807988130178786, + "CO2e_production_based": -34810.46048571072, + "CO2e_total": -28012.286870575103, + "invest": 6192896.3006581785, + "change_CO2e_t": -20292.713232911265, + "change_CO2e_pct": 2.628734977525574, "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 110800722.53472663, - "invest_pa": 2122236.284709365, - "cost_wage": 639026.350793464, - "demand_emplo": 12.918754295158244, - "demand_emplo_new": 12.918754295158244, + "cost_climate_saved": 108723849.44751605, + "invest_pa": 2064298.7668860594, + "cost_wage": 624252.283748521, + "demand_emplo": 12.605711521913033, + "demand_emplo_new": 12.605711521913033, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9431,17 +9431,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": -11678.303254786602, - "CO2e_total": -11678.303254786602, - "invest": 5050465.572685897, - "change_CO2e_t": -11678.303254786602, + "CO2e_production_based": -11276.392642844541, + "CO2e_total": -11276.392642844541, + "invest": 4876653.019215981, + "change_CO2e_t": -11276.392642844541, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 60347632.06910977, - "invest_pa": 1683488.5242286325, - "cost_wage": 429289.5736783013, - "demand_emplo": 9.096073427899372, - "demand_emplo_new": 9.096073427899372, + "cost_climate_saved": 58270758.981899165, + "invest_pa": 1625551.0064053268, + "cost_wage": 414515.5066333583, + "demand_emplo": 8.78303065465416, + "demand_emplo_new": 8.78303065465416, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9454,7 +9454,7 @@ "change_within_category": null, "change_wet_org_low": null, "change_wet_org_high": null, - "prod_volume": 4903.364633675628 + "prod_volume": 4734.614581763088 }, "g_planning": { "area_ha": null, @@ -10409,8 +10409,8 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -28414.197482517164, - "CO2e_wo_lulucf_203X": 28414.197482517164, + "CO2e_lulucf_203X": -28012.286870575103, + "CO2e_wo_lulucf_203X": 28012.286870575103, "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -900307.8610842447, "change_CO2e_pct": -1.0, @@ -10422,27 +10422,27 @@ "CO2e_combustion_based_18": 830464.8040745696, "CO2e_total_18": 900307.8610842448, "pct_CO2e_total_18": 1, - "energy_30": 3547984.8839789685, + "energy_30": 3548334.947959742, "pct_energy_30": null, - "CO2e_production_based_30": -183117.52020610808, - "CO2e_combustion_based_30": 183117.5202061081, - "CO2e_combustion_based_per_MWh": 0.051611696834724614, + "CO2e_production_based_30": -182715.60959416602, + "CO2e_combustion_based_30": 182715.60959416605, + "CO2e_combustion_based_per_MWh": 0.051493337656645335, "CO2e_total_30": 2.9103830456733704e-11, - "change_energy_MWh": 664697.7929558023, - "change_energy_pct": 1.2305347237273994, + "change_energy_MWh": 665047.8569365758, + "change_energy_pct": 1.2306561351476715, "change_CO2e_t": -900307.8610842448, "change_CO2e_pct": 3.2326531528541617e-17, "CO2e_total_2021_estimated": 840465.4581854112, "cost_climate_saved": 4343105255.173112, - "invest_pa": 1321914443.4403954, - "invest_pa_com": 263273594.21259356, - "invest_pa_outside": 418519448.79933435, - "invest": 3928223991.2737293, - "invest_com": 789820782.6377805, - "invest_outside": 1161738563.5036108, - "cost_wage": 299010277.8628791, - "demand_emplo": 7040.142526450803, - "demand_emplo_new": 4679.867123934791, + "invest_pa": 1313183958.3691373, + "invest_pa_com": 263331684.79108185, + "invest_pa_outside": 418549552.16062015, + "invest": 3902032536.059955, + "invest_com": 789995054.3732455, + "invest_outside": 1161815013.3198986, + "cost_wage": 296639717.3928108, + "demand_emplo": 6980.839636433555, + "demand_emplo_new": 4656.2946838957, "demand_emplo_com": 145.34313174750966, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10455,27 +10455,27 @@ "CO2e_combustion_based_18": 355682.607144762, "CO2e_total_18": 375745.46475068503, "pct_CO2e_total_18": 0.41735219805608836, - "energy_30": 3547984.8839789685, + "energy_30": 3548334.947959742, "pct_energy_30": 1, "CO2e_production_based_30": -162221.6615129274, - "CO2e_combustion_based_30": 10623.876513337851, + "CO2e_combustion_based_30": 10221.965901395804, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -151597.78499958955, - "change_energy_MWh": 664697.7929558023, - "change_energy_pct": 1.2305347237273994, - "change_CO2e_t": -527343.2497502746, - "change_CO2e_pct": -0.40345872198398414, + "CO2e_total_30": -151999.6956115316, + "change_energy_MWh": 665047.8569365758, + "change_energy_pct": 1.2306561351476715, + "change_CO2e_t": -527745.1603622166, + "change_CO2e_pct": -0.40452835728140213, "CO2e_total_2021_estimated": 350770.1063638988, - "cost_climate_saved": 2595986078.620826, - "invest_pa": 382616480.37012434, - "invest_pa_com": 20001217.94187932, - "invest_pa_outside": 390463417.0944563, - "invest": 1147849441.110373, - "invest_com": 60003653.82563795, - "invest_outside": 1077570468.3889768, - "cost_wage": 103371039.9782053, - "demand_emplo": 2332.547618774704, - "demand_emplo_new": 1633.8144078963333, + "cost_climate_saved": 2598062951.7080364, + "invest_pa": 373943932.8166895, + "invest_pa_com": 20059308.520367615, + "invest_pa_outside": 390493520.4557421, + "invest": 1121831798.4500685, + "invest_com": 60177925.561102845, + "invest_outside": 1077646918.2052646, + "cost_wage": 101015253.57518195, + "demand_emplo": 2273.5577715307018, + "demand_emplo_new": 1610.5550106304872, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10490,25 +10490,25 @@ "pct_CO2e_total_18": 0.5826478019439116, "energy_30": 1753090.5281502113, "pct_energy_30": 1, - "CO2e_production_based_30": -20895.858693180657, + "CO2e_production_based_30": -20493.948081238595, "CO2e_combustion_based_30": 172493.64369277025, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 151597.78499958958, + "CO2e_total_30": 151999.69561153164, "change_energy_MWh": -1130196.5651248319, "change_energy_pct": 0.6080180264529004, - "change_CO2e_t": -372964.6113339702, - "change_CO2e_pct": 0.28899857492490044, + "change_CO2e_t": -372562.70072202815, + "change_CO2e_pct": 0.2897647575844872, "CO2e_total_2021_estimated": 489695.3518215124, - "cost_climate_saved": 1747119176.5522861, - "invest_pa": 939297963.0702709, + "cost_climate_saved": 1745042303.4650755, + "invest_pa": 939240025.5524477, "invest_pa_com": 243272376.27071422, "invest_pa_outside": 28056031.704878017, - "invest": 2780374550.1633563, + "invest": 2780200737.6098866, "invest_com": 729817128.8121426, "invest_outside": 84168095.11463405, - "cost_wage": 195639237.8846738, - "demand_emplo": 4707.594907676099, - "demand_emplo_new": 3046.0527160384577, + "cost_wage": 195624463.81762886, + "demand_emplo": 4707.281864902853, + "demand_emplo_new": 3045.739673265213, "demand_emplo_com": 144.2730357653668, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10522,7 +10522,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3325465732180917, "energy_30": null, - "pct_energy_30": 0.6226586890762722, + "pct_energy_30": 0.6226892382493897, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10543,9 +10543,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.09708914397899455, - "cost_climate_saved_pct": 0.320790837279981, - "demand_emplo_new_pct": 0.05396197549605555 + "invest_pct": 0.09090327378532359, + "cost_climate_saved_pct": 0.3211916915710796, + "demand_emplo_new_pct": 0.04898355713494136 }, "h": { "energy_18": null, @@ -10555,7 +10555,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0726051259931431, "energy_30": null, - "pct_energy_30": 0.10102195714077807, + "pct_energy_30": 0.10101199073428575, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10576,9 +10576,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.012110981954189545, - "cost_climate_saved_pct": 0.07172039418820692, - "demand_emplo_new_pct": 0.018491535025521862 + "invest_pct": 0.012360011665581707, + "cost_climate_saved_pct": 0.07179773993260985, + "demand_emplo_new_pct": 0.01883831314526265 }, "f": { "energy_18": null, @@ -10588,7 +10588,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.012200498844853566, "energy_30": null, - "pct_energy_30": 0.27631935378294964, + "pct_energy_30": 0.2762987710163245, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10609,9 +10609,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1830055740626, + "invest_pct": 0.1842360595911606, "cost_climate_saved_pct": 0.20521457209798713, - "demand_emplo_new_pct": 0.27666204439243397 + "demand_emplo_new_pct": 0.2780658193887438 }, "rb": { "energy_18": null, @@ -10675,9 +10675,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.18610958343305012, + "invest_pct": 0.1873587992646185, "cost_climate_saved_pct": 0.046093759082396504, - "demand_emplo_new_pct": 0.26619042423486206 + "demand_emplo_new_pct": 0.26753801029636254 }, "b": { "energy_18": null, @@ -10708,9 +10708,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08188505705146482, + "invest_pct": 0.08243469080890303, "cost_climate_saved_pct": 0.01619469024947015, - "demand_emplo_new_pct": 0.13212238975242682 + "demand_emplo_new_pct": 0.13279125788077623 }, "t": { "energy_18": null, @@ -10741,9 +10741,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.40856447324727885, + "invest_pct": 0.4113068640408216, "cost_climate_saved_pct": 0.19863340158304832, - "demand_emplo_new_pct": 0.21519364827228693 + "demand_emplo_new_pct": 0.21628306372278153 }, "i": { "energy_18": null, @@ -10774,9 +10774,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.02219794580506925, + "invest_pct": 0.022346944179126457, "cost_climate_saved_pct": 0.10146073566191648, - "demand_emplo_new_pct": 0.022723527286549642 + "demand_emplo_new_pct": 0.02283856489065392 }, "a": { "energy_18": null, @@ -10807,9 +10807,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.007416480330387385, + "invest_pct": 0.007466261671424925, "cost_climate_saved_pct": 0.01465828872072242, - "demand_emplo_new_pct": 0.011893959578538312 + "demand_emplo_new_pct": 0.011954172616592403 }, "l": { "energy_18": null, @@ -10840,9 +10840,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0016207601369655313, - "cost_climate_saved_pct": 0.025511866746206736, - "demand_emplo_new_pct": 0.002760495961324703 + "invest_pct": 0.0015870949930395517, + "cost_climate_saved_pct": 0.025033666710705223, + "demand_emplo_new_pct": 0.0027072409238855207 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 7.515027930353209, diff --git a/tests/end_to_end_expected/production_03159016_2035.json b/tests/end_to_end_expected/production_03159016_2035.json index 44da343e..7a49bd7d 100644 --- a/tests/end_to_end_expected/production_03159016_2035.json +++ b/tests/end_to_end_expected/production_03159016_2035.json @@ -1684,69 +1684,69 @@ "pct_energy": 1.0003 }, "p_local_pv_roof": { - "cost_mro": 0.20678481833900247, + "cost_mro": 0.36179921359177364, "cost_mro_per_MWh": 22.883939038686986, - "energy": 9036.242317785303 + "energy": 15810.180798861831 }, "p_local_pv_facade": { - "cost_mro": 0.0022459684549940894, + "cost_mro": 0.003929638680904685, "cost_mro_per_MWh": 100.0, - "energy": 22.459684549940896 + "energy": 39.29638680904685 }, "p_local_pv_park": { - "cost_mro": 0.023447910670138294, + "cost_mro": 0.0410254278286449, "cost_mro_per_MWh": 15.193434935521688, - "energy": 1543.2922686441332 + "energy": 2700.2075569316435 }, "p_local_pv_agri": { - "cost_mro": 0.0009687610602541173, + "cost_mro": 0.0016949841510302207, "cost_mro_per_MWh": 30.33997655334115, - "energy": 31.930184868499307 + "energy": 55.8663632468616 }, "p_local_pv": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.23344745852438897, - "energy": 10633.924455847875 + "cost_mro": 0.4084492642523534, + "energy": 18605.551105849383 }, "p_local_wind_onshore": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.06440123047442618, + "cost_mro": 0.5796110742698356, "cost_mro_per_MWh": 21.627233220666344, - "energy": 2977.7840659195494 + "energy": 26800.056593275945 }, "p_local_biomass": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "cost_fuel_per_MWh": 75.75, - "cost_mro": 1.0619112618622528, + "cost_mro": 0.9690759906757249, "cost_mro_per_MWh": 18.92, - "energy": 56126.388047687775 + "energy": 51219.66124078884 }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pct_energy": 0.2973507241388641 }, "p_local_hydro": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_per_MWh": 23.8, - "energy": 1415.6914059029702 + "energy": 2435.4691135449402 }, "p_local": { "CO2e_combustion_based": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, - "cost_mro": 1.3934534063215587, - "energy": 71153.78797535817, - "pct_energy": 0.12626402835736597 + "cost_fuel": 3.879889338989755, + "cost_mro": 2.0151004941002837, + "energy": 99060.7380534591, + "pct_energy": 0.17578555119251335 } }, "h18": { @@ -4545,7 +4545,7 @@ }, "f30": { "d": { - "energy": 416532.6758833821 + "energy": 416556.3707861903 }, "d_r": { "energy": 108455.28475627565 @@ -4563,7 +4563,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 96798.2570494619 + "energy": 96821.9519522701 }, "p_petrol": { "CO2e_production_based": -2133.7804213861787, @@ -4710,25 +4710,25 @@ "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 96798.2570494619, + "change_energy_MWh": 96821.9519522701, "cost_climate_saved": -0.0, - "cost_wage": 658070.9027982769, - "demand_electricity": 129064.34273261587, - "demand_emplo": 13.943644615750227, - "demand_emplo_new": 13.943644615750227, - "energy": 96798.2570494619, + "cost_wage": 658231.9896458918, + "demand_electricity": 129095.93593636014, + "demand_emplo": 13.947057831174071, + "demand_emplo_new": 13.947057831174071, + "energy": 96821.9519522701, "full_load_hour": 2300.0, - "invest": 33548712.69167686, - "invest_outside": 33548712.69167686, - "invest_pa": 2580670.207052066, - "invest_pa_outside": 2580670.207052066, + "invest": 33556924.96233958, + "invest_outside": 33556924.96233958, + "invest_pa": 2581301.920179968, + "invest_pa_outside": 2581301.920179968, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 56.11493162287647, + "power_to_be_installed": 56.12866779841745, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 127784.3784049701 + "energy": 127808.07330777831 }, "p_efuels": { "change_CO2e_t": -38375.45936013342, @@ -4740,16 +4740,16 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -6.778775476752191, "change_CO2e_t": -74459.45961557412, - "change_energy_MWh": -370963.2274673202, - "change_energy_pct": -0.4710668663657999, + "change_energy_MWh": -370939.53256451205, + "change_energy_pct": -0.47103677744380384, "cost_climate_saved": 309110310.13880026, - "cost_wage": 5777140.741046623, - "demand_emplo": 122.40990605387537, - "demand_emplo_new": 122.40990605387537, - "invest": 294520900.5239455, - "invest_outside": 191306349.16328418, - "invest_pa": 22655453.886457346, - "invest_pa_outside": 14715873.012560323 + "cost_wage": 5777301.827894239, + "demand_emplo": 122.41331926929921, + "demand_emplo_new": 122.41331926929921, + "invest": 294529112.79460824, + "invest_outside": 191314561.4339469, + "invest_pa": 22656085.59958525, + "invest_pa_outside": 14716504.725688223 }, "p": { "CO2e_production_based": -63475.25459640321, @@ -4757,18 +4757,18 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -6.778775476752191, "change_CO2e_t": -74459.45961557412, - "change_energy_MWh": -370963.2274673202, - "change_energy_pct": -0.4710668663657999, + "change_energy_MWh": -370939.53256451205, + "change_energy_pct": -0.47103677744380384, "cost_climate_saved": 309110310.13880026, - "cost_wage": 5777140.741046623, - "demand_electricity": 703137.4628750179, - "demand_emplo": 122.40990605387537, - "demand_emplo_new": 122.40990605387537, - "energy": 416532.67588338215, - "invest": 294520900.5239455, - "invest_outside": 191306349.16328418, - "invest_pa": 22655453.886457346, - "invest_pa_outside": 14715873.012560323 + "cost_wage": 5777301.827894239, + "demand_electricity": 703169.056078762, + "demand_emplo": 122.41331926929921, + "demand_emplo_new": 122.41331926929921, + "energy": 416556.3707861903, + "invest": 294529112.79460824, + "invest_outside": 191314561.4339469, + "invest_pa": 22656085.59958525, + "invest_pa_outside": 14716504.725688223 } }, "e30": { @@ -4782,16 +4782,16 @@ "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 6990.10938108741, + "CO2e_combustion_based": 6653.205195653671, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1142472175.826057, + "cost_climate_saved": 1143884646.6234877, "cost_mro": null, "cost_mro_pa_com": null, - "CO2e_total": 6990.10938108741, + "CO2e_total": 6653.205195653671, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": 219.52340444883137, + "demand_emplo": 205.6349163659869, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4801,26 +4801,26 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 769749.0118603524, - "change_energy_pct": 1.3659372723100724, - "change_CO2e_t": -292404.18466378795, - "change_CO2e_pct": -0.9766524963229938, + "change_energy_MWh": 770075.380938318, + "change_energy_pct": 1.366516421722743, + "change_CO2e_t": -292741.0888492217, + "change_CO2e_pct": -0.9777777822490618, "change_cost_energy": null, "change_cost_mro": null, - "invest": 381387904.6705158, - "invest_pa": 29337531.128501218, - "invest_com": 12429003.95530739, - "invest_pa_com": 956077.2273313376, - "invest_outside": 278763560.8930805, - "invest_pa_outside": 25798879.417990282, + "invest": 354707531.94469863, + "invest_pa": 27285194.764976818, + "invest_com": 11948757.89592243, + "invest_pa_com": 919135.2227632637, + "invest_outside": 278831798.43870544, + "invest_pa_outside": 25805194.63438987, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 8795110.602592487, + "cost_wage": 8238467.881378966, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 22.754398591090588, + "demand_emplo_new": 21.2888566314637, "full_load_hour": null, "lifecycle": null }, @@ -4843,7 +4843,7 @@ "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 22.754398591090588, + "demand_emplo": 21.2888566314637, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4859,20 +4859,20 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 54747578.68843761, - "invest_pa": 4211352.206802893, + "invest": 51221452.80843761, + "invest_pa": 3940111.7544952007, "invest_com": null, "invest_pa_com": null, - "invest_outside": 16365538.023663882, - "invest_pa_outside": 1258887.540281837, + "invest_outside": 16369544.085804822, + "invest_pa_outside": 1259195.6989080631, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 1073894.8127347378, + "cost_wage": 1004728.4973962762, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 22.754398591090588, + "demand_emplo_new": 21.2888566314637, "full_load_hour": null, "lifecycle": null }, @@ -4915,8 +4915,8 @@ "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 16365538.023663882, - "invest_pa_outside": 1258887.540281837, + "invest_outside": 16369544.085804822, + "invest_pa_outside": 1259195.6989080631, "invest_per_x": 200000.0, "pct_of_wage": 0.255, "pct_x": null, @@ -4942,16 +4942,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 0.250764984, + "cost_mro": 0.185964984, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 3.47413014135091, + "demand_emplo": 2.5763826585542726, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -4963,8 +4963,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 8358832.8, - "invest_pa": 642987.1384615385, + "invest": 6198832.8, + "invest_pa": 476833.2923076923, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -4973,10 +4973,10 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 163961.7203076923, + "cost_wage": 121592.48953846154, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 3.47413014135091, + "demand_emplo_new": 2.5763826585542726, "full_load_hour": null, "lifecycle": null }, @@ -4994,16 +4994,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 1.3916623766531282, + "cost_mro": 1.3506786002531281, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 19.28026844973968, + "demand_emplo": 18.71247397290943, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -5015,8 +5015,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 46388745.888437614, - "invest_pa": 3568365.068341355, + "invest": 45022620.00843761, + "invest_pa": 3463278.4621875086, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -5025,15 +5025,15 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 909933.0924270455, + "cost_wage": 883136.0078578147, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 19.28026844973968, + "demand_emplo_new": 18.71247397290943, "full_load_hour": null, "lifecycle": null }, "d": { - "energy": 1333280.7548360405, + "energy": 1333607.1239140062, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -5061,8 +5061,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 769749.0118603524, - "change_energy_pct": 1.3659372723100724, + "change_energy_MWh": 770075.380938318, + "change_energy_pct": 1.366516421722743, "change_CO2e_t": null, "change_CO2e_pct": null, "change_cost_energy": null, @@ -5089,8 +5089,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 34.061279850420625, - "pct_energy": 0.12633377737362123, + "cost_fuel": 34.211951806702814, + "pct_energy": 0.126302860143428, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5141,8 +5141,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 29.39304408554487, - "pct_energy": 0.1510897219124438, + "cost_fuel": 29.523065842592942, + "pct_energy": 0.15105274624521287, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5189,12 +5189,12 @@ "lifecycle": null }, "d_h": { - "energy": 20494.44280316139, + "energy": 20789.218677382698, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.015371438257714656, + "pct_energy": 0.015588712975953802, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5217,7 +5217,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 20494.44280316139, + "change_energy_MWh": 20789.218677382698, "change_energy_pct": 0.0, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5245,8 +5245,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 10.947615197926293, - "pct_energy": 0.07929890772826127, + "cost_fuel": 10.996042579567263, + "pct_energy": 0.0792795011797097, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5297,8 +5297,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 26.323746104271375, - "pct_energy": 0.09763515330548217, + "cost_fuel": 26.440190651852205, + "pct_energy": 0.09761125939070776, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5349,8 +5349,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.7810991170012836, - "pct_energy": 0.002897107871087636, + "cost_fuel": 0.7845543521693605, + "pct_energy": 0.0028963988718571287, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5397,12 +5397,12 @@ "lifecycle": null }, "d_f_hydrogen_reconv": { - "energy": 129064.34273261587, + "energy": 129095.93593636014, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.09680207433016423, + "pct_energy": 0.09680207433016422, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5425,7 +5425,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 129064.34273261587, + "change_energy_MWh": 129095.93593636014, "change_energy_pct": null, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5558,7 +5558,7 @@ "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.43057181922122495, + "pct_energy": 0.4304664468629664, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5605,25 +5605,25 @@ "lifecycle": null }, "p": { - "energy": 1333280.7548360405, + "energy": 1333607.1239140062, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 6.822998884179637, + "cost_fuel": 6.463321403725299, "pct_energy": null, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.005242788779282286, - "CO2e_combustion_based": 6990.10938108741, + "CO2e_combustion_based_per_MWh": 0.004988879465585911, + "CO2e_combustion_based": 6653.205195653671, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1142472175.826057, - "cost_mro": 29.455080949070094, + "cost_climate_saved": 1143884646.6234877, + "cost_mro": 29.487365717851983, "cost_mro_pa_com": null, - "CO2e_total": 6990.10938108741, + "CO2e_total": 6653.205195653671, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": 196.76900585774078, + "demand_emplo": 184.34605973452318, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -5633,23 +5633,23 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 769749.0118603524, - "change_energy_pct": 1.3659372723100724, - "change_CO2e_t": -292404.18466378795, - "change_CO2e_pct": -0.9766524963229938, - "change_cost_energy": -11.062750850645246, - "change_cost_mro": -5.911577472677942, - "invest": 326640325.9820782, - "invest_pa": 25126178.921698324, - "invest_com": 12429003.95530739, - "invest_pa_com": 956077.2273313376, - "invest_outside": 262398022.86941656, - "invest_pa_outside": 24539991.877708446, + "change_energy_MWh": 770075.380938318, + "change_energy_pct": 1.366516421722743, + "change_CO2e_t": -292741.0888492217, + "change_CO2e_pct": -0.9777777822490618, + "change_cost_energy": -11.05074377547699, + "change_cost_mro": -5.908578477797634, + "invest": 303486079.13626105, + "invest_pa": 23345083.01048162, + "invest_com": 11948757.89592243, + "invest_pa_com": 919135.2227632637, + "invest_outside": 262462254.35290062, + "invest_pa_outside": 24545998.935481805, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 7721215.789857749, + "cost_wage": 7233739.38398269, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -5657,22 +5657,22 @@ "lifecycle": null }, "p_fossil_and_renew": { - "energy": 902320.6316348977, + "energy": 906533.9498121203, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 2.571424989567289, + "cost_fuel": 2.5834320647355447, "pct_energy": null, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 2977.3502376083566, + "CO2e_combustion_based": 2991.252750125824, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1159295668.5350928, - "cost_mro": 21.5978067150508, + "cost_climate_saved": 1159237382.2513633, + "cost_mro": 21.69865604557734, "cost_mro_pa_com": null, - "CO2e_total": 2977.3502376083566, + "CO2e_total": 2991.252750125824, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, "demand_emplo": 0, @@ -5685,18 +5685,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 338788.8886592095, - "change_energy_pct": 0.6011886515394137, - "change_CO2e_t": -296416.943807267, - "change_CO2e_pct": -0.990055420905376, - "change_cost_energy": -11.062750850645246, - "change_cost_mro": -5.911577472677942, + "change_energy_MWh": 343002.2068364321, + "change_energy_pct": 0.6086652812585748, + "change_CO2e_t": -296403.04129474954, + "change_CO2e_pct": -0.9900089854428639, + "change_cost_energy": -11.05074377547699, + "change_cost_mro": -5.908578477797634, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 262398022.86941656, - "invest_pa_outside": 24539991.877708446, + "invest_outside": 262462254.35290062, + "invest_pa_outside": 24545998.935481805, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6229,22 +6229,22 @@ "lifecycle": null }, "p_renew": { - "energy": 902320.6316348977, + "energy": 906533.9498121203, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 2.571424989567289, + "cost_fuel": 2.5834320647355447, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 2977.3502376083566, + "CO2e_combustion_based": 2991.252750125824, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 2993111.731990056, - "cost_mro": 21.5978067150508, + "cost_climate_saved": 2934825.448260573, + "cost_mro": 21.69865604557734, "cost_mro_pa_com": null, - "CO2e_total": 2977.3502376083566, + "CO2e_total": 2991.252750125824, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": 0, @@ -6257,18 +6257,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 702661.3350986113, - "change_energy_pct": 3.5193018671730556, - "change_CO2e_t": -976.7445294853519, - "change_CO2e_pct": -0.24702102175544643, - "change_cost_energy": -1.7092524389914736, - "change_cost_mro": -0.42691823294678155, + "change_energy_MWh": 706874.6532758339, + "change_energy_pct": 3.5404044066005493, + "change_CO2e_t": -962.8420169678843, + "change_CO2e_pct": -0.2435050431721395, + "change_cost_energy": -1.697245363823218, + "change_cost_mro": -0.4239192380664726, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 262398022.86941656, - "invest_pa_outside": 24539991.877708446, + "invest_outside": 262462254.35290062, + "invest_pa_outside": 24545998.935481805, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6281,7 +6281,7 @@ "lifecycle": null }, "p_renew_pv": { - "energy": 430500.7826355362, + "energy": 432510.97359116183, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6294,7 +6294,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 9.27787013988343, + "cost_mro": 9.321192455184427, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6309,12 +6309,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 389362.9653983109, - "change_energy_pct": 9.464842608274799, + "change_energy_MWh": 391373.1563539366, + "change_energy_pct": 9.513707402049192, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 8.170616923340777, + "change_cost_mro": 8.213939238641773, "invest": null, "invest_pa": null, "invest_com": null, @@ -6333,7 +6333,7 @@ "lifecycle": null }, "p_renew_pv_roof": { - "energy": 95278.43321289687, + "energy": 95723.32867519594, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6346,7 +6346,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 2.1803458573455416, + "cost_mro": 2.190526817983382, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6361,12 +6361,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 65165.55099524799, - "change_energy_pct": 2.1640423033652714, + "change_energy_MWh": 65610.44645754706, + "change_energy_pct": 2.1788165604119225, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.3165629580279448, + "change_cost_mro": 1.3267439186657852, "invest": null, "invest_pa": null, "invest_com": null, @@ -6385,7 +6385,7 @@ "lifecycle": null }, "p_renew_pv_facade": { - "energy": 5221.9744933690545, + "energy": 5246.358109660793, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6398,7 +6398,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.5221974493369055, + "cost_mro": 0.5246358109660794, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6413,12 +6413,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 4954.57868132709, - "change_energy_pct": 18.529006282826646, + "change_energy_MWh": 4978.962297618829, + "change_energy_pct": 18.620195505670246, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.48867960379480757, + "change_cost_mro": 0.49111796542398145, "invest": null, "invest_pa": null, "invest_com": null, @@ -6437,7 +6437,7 @@ "lifecycle": null }, "p_renew_pv_park": { - "energy": 226908.35251153843, + "energy": 227967.88396042958, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6450,7 +6450,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 3.4475172902104783, + "cost_mro": 3.463615212341345, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6465,12 +6465,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 216418.209116046, - "change_energy_pct": 20.630624478311695, + "change_energy_MWh": 217477.74056493715, + "change_energy_pct": 20.73162704891015, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3.2477341250061764, + "change_cost_mro": 3.263832047137043, "invest": null, "invest_pa": null, "invest_com": null, @@ -6489,7 +6489,7 @@ "lifecycle": null }, "p_renew_pv_agri": { - "energy": 103092.02241773186, + "energy": 103573.40284587552, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6502,7 +6502,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 3.1278095429905046, + "cost_mro": 3.142414613893621, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6517,12 +6517,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 102824.62660568989, - "change_energy_pct": 384.54090144670215, + "change_energy_MWh": 103306.00703383355, + "change_energy_pct": 386.34115562595656, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3.117640236511847, + "change_cost_mro": 3.1322453074149634, "invest": null, "invest_pa": null, "invest_com": null, @@ -6541,7 +6541,7 @@ "lifecycle": null }, "p_renew_wind": { - "energy": 377319.8092482386, + "energy": 379081.6756571351, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6554,7 +6554,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 10.021940886237354, + "cost_mro": 10.068737583804303, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6569,18 +6569,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 279828.8177134446, - "change_energy_pct": 2.8703043564140494, + "change_energy_MWh": 281590.68412234104, + "change_energy_pct": 2.888376450883082, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.973492844482799, + "change_cost_mro": 7.020289542049747, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 262398022.86941656, - "invest_pa_outside": 20184463.297647428, + "invest_outside": 262462254.35290062, + "invest_pa_outside": 20189404.180992357, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6593,7 +6593,7 @@ "lifecycle": null }, "p_renew_wind_onshore": { - "energy": 208548.85598661573, + "energy": 209522.6591503263, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6606,7 +6606,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 4.510334746325697, + "cost_mro": 4.531395414458288, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6621,12 +6621,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 128527.34848406802, - "change_energy_pct": 1.606160049908782, + "change_energy_MWh": 129501.15164777859, + "change_energy_pct": 1.618329317823156, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.340986942569371, + "change_cost_mro": 2.3620476107019623, "invest": null, "invest_pa": null, "invest_com": null, @@ -6645,7 +6645,7 @@ "lifecycle": null }, "p_renew_wind_offshore": { - "energy": 168770.9532616229, + "energy": 169559.0165068088, "pet_sites": null, "energy_installable": 408875845.3168465, "cost_fuel_per_MWh": null, @@ -6658,7 +6658,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 5.511606139911658, + "cost_mro": 5.537342169346014, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6673,21 +6673,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 151301.46922937655, - "change_energy_pct": 8.660900857180112, + "change_energy_MWh": 152089.53247456247, + "change_energy_pct": 8.70601170554468, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.6325059019134285, + "change_cost_mro": 4.658241931347785, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 262398022.86941656, - "invest_pa_outside": 20184463.297647428, + "invest_outside": 262462254.35290062, + "invest_pa_outside": 20189404.180992357, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1265832066123068, + "pct_x": 0.1271431544315463, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 32.657314741641336, @@ -6697,22 +6697,22 @@ "lifecycle": null }, "p_renew_biomass": { - "energy": 33946.20448273649, + "energy": 34104.71372588178, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 2.571424989567289, + "cost_fuel": 2.5834320647355447, "pct_energy": 0.037621, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 2977.3502376083566, + "CO2e_combustion_based": 2991.252750125824, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 2993111.731990056, - "cost_mro": 0.6422621888133744, + "cost_climate_saved": 2934825.448260573, + "cost_mro": 0.6452611836936833, "cost_mro_pa_com": null, - "CO2e_total": 2977.3502376083566, + "CO2e_total": 2991.252750125824, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": null, @@ -6725,12 +6725,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": -11136.334955318569, - "change_energy_pct": -0.2470210217554464, - "change_CO2e_t": -976.7445294853519, - "change_CO2e_pct": -0.24702102175544643, - "change_cost_energy": -1.7092524389914736, - "change_cost_mro": -0.42691823294678155, + "change_energy_MWh": -10977.825712173275, + "change_energy_pct": -0.24350504317213942, + "change_CO2e_t": -962.8420169678843, + "change_CO2e_pct": -0.2435050431721395, + "change_cost_energy": -1.697245363823218, + "change_cost_mro": -0.4239192380664726, "invest": null, "invest_pa": null, "invest_com": null, @@ -6957,7 +6957,7 @@ "lifecycle": null }, "p_renew_geoth": { - "energy": 11173.436381534937, + "energy": 11225.609900523485, "pet_sites": null, "energy_installable": 23202670.455305222, "cost_fuel_per_MWh": null, @@ -6970,7 +6970,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.20112185486762887, + "cost_mro": 0.20206097820942273, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6985,21 +6985,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 11004.37685864223, - "change_energy_pct": 65.09173024004187, + "change_energy_MWh": 11056.550377630778, + "change_energy_pct": 65.40034059274977, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.1973073898322795, + "change_cost_mro": 0.19824651317407335, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 897070.9716089241, + "invest_pa_outside": 897290.5624376462, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.008380407758086168, + "pct_x": 0.008417478955554331, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -7009,7 +7009,7 @@ "lifecycle": null }, "p_renew_hydro": { - "energy": 11882.660397999967, + "energy": 11938.145585075812, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7022,7 +7022,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.28280731747239923, + "cost_mro": 0.2841278649248043, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7037,12 +7037,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": -3896.2284053193016, - "change_energy_pct": -0.24692666599562357, + "change_energy_MWh": -3840.743218243457, + "change_energy_pct": -0.24341024682520818, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.18792592318627388, + "change_cost_mro": -0.18660537573386882, "invest": null, "invest_pa": null, "invest_com": null, @@ -7165,7 +7165,7 @@ "lifecycle": null }, "p_renew_reverse": { - "energy": 37497.73848885144, + "energy": 37672.83135234228, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7178,7 +7178,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 1.1718043277766077, + "cost_mro": 1.1772759797606962, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7193,21 +7193,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 37497.73848885144, + "change_energy_MWh": 37672.83135234228, "change_energy_pct": null, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1718043277766077, + "change_cost_mro": 1.1772759797606962, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 3458457.608452092, + "invest_pa_outside": 3459304.192051802, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.02812441292116506, + "pct_x": 0.028248822818054697, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -7217,51 +7217,51 @@ "lifecycle": null }, "p_local": { - "energy": 430960.1232011429, + "energy": 427073.17410188593, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.009311207528140998, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based_per_MWh": 0.008574531643737057, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 7.857274234019292, + "cost_mro": 7.788709672274642, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, - "demand_emplo": 196.76900585774078, + "demand_emplo": 184.34605973452318, "demand_emplo_com": null, - "power_installed": 24.042952000000017, + "power_installed": 45.206494, "power_to_be_installed_pct": null, - "power_to_be_installed": 377.7861449174115, + "power_to_be_installed": 356.0281029174115, "power_installable": 954.1430298725635, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 359806.3352257847, - "change_energy_pct": 5.056741818866932, - "change_CO2e_t": 4012.759143479054, + "change_energy_MWh": 328012.43604842684, + "change_energy_pct": 3.3112254410159117, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, - "invest": 326640325.9820782, - "invest_pa": 25126178.921698324, - "invest_com": 12429003.95530739, - "invest_pa_com": 956077.2273313376, + "invest": 303486079.13626105, + "invest_pa": 23345083.01048162, + "invest_com": 11948757.89592243, + "invest_pa_com": 919135.2227632637, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 7721215.789857749, + "cost_wage": 7233739.38398269, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -7274,7 +7274,7 @@ "energy_installable": 699301.8922849727, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.6456562911673938, + "pct_energy": 0.6515326451309981, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7287,33 +7287,33 @@ "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 164.86036726413255, + "demand_emplo": 160.6829095974126, "demand_emplo_com": null, - "power_installed": 13.016952000000016, + "power_installed": 22.774994, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": 895.8585674302152, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 267618.19033124513, - "change_energy_pct": 25.16645585008598, + "change_energy_MWh": 259646.56368124363, + "change_energy_pct": 13.955327751598476, "change_CO2e_t": 0.0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.633306071849048, - "invest": 262808032.96493533, - "invest_pa": 20216002.53576426, - "invest_com": 12429003.95530739, - "invest_pa_com": 956077.2273313376, + "change_cost_mro": 4.458304266121083, + "invest": 256148643.26197535, + "invest_pa": 19703741.78938272, + "invest_com": 11948757.89592243, + "invest_pa_com": 919135.2227632637, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.20869731583376144, + "pct_x": 0.20864624205849347, "ratio_wage_to_emplo": null, - "cost_wage": 6469120.811444562, + "cost_wage": 6305197.37260247, "cost_mro_per_MWh": null, "emplo_existing": 560.4624436394018, "demand_emplo_new": 0, @@ -7339,33 +7339,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 70.05687104500748, + "demand_emplo": 66.41232876604819, "demand_emplo_com": null, - "power_installed": 11.051392248000015, + "power_installed": 19.335969906, "power_to_be_installed_pct": 0.8, - "power_to_be_installed": 159.24951454111996, + "power_to_be_installed": 150.96493688311998, "power_installable": 212.87613348639997, "area_ha_available": 329.52961839999995, "area_ha_available_pct_of_action": 0.38, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 130211.39509763173, - "change_energy_pct": 14.409905192709052, + "change_energy_MWh": 123437.4566165552, + "change_energy_pct": 7.807466479158886, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.082837194966247, - "invest": 111679409.55462256, - "invest_pa": 8590723.811894042, - "invest_com": 9094018.573956141, - "invest_pa_com": 699539.8903043185, + "change_cost_mro": 1.9278227997134763, + "invest": 105869553.59417658, + "invest_pa": 8143811.814936659, + "invest_com": 8620923.862701746, + "invest_pa_com": 663147.9894385958, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.10443984652920377, + "pct_x": 0.10441428732529477, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 2749031.6198060936, + "cost_wage": 2606019.780779731, "cost_mro_per_MWh": 16.44280690001675, "emplo_existing": null, "demand_emplo_new": null, @@ -7391,33 +7391,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 25.691462899296724, + "demand_emplo": 25.63637162477308, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.1, - "power_to_be_installed": 13.651801098113797, + "power_to_be_installed": 13.622526972113796, "power_installable": 136.90851954113796, "area_ha_available": 228.18086590189662, "area_ha_available_pct_of_action": 1.0, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 7851.688224252297, - "change_energy_pct": 349.59031623055273, + "change_energy_MWh": 7834.851521993191, + "change_energy_pct": 199.37842021112854, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.7851688224252296, - "invest": 40955403.29434139, - "invest_pa": 3150415.638026261, - "invest_com": 3334985.3813512484, - "invest_pa_com": 256537.3370270191, + "change_cost_mro": 0.783485152199319, + "invest": 40867580.91634139, + "invest_pa": 3143660.070487799, + "invest_com": 3327834.033220683, + "invest_pa_com": 255987.23332466793, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 1008133.0041684035, + "cost_wage": 1005971.2225560957, "cost_mro_per_MWh": 100.0, "emplo_existing": null, "demand_emplo_new": null, @@ -7443,24 +7443,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 38.90529603135652, + "demand_emplo": 38.45123462119734, "demand_emplo_com": null, - "power_installed": 1.8874580400000025, + "power_installed": 3.3023741299999996, "power_to_be_installed_pct": 0.7, - "power_to_be_installed": 121.23410646520621, + "power_to_be_installed": 119.8191903752062, "power_installable": 175.88794929315173, "area_ha_available": 11693, "area_ha_available_pct_of_action": 0.008848328023963644, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 99127.8509183347, - "change_energy_pct": 64.23141807444156, + "change_energy_MWh": 97970.9356300472, + "change_energy_pct": 36.28274255382634, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1840662871277892, - "invest": 62019905.03598621, - "invest_pa": 4770761.925845093, + "change_cost_mro": 1.1664887699692825, + "invest": 61296074.39051621, + "invest_pa": 4715082.645424323, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -7469,7 +7469,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 1526643.8162704299, + "cost_wage": 1508826.4465357834, "cost_mro_per_MWh": 11.994640763691173, "emplo_existing": null, "demand_emplo_new": null, @@ -7495,24 +7495,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 30.206737288471842, + "demand_emplo": 30.182974585393982, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.10063, - "power_to_be_installed": 37.21276281297154, + "power_to_be_installed": 37.18348868697154, "power_installable": 370.18596510952545, "area_ha_available": 3955, "area_ha_available_pct_of_action": 0.1559991424818902, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 30427.25609102643, - "change_energy_pct": 952.930783718838, + "change_energy_MWh": 30403.319912648065, + "change_energy_pct": 544.2151259838097, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.5812337673297825, - "invest": 48153315.07998517, - "invest_pa": 3704101.1599988593, + "change_cost_mro": 0.5805075442390064, + "invest": 48115434.36094118, + "invest_pa": 3701187.258533937, "invest_com": null, "invest_pa_com": 0, "invest_outside": null, @@ -7521,7 +7521,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 1185312.371199635, + "cost_wage": 1184379.9227308598, "cost_mro_per_MWh": 19.114185228604924, "emplo_existing": null, "demand_emplo_new": null, @@ -7534,7 +7534,7 @@ "energy_installable": 105739.92106717682, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.22082305029424304, + "pct_energy": 0.22283284160984462, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7547,33 +7547,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 31.90863859360823, + "demand_emplo": 23.663150137110595, "demand_emplo_com": null, - "power_installed": 1.5, + "power_installed": 13.5, "power_to_be_installed_pct": 0.9, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": 53.264399999999995, "area_ha_available": 7460, "area_ha_available_pct_of_action": 0.02, "ratio_power_to_area_ha": 0.357, "cost_mro_pa": null, - "change_energy_MWh": 92188.1448945396, - "change_energy_pct": 30.95864, + "change_energy_MWh": 68365.8723671832, + "change_energy_pct": 2.55096, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.8305147558486847, - "invest": 63832293.017142855, - "invest_pa": 4910176.385934066, + "change_cost_mro": 1.3153049120532754, + "invest": 47337435.87428571, + "invest_pa": 3641341.221098901, "invest_com": null, "invest_pa_com": null, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.0713772614022034, + "pct_x": 0.07135979349087195, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 1252094.978413187, + "cost_wage": 928542.0113802197, "cost_mro_per_MWh": 19.911705870180036, "emplo_existing": 139.39877507631877, "demand_emplo_new": 0, @@ -7581,27 +7581,27 @@ "lifecycle": null }, "p_local_biomass": { - "energy": 56126.388047687775, + "energy": 51219.66124078884, "pet_sites": null, "energy_installable": 30523.01729637748, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 4.251573894612348, - "pct_energy": 0.1302356877726522, + "cost_fuel": 3.879889338989755, + "pct_energy": 0.11993181577958224, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.07149505398547318, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -16823492.709035933, - "cost_mro": 1.0619112618622528, + "cost_climate_saved": -15352735.627875494, + "cost_mro": 0.9690759906757249, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, "demand_emplo": 0.0, "demand_emplo_com": null, - "power_installed": 9.231, + "power_installed": 8.424, "power_to_be_installed_pct": 0.0, "power_to_be_installed": 0, "power_installable": 5.020062442348238, @@ -7611,7 +7611,7 @@ "cost_mro_pa": null, "change_energy_MWh": 0.0, "change_energy_pct": null, - "change_CO2e_t": 4012.759143479054, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0.0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, @@ -7623,7 +7623,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.042096451061869475, + "pct_x": 0.0384068593533485, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -7737,7 +7737,7 @@ "lifecycle": null }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7789,12 +7789,12 @@ "lifecycle": null }, "p_local_hydro": { - "energy": 1415.6914059029702, + "energy": 2435.4691135449402, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.003284970765711012, + "pct_energy": 0.005702697479575047, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7802,14 +7802,14 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, "demand_emplo": null, "demand_emplo_com": null, - "power_installed": 0.295, + "power_installed": 0.5075, "power_to_be_installed_pct": null, "power_to_be_installed": null, "power_installable": null, @@ -7831,7 +7831,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0010618104257246735, + "pct_x": 0.0018262268323800469, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -7841,7 +7841,7 @@ "lifecycle": null }, "p_local_surplus": { - "energy": -902320.6316348977, + "energy": -906533.9498121203, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7895,23 +7895,23 @@ }, "h30": { "h": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1058931.224631314, "change_energy_pct": -0.6910913346276484, - "cost_climate_saved": 252717669.78832468, - "cost_wage": 1050694.8865910994, - "demand_emplo": 20.793441564039536, + "cost_climate_saved": 252990209.23146078, + "cost_wage": 1063533.5048746928, + "demand_emplo": 21.06547475976734, "demand_emplo_com": 1.070095982142857, - "demand_emplo_new": 20.793441564039536, - "invest": 47574649.870330565, - "invest_com": 47574649.870330565, - "invest_pa": 3659588.45156389, - "invest_pa_com": 3659588.45156389 + "demand_emplo_new": 21.06547475976734, + "invest": 48229167.665180415, + "invest_com": 48229167.665180415, + "invest_pa": 3709935.9742446477, + "invest_pa_com": 3709935.9742446477 }, "g": { "cost_wage": 158083.4109070941, @@ -7969,25 +7969,25 @@ "energy": 10154.257760655753 }, "p": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1058931.224631314, "change_energy_pct": -0.6910913346276484, - "cost_climate_saved": 252717669.78832468, + "cost_climate_saved": 252990209.23146078, "cost_fuel": 8.993588995111363, - "cost_wage": 892611.4756840054, - "demand_electricity": 20494.44280316139, - "demand_emplo": 18.913246496621635, - "demand_emplo_new": 18.913246496621635, + "cost_wage": 905450.0939675987, + "demand_electricity": 20789.218677382698, + "demand_emplo": 19.18527969234944, + "demand_emplo_new": 19.18527969234944, "energy": 473328.2200654614, - "invest": 45505683.074086554, - "invest_com": 45505683.074086554, - "invest_pa": 3500437.15954512, - "invest_pa_com": 3500437.15954512, + "invest": 46160200.868936405, + "invest_com": 46160200.868936405, + "invest_pa": 3550784.6822258774, + "invest_pa_com": 3550784.6822258774, "pct_energy": 0.9999999999999999 }, "p_gas": { @@ -8068,59 +8068,59 @@ "pct_energy": 0.0 }, "p_heatnet": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 35711.60348844087, - "change_CO2e_pct": -0.9805620265154013, - "change_CO2e_t": -37510.736769459254, + "change_CO2e_pct": -0.9822613488642336, + "change_CO2e_t": -37575.74319596756, "change_energy_MWh": -21956.854637279743, "change_energy_pct": -0.15673940096817277, - "cost_climate_saved": 146603411.1326129, - "cost_wage": 892611.4756840054, - "demand_emplo": 18.913246496621635, - "demand_emplo_new": 18.913246496621635, + "cost_climate_saved": 146875950.57574898, + "cost_wage": 905450.0939675987, + "demand_emplo": 19.18527969234944, + "demand_emplo_new": 19.18527969234944, "energy": 118128.24522690989, - "invest": 45505683.074086554, - "invest_com": 45505683.074086554, - "invest_pa": 3500437.15954512, - "invest_pa_com": 3500437.15954512, + "invest": 46160200.868936405, + "invest_com": 46160200.868936405, + "invest_pa": 3550784.6822258774, + "invest_pa_com": 3550784.6822258774, "pct_energy": 0.24956941128625865 }, "p_heatnet_cogen": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_combustion_based_per_MWh": 0.04455489393375512, "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 22988.983690559122, - "change_CO2e_pct": -0.9698046155043432, - "change_CO2e_t": -23882.24733415386, - "change_energy_MWh": -74054.52139513363, - "change_energy_pct": -0.816084046336605, - "cost_climate_saved": 93263827.6299937, - "energy": 16689.222129278845, - "pct_energy": 0.14128053876717542 + "change_CO2e_pct": -0.9724443809997386, + "change_CO2e_t": -23947.253760662166, + "change_energy_MWh": -75513.54016431661, + "change_energy_pct": -0.8321624966243701, + "cost_climate_saved": 93536367.07312977, + "energy": 15230.203360095871, + "pct_energy": 0.12892939644401316 }, "p_heatnet_plant": { "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 12722.619797881753, - "area_ha_available": 2.4768684885104135, + "area_ha_available": 2.5124938080687103, "change_CO2e_pct": -1.0, "change_CO2e_t": -13628.489435305399, - "change_energy_MWh": -38814.665263607894, - "change_energy_pct": -0.7866558226798676, + "change_energy_MWh": -38663.25765548513, + "change_energy_pct": -0.7835872485798747, "cost_climate_saved": 53339583.502619244, - "cost_wage": 109662.6718704226, - "demand_emplo": 2.323605735601908, - "demand_emplo_new": 2.323605735601908, - "energy": 10526.691076169258, - "invest": 5590646.016923505, - "invest_com": 5590646.016923505, - "invest_pa": 430049.69360950036, - "invest_pa_com": 430049.69360950036, + "cost_wage": 111239.9731066905, + "demand_emplo": 2.3570266448033057, + "demand_emplo_new": 2.3570266448033057, + "energy": 10678.09868429202, + "invest": 5671057.452497946, + "invest_com": 5671057.452497946, + "invest_pa": 436235.1886536882, + "invest_pa_com": 436235.1886536882, "invest_per_x": 2257142.8571428573, "pct_energy": 0.10377358490566037, "pct_of_wage": 0.255, @@ -8133,23 +8133,23 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 57896.80091893093, + "change_energy_MWh": 58729.54276360612, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 84267.6040772111, - "demand_electricity": 20494.44280316139, - "demand_emplo": 1.7855181240759959, - "demand_emplo_new": 1.7855181240759959, - "energy": 57896.80091893093, + "cost_wage": 85479.64272100205, + "demand_electricity": 20789.218677382698, + "demand_emplo": 1.8111996061742213, + "demand_emplo_new": 1.8111996061742213, + "energy": 58729.54276360612, "full_load_hour": 4380.0, - "invest": 4295995.501975468, - "invest_com": 4295995.501975468, - "invest_pa": 330461.1924596514, - "invest_pa_com": 330461.1924596514, + "invest": 4357785.707345203, + "invest_com": 4357785.707345203, + "invest_pa": 335214.2851804002, + "invest_pa_com": 335214.2851804002, "invest_per_x": 325000.0, "pct_energy": 0.5707547169811321, "pct_of_wage": 0.255, - "power_to_be_installed": 13.218447698386058, + "power_to_be_installed": 13.408571407216009, "ratio_wage_to_emplo": 47195.042683097665 }, "p_heatnet_geoth": { @@ -8159,22 +8159,22 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 33015.53110253086, + "change_energy_MWh": 33490.40041891589, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 698681.1997363718, - "demand_emplo": 14.804122636943731, - "demand_emplo_new": 14.804122636943731, - "energy": 33015.53110253086, + "cost_wage": 708730.4781399062, + "demand_emplo": 15.017053441371914, + "demand_emplo_new": 15.017053441371914, + "energy": 33490.40041891589, "full_load_hour": 3000.0, - "invest": 35619041.55518758, - "invest_com": 35619041.55518758, - "invest_pa": 2739926.273475968, - "invest_pa_com": 2739926.273475968, + "invest": 36131357.70909326, + "invest_com": 36131357.70909326, + "invest_pa": 2779335.208391789, + "invest_pa_com": 2779335.208391789, "invest_per_x": 3236571.4285714286, "pct_energy": 0.3254716981132076, "pct_of_wage": 0.255, - "power_to_be_installed": 11.005177034176954, + "power_to_be_installed": 11.163466806305296, "ratio_wage_to_emplo": 47195.042683097665 }, "p_biomass": { @@ -8253,17 +8253,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -32309.230040250502, - "CO2e_total": -25511.056425114886, - "invest": 5111199.929314766, - "change_CO2e_t": -17791.48278745105, - "change_CO2e_pct": 2.3047235019103014, + "CO2e_production_based": -31907.319428308456, + "CO2e_total": -25109.14581317284, + "invest": 4937387.375844855, + "change_CO2e_t": -17389.572175509, + "change_CO2e_pct": 2.252659666417999, "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 77723506.94690219, - "invest_pa": 393169.22533190507, - "cost_wage": 122840.32896561484, - "demand_emplo": 2.459431557449679, - "demand_emplo_new": 2.459431557449679, + "cost_climate_saved": 76038496.70633514, + "invest_pa": 379799.02891114267, + "cost_wage": 119430.92887832044, + "demand_emplo": 2.3871909174700177, + "demand_emplo_new": 2.3871909174700177, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9431,17 +9431,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": -8775.162197384325, - "CO2e_total": -8775.162197384325, - "invest": 3794956.6478725676, - "change_CO2e_t": -8775.162197384325, + "CO2e_production_based": -8373.251585442278, + "CO2e_total": -8373.251585442278, + "invest": 3621144.094402657, + "change_CO2e_t": -8373.251585442278, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 36789867.512533784, - "invest_pa": 291919.7421440437, - "cost_wage": 74439.53424673114, - "demand_emplo": 1.5772744342360931, - "demand_emplo_new": 1.5772744342360931, + "cost_climate_saved": 35104857.27196675, + "invest_pa": 278549.5457232813, + "cost_wage": 71030.13415943673, + "demand_emplo": 1.5050337942564318, + "demand_emplo_new": 1.5050337942564318, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9454,7 +9454,7 @@ "change_within_category": null, "change_wet_org_low": null, "change_wet_org_high": null, - "prod_volume": 3684.4239299733667 + "prod_volume": 3515.673878060832 }, "g_planning": { "area_ha": null, @@ -10409,12 +10409,12 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -25511.056425114886, - "CO2e_wo_lulucf_203X": 25511.056425114886, + "CO2e_lulucf_203X": -25109.14581317284, + "CO2e_wo_lulucf_203X": 25109.14581317284, "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -900307.8610842447, "change_CO2e_pct": -1.0, - "cost_climate_saved": 3524632931.0800653, + "cost_climate_saved": 3524632931.0800643, "z": { "energy_18": 2883287.091023166, "pct_energy_18": null, @@ -10422,27 +10422,27 @@ "CO2e_combustion_based_18": 830464.8040745696, "CO2e_total_18": 900307.8610842448, "pct_CO2e_total_18": 1, - "energy_30": 2223141.650784884, + "energy_30": 2223491.714765658, "pct_energy_30": null, - "CO2e_production_based_30": -81467.9722321816, - "CO2e_combustion_based_30": 81467.9722321816, - "CO2e_combustion_based_per_MWh": 0.03664542572148706, + "CO2e_production_based_30": -81066.06162023955, + "CO2e_combustion_based_30": 81066.06162023955, + "CO2e_combustion_based_per_MWh": 0.03645889979346444, "CO2e_total_30": -7.275957614183426e-12, - "change_energy_MWh": -660145.4402382821, - "change_energy_pct": 0.7710441522477659, + "change_energy_MWh": -659795.3762575081, + "change_energy_pct": 0.7711655636680382, "change_CO2e_t": -900307.8610842448, "change_CO2e_pct": -8.081632882135404e-18, "CO2e_total_2021_estimated": 840465.4581854112, - "cost_climate_saved": 3523651433.4423366, - "invest_pa": 402417942.2542385, - "invest_pa_com": 76703116.62148374, - "invest_pa_outside": 46989221.28552245, - "invest": 5193913910.257643, - "invest_com": 997140516.0792884, - "invest_outside": 554238005.1709987, - "cost_wage": 109986425.64618714, - "demand_emplo": 2947.184118554066, - "demand_emplo_new": 1247.7809865122026, + "cost_climate_saved": 3523651433.442336, + "invest_pa": 400403214.930102, + "invest_pa_com": 76716522.13959642, + "invest_pa_outside": 46996168.215049945, + "invest": 5167722455.043869, + "invest_com": 997314787.8147533, + "invest_outside": 554314454.9872864, + "cost_wage": 109439373.23001753, + "demand_emplo": 2933.4988362423937, + "demand_emplo_new": 1246.5186503237476, "demand_emplo_com": 20.48837825660013, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10455,27 +10455,27 @@ "CO2e_combustion_based_18": 355682.607144762, "CO2e_total_18": 375745.46475068503, "pct_CO2e_total_18": 0.41735219805608836, - "energy_30": 2223141.650784884, + "energy_30": 2223491.714765658, "pct_energy_30": 1, "CO2e_production_based_30": -63475.25459640321, - "CO2e_combustion_based_30": 7733.695902894307, + "CO2e_combustion_based_30": 7331.785290952263, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -55741.5586935089, - "change_energy_MWh": -660145.4402382821, - "change_energy_pct": 0.7710441522477659, - "change_CO2e_t": -431487.02344419394, - "change_CO2e_pct": -0.1483492521473136, + "CO2e_total_30": -56143.46930545095, + "change_energy_MWh": -659795.3762575081, + "change_energy_pct": 0.7711655636680382, + "change_CO2e_t": -431888.934056136, + "change_CO2e_pct": -0.14941888744473153, "CO2e_total_2021_estimated": 350770.1063638988, - "cost_climate_saved": 1704300155.753182, - "invest_pa": 55652573.466522455, - "invest_pa_com": 4615665.678895228, - "invest_pa_outside": 40514752.430550605, - "invest": 723483455.0647919, - "invest_com": 60003653.82563795, - "invest_outside": 470069910.05636466, - "cost_wage": 15622946.230230208, - "demand_emplo": 362.72675206674626, - "demand_emplo_new": 165.9577462090055, + "cost_climate_saved": 1705985165.9937487, + "invest_pa": 53651216.33880672, + "invest_pa_com": 4629071.197007911, + "invest_pa_outside": 40521699.3600781, + "invest": 697465812.4044873, + "invest_com": 60177925.561102845, + "invest_outside": 470146359.87265235, + "cost_wage": 15079303.214147897, + "demand_emplo": 349.11371039505343, + "demand_emplo_new": 164.76765066053025, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10490,25 +10490,25 @@ "pct_CO2e_total_18": 0.5826478019439116, "energy_30": 1402711.4880572427, "pct_energy_30": 1, - "CO2e_production_based_30": -17992.717635778383, + "CO2e_production_based_30": -17590.807023836336, "CO2e_combustion_based_30": 73734.27632928728, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 55741.558693508894, + "CO2e_total_30": 56143.46930545094, "change_energy_MWh": -1480575.6052178005, "change_energy_pct": 0.48649733539504836, - "change_CO2e_t": -468820.83764005086, - "change_CO2e_pct": 0.10626297096992794, + "change_CO2e_t": -468418.92702810885, + "change_CO2e_pct": 0.10702915362951469, "CO2e_total_2021_estimated": 489695.3518215124, - "cost_climate_saved": 1819351277.6891546, - "invest_pa": 346765368.78771603, + "cost_climate_saved": 1817666267.4485874, + "invest_pa": 346751998.59129524, "invest_pa_com": 72087450.94258851, "invest_pa_outside": 6474468.854971849, - "invest": 4470430455.192851, + "invest": 4470256642.639381, "invest_com": 937136862.2536504, "invest_outside": 84168095.11463405, - "cost_wage": 94363479.41595693, - "demand_emplo": 2584.45736648732, - "demand_emplo_new": 1081.823240303197, + "cost_wage": 94360070.01586963, + "demand_emplo": 2584.3851258473405, + "demand_emplo_new": 1081.7509996632173, "demand_emplo_com": 19.418282274457273, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10522,7 +10522,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3325465732180917, "energy_30": null, - "pct_energy_30": 0.599728206416952, + "pct_energy_30": 0.5997805681297804, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10543,9 +10543,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.07342977016182332, - "cost_climate_saved_pct": 0.32422962299365393, - "demand_emplo_new_pct": 0.018235891424098136 + "invest_pct": 0.06863904457533168, + "cost_climate_saved_pct": 0.32463047728475247, + "demand_emplo_new_pct": 0.017078650709264984 }, "h": { "energy_18": null, @@ -10555,7 +10555,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0726051259931431, "energy_30": null, - "pct_energy_30": 0.21290960920027388, + "pct_energy_30": 0.21287608895603516, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10576,9 +10576,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00915969164917688, - "cost_climate_saved_pct": 0.0717203941882069, - "demand_emplo_new_pct": 0.016664335960240396 + "invest_pct": 0.009332770497012111, + "cost_climate_saved_pct": 0.07179773993260986, + "demand_emplo_new_pct": 0.016899446112816834 }, "f": { "energy_18": null, @@ -10588,7 +10588,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.012200498844853566, "energy_30": null, - "pct_energy_30": 0.18736218438277405, + "pct_energy_30": 0.18734334291418428, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10609,9 +10609,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0567050023571407, - "cost_climate_saved_pct": 0.08772442904116179, - "demand_emplo_new_pct": 0.09810207670821748 + "invest_pct": 0.05699398823308284, + "cost_climate_saved_pct": 0.0877244290411618, + "demand_emplo_new_pct": 0.09820416183705383 }, "rb": { "energy_18": null, @@ -10675,9 +10675,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.35580129215789885, - "cost_climate_saved_pct": 0.13253067469336555, - "demand_emplo_new_pct": 0.40500311369861275 + "invest_pct": 0.35760459210088646, + "cost_climate_saved_pct": 0.13253067469336557, + "demand_emplo_new_pct": 0.4054132560472458 }, "b": { "energy_18": null, @@ -10708,9 +10708,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.13479805333813002, - "cost_climate_saved_pct": 0.047247917695326457, - "demand_emplo_new_pct": 0.17079777249517097 + "invest_pct": 0.13548124737721073, + "cost_climate_saved_pct": 0.04724791769532646, + "demand_emplo_new_pct": 0.1709707375840384 }, "t": { "energy_18": null, @@ -10741,9 +10741,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.3366831279947877, - "cost_climate_saved_pct": 0.1986334015830483, - "demand_emplo_new_pct": 0.2700993641481402 + "invest_pct": 0.338389531762564, + "cost_climate_saved_pct": 0.19863340158304832, + "demand_emplo_new_pct": 0.2703728909034393 }, "i": { "energy_18": null, @@ -10774,9 +10774,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.018733437916458894, - "cost_climate_saved_pct": 0.10146073566191649, - "demand_emplo_new_pct": 0.0007228088890517477 + "invest_pct": 0.018828384192010137, + "cost_climate_saved_pct": 0.1014607356619165, + "demand_emplo_new_pct": 0.0007235408699312557 }, "a": { "energy_18": null, @@ -10807,9 +10807,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.01370554959823352, - "cost_climate_saved_pct": 0.014673709279452659, - "demand_emplo_new_pct": 0.01840359241146138 + "invest_pct": 0.013775013136882333, + "cost_climate_saved_pct": 0.01467370927945266, + "demand_emplo_new_pct": 0.018422229533892342 }, "l": { "energy_18": null, @@ -10840,9 +10840,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.000984074826350217, - "cost_climate_saved_pct": 0.02205766047380353, - "demand_emplo_new_pct": 0.00197104426500702 + "invest_pct": 0.0009554281250197175, + "cost_climate_saved_pct": 0.021579460438302032, + "demand_emplo_new_pct": 0.0019150864023173766 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 7.515027930353209, diff --git a/tests/end_to_end_expected/production_03159016_2050.json b/tests/end_to_end_expected/production_03159016_2050.json index 87f26f39..6efe001d 100644 --- a/tests/end_to_end_expected/production_03159016_2050.json +++ b/tests/end_to_end_expected/production_03159016_2050.json @@ -1684,69 +1684,69 @@ "pct_energy": 1.0003 }, "p_local_pv_roof": { - "cost_mro": 0.20678481833900247, + "cost_mro": 0.36179921359177364, "cost_mro_per_MWh": 22.883939038686986, - "energy": 9036.242317785303 + "energy": 15810.180798861831 }, "p_local_pv_facade": { - "cost_mro": 0.0022459684549940894, + "cost_mro": 0.003929638680904685, "cost_mro_per_MWh": 100.0, - "energy": 22.459684549940896 + "energy": 39.29638680904685 }, "p_local_pv_park": { - "cost_mro": 0.023447910670138294, + "cost_mro": 0.0410254278286449, "cost_mro_per_MWh": 15.193434935521688, - "energy": 1543.2922686441332 + "energy": 2700.2075569316435 }, "p_local_pv_agri": { - "cost_mro": 0.0009687610602541173, + "cost_mro": 0.0016949841510302207, "cost_mro_per_MWh": 30.33997655334115, - "energy": 31.930184868499307 + "energy": 55.8663632468616 }, "p_local_pv": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.23344745852438897, - "energy": 10633.924455847875 + "cost_mro": 0.4084492642523534, + "energy": 18605.551105849383 }, "p_local_wind_onshore": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.06440123047442618, + "cost_mro": 0.5796110742698356, "cost_mro_per_MWh": 21.627233220666344, - "energy": 2977.7840659195494 + "energy": 26800.056593275945 }, "p_local_biomass": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "cost_fuel_per_MWh": 75.75, - "cost_mro": 1.0619112618622528, + "cost_mro": 0.9690759906757249, "cost_mro_per_MWh": 18.92, - "energy": 56126.388047687775 + "energy": 51219.66124078884 }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pct_energy": 0.2973507241388641 }, "p_local_hydro": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_per_MWh": 23.8, - "energy": 1415.6914059029702 + "energy": 2435.4691135449402 }, "p_local": { "CO2e_combustion_based": 0.0, "CO2e_total": 0.0, - "cost_fuel": 4.251573894612348, - "cost_mro": 1.3934534063215587, - "energy": 71153.78797535817, - "pct_energy": 0.12626402835736597 + "cost_fuel": 3.879889338989755, + "cost_mro": 2.0151004941002837, + "energy": 99060.7380534591, + "pct_energy": 0.17578555119251335 } }, "h18": { @@ -4545,7 +4545,7 @@ }, "f30": { "d": { - "energy": 244487.89223097794 + "energy": 244511.58713378618 }, "d_r": { "energy": 0 @@ -4563,7 +4563,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 73220.02998712109 + "energy": 73243.7248899293 }, "p_petrol": { "CO2e_production_based": -2133.7804213861787, @@ -4710,25 +4710,25 @@ "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 73220.02998712109, + "change_energy_MWh": 73243.7248899293, "cost_climate_saved": -0.0, - "cost_wage": 231110.87104852393, - "demand_electricity": 97626.70664949478, - "demand_emplo": 4.896931073892079, - "demand_emplo_new": 4.896931073892079, - "energy": 73220.02998712109, + "cost_wage": 231185.6613706309, + "demand_electricity": 97658.29985323908, + "demand_emplo": 4.89851578105315, + "demand_emplo_new": 4.89851578105315, + "energy": 73243.7248899293, "full_load_hour": 2300.0, - "invest": 25376879.958269294, - "invest_outside": 25376879.958269294, - "invest_pa": 906317.1413667605, - "invest_pa_outside": 906317.1413667605, + "invest": 25385092.22893202, + "invest_outside": 25385092.22893202, + "invest_pa": 906610.4367475722, + "invest_pa_outside": 906610.4367475722, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 42.44639419543251, + "power_to_be_installed": 42.46013037097351, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 104206.1513426293 + "energy": 104229.84624543751 }, "p_efuels": { "change_CO2e_t": -38375.45936013342, @@ -4740,16 +4740,16 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -4.110736253184453, "change_CO2e_t": -45153.169784716505, - "change_energy_MWh": -543008.0111197244, - "change_energy_pct": -0.6895375694137446, + "change_energy_MWh": -542984.3162169162, + "change_energy_pct": -0.6895074804917484, "cost_climate_saved": 121274960.94516356, - "cost_wage": 1520395.5277314202, - "demand_emplo": 32.21515314522497, - "demand_emplo_new": 32.21515314522497, - "invest": 166945391.28031284, - "invest_outside": 63730839.91965149, - "invest_pa": 5962335.402868315, - "invest_pa_outside": 2276101.425701839 + "cost_wage": 1520470.3180535273, + "demand_emplo": 32.21673785238603, + "demand_emplo_new": 32.21673785238603, + "invest": 166953603.55097556, + "invest_outside": 63739052.19031422, + "invest_pa": 5962628.698249127, + "invest_pa_outside": 2276394.721082651 }, "p": { "CO2e_production_based": -34168.9647655456, @@ -4757,18 +4757,18 @@ "CO2e_total_2021_estimated": 10254.097851730432, "change_CO2e_pct": -4.110736253184453, "change_CO2e_t": -45153.169784716505, - "change_energy_MWh": -543008.0111197244, - "change_energy_pct": -0.6895375694137446, + "change_energy_MWh": -542984.3162169162, + "change_energy_pct": -0.6895074804917484, "cost_climate_saved": 121274960.94516356, - "cost_wage": 1520395.5277314202, - "demand_electricity": 426532.1230574207, - "demand_emplo": 32.21515314522497, - "demand_emplo_new": 32.21515314522497, - "energy": 244487.89223097794, - "invest": 166945391.28031284, - "invest_outside": 63730839.91965149, - "invest_pa": 5962335.402868315, - "invest_pa_outside": 2276101.425701839 + "cost_wage": 1520470.3180535273, + "demand_electricity": 426563.71626116504, + "demand_emplo": 32.21673785238603, + "demand_emplo_new": 32.21673785238603, + "energy": 244511.58713378615, + "invest": 166953603.55097556, + "invest_outside": 63739052.19031422, + "invest_pa": 5962628.698249127, + "invest_pa_outside": 2276394.721082651 } }, "e30": { @@ -4782,16 +4782,16 @@ "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 5918.505552944976, + "CO2e_combustion_based": 5581.601367511235, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 746860848.7561681, + "cost_climate_saved": 747780597.1824023, "cost_mro": null, "cost_mro_pa_com": null, - "CO2e_total": 5918.505552944976, + "CO2e_total": 5581.601367511235, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": 101.92158063695743, + "demand_emplo": 95.47335402706534, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4801,26 +4801,26 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 444987.00339453935, - "change_energy_pct": 0.7896396413178395, - "change_CO2e_t": -293475.7884919304, - "change_CO2e_pct": -0.9802317356386964, + "change_energy_MWh": 445313.37247250474, + "change_energy_pct": 0.7902187907305097, + "change_CO2e_t": -293812.69267736416, + "change_CO2e_pct": -0.9813570215647643, "change_cost_energy": null, "change_cost_mro": null, - "invest": 381387904.6705158, - "invest_pa": 13620996.595375566, - "invest_com": 12429003.95530739, - "invest_pa_com": 443892.99840383534, - "invest_outside": 210862022.83041498, - "invest_pa_outside": 9060424.141249822, + "invest": 354707531.94469863, + "invest_pa": 12668126.140882097, + "invest_com": 11948757.89592243, + "invest_pa_com": 426741.35342580103, + "invest_outside": 210930260.37603995, + "invest_pa_outside": 9063356.206006771, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 4083444.2083465117, + "cost_wage": 3825002.9449259485, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 10.564542203006347, + "demand_emplo_new": 9.88411200746529, "full_load_hour": null, "lifecycle": null }, @@ -4843,7 +4843,7 @@ "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 10.564542203006347, + "demand_emplo": 9.88411200746529, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4859,20 +4859,20 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 54747578.68843761, - "invest_pa": 1955270.6674442005, + "invest": 51221452.80843761, + "invest_pa": 1829337.6003013432, "invest_com": null, "invest_pa_com": null, - "invest_outside": 12379202.078357065, - "invest_pa_outside": 442114.35994132375, + "invest_outside": 12383208.140498005, + "invest_pa_outside": 442257.43358921446, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 498594.02019827114, + "cost_wage": 466481.08807684254, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 10.564542203006347, + "demand_emplo_new": 9.88411200746529, "full_load_hour": null, "lifecycle": null }, @@ -4915,8 +4915,8 @@ "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 12379202.078357065, - "invest_pa_outside": 442114.35994132375, + "invest_outside": 12383208.140498005, + "invest_pa_outside": 442257.43358921446, "invest_per_x": 200000.0, "pct_of_wage": 0.255, "pct_x": null, @@ -4942,16 +4942,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 0.250764984, + "cost_mro": 0.185964984, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 1.6129889941986368, + "demand_emplo": 1.1961776629001981, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -4963,8 +4963,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 8358832.8, - "invest_pa": 298529.7428571429, + "invest": 6198832.8, + "invest_pa": 221386.88571428572, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -4973,10 +4973,10 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 76125.08442857144, + "cost_wage": 56453.65585714286, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 1.6129889941986368, + "demand_emplo_new": 1.1961776629001981, "full_load_hour": null, "lifecycle": null }, @@ -4994,16 +4994,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 1.3916623766531282, + "cost_mro": 1.3506786002531281, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 8.95155320880771, + "demand_emplo": 8.687934344565093, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -5015,8 +5015,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 46388745.888437614, - "invest_pa": 1656740.9245870577, + "invest": 45022620.00843761, + "invest_pa": 1607950.7145870575, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -5025,20 +5025,20 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 422468.9357696997, + "cost_wage": 410027.43221969967, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 8.95155320880771, + "demand_emplo_new": 8.687934344565093, "full_load_hour": null, "lifecycle": null }, "d": { - "energy": 1008518.7463702275, + "energy": 1008845.115448193, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.9999999999999999, + "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5061,8 +5061,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 444987.00339453935, - "change_energy_pct": 0.7896396413178395, + "change_energy_MWh": 445313.37247250485, + "change_energy_pct": 0.7902187907305099, "change_CO2e_t": null, "change_CO2e_pct": null, "change_cost_energy": null, @@ -5089,8 +5089,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 24.20611262054957, - "pct_energy": 0.1402646989662183, + "cost_fuel": 24.374809398218527, + "pct_energy": 0.14021932226788103, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5141,8 +5141,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 23.804270543294578, - "pct_energy": 0.19116573396223294, + "cost_fuel": 23.970166810835075, + "pct_energy": 0.1911038903914246, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5189,12 +5189,12 @@ "lifecycle": null }, "d_h": { - "energy": 5374.38098229123, + "energy": 5669.156856512535, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.005328984713109431, + "pct_energy": 0.005619452153459588, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5217,7 +5217,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 5374.38098229123, + "change_energy_MWh": 5669.156856512535, "change_energy_pct": 0.0, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5245,8 +5245,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 9.26386768918789, - "pct_energy": 0.1048346477783736, + "cost_fuel": 9.328429258920938, + "pct_energy": 0.10480073297142223, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5297,8 +5297,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 22.275143634929485, - "pct_energy": 0.12907550937072865, + "cost_fuel": 22.430383140430912, + "pct_energy": 0.12903375246043966, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5349,8 +5349,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 1.1046718385187024, - "pct_energy": 0.006401129554141802, + "cost_fuel": 1.1123704963933065, + "pct_energy": 0.006399058739981598, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5397,12 +5397,12 @@ "lifecycle": null }, "d_f_hydrogen_reconv": { - "energy": 97626.70664949478, + "energy": 97658.29985323908, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.0968020743301642, + "pct_energy": 0.09680207433016422, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5425,7 +5425,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 97626.70664949478, + "change_energy_MWh": 97658.29985323908, "change_energy_pct": null, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5558,7 +5558,7 @@ "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.32612722132503097, + "pct_energy": 0.32602171668522706, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5605,25 +5605,25 @@ "lifecycle": null }, "p": { - "energy": 1008518.7463702275, + "energy": 1008845.1154481929, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 5.897495116502341, + "cost_fuel": 5.537817636048003, "pct_energy": null, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.00586851317761454, - "CO2e_combustion_based": 5918.505552944976, + "CO2e_combustion_based_per_MWh": 0.0055326643129272966, + "CO2e_combustion_based": 5581.601367511235, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 746860848.7561681, - "cost_mro": 21.681627875601603, + "cost_climate_saved": 747780597.1824023, + "cost_mro": 21.713912644383488, "cost_mro_pa_com": null, - "CO2e_total": 5918.505552944976, + "CO2e_total": 5581.601367511235, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, - "demand_emplo": 91.35703843395109, + "demand_emplo": 85.58924201960005, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -5633,23 +5633,23 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 444987.00339453935, - "change_energy_pct": 0.7896396413178395, - "change_CO2e_t": -293475.7884919304, - "change_CO2e_pct": -0.9802317356386964, - "change_cost_energy": -11.988254618322543, - "change_cost_mro": -6.1427396018456575, - "invest": 326640325.9820782, - "invest_pa": 11665725.927931365, - "invest_com": 12429003.95530739, - "invest_pa_com": 443892.99840383534, - "invest_outside": 198482820.7520579, - "invest_pa_outside": 8618309.781308498, + "change_energy_MWh": 445313.37247250474, + "change_energy_pct": 0.7902187907305097, + "change_CO2e_t": -293812.69267736416, + "change_CO2e_pct": -0.9813570215647643, + "change_cost_energy": -11.976247543154287, + "change_cost_mro": -6.139740606965349, + "invest": 303486079.13626105, + "invest_pa": 10838788.540580753, + "invest_com": 11948757.89592243, + "invest_pa_com": 426741.35342580103, + "invest_outside": 198547052.23554194, + "invest_pa_outside": 8621098.772417556, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 3584850.1881482406, + "cost_wage": 3358521.856849106, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -5657,22 +5657,22 @@ "lifecycle": null }, "p_fossil_and_renew": { - "energy": 577558.6231690847, + "energy": 581771.941346307, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 1.6459212218899932, + "cost_fuel": 1.6579282970582485, "pct_energy": null, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.003299658827720421, - "CO2e_combustion_based": 1905.7464094659222, + "CO2e_combustion_based": 1919.648921983389, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 757815681.217866, - "cost_mro": 13.82435364158231, + "cost_climate_saved": 757777727.3586932, + "cost_mro": 13.925202972108846, "cost_mro_pa_com": null, - "CO2e_total": 1905.7464094659222, + "CO2e_total": 1919.648921983389, "CO2e_total_2021_estimated": 279493.9080277319, "demand_electricity": null, "demand_emplo": 0, @@ -5685,18 +5685,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 14026.880193396471, - "change_energy_pct": 0.024891020547180814, - "change_CO2e_t": -297488.54763540946, - "change_CO2e_pct": -0.9936346602210787, - "change_cost_energy": -11.988254618322543, - "change_cost_mro": -6.1427396018456575, + "change_energy_MWh": 18240.198370618862, + "change_energy_pct": 0.03236765026634139, + "change_CO2e_t": -297474.645122892, + "change_CO2e_pct": -0.9935882247585666, + "change_cost_energy": -11.976247543154287, + "change_cost_mro": -6.139740606965349, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 198482820.7520579, - "invest_pa_outside": 8618309.781308498, + "invest_outside": 198547052.23554194, + "invest_pa_outside": 8621098.772417556, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6229,22 +6229,22 @@ "lifecycle": null }, "p_renew": { - "energy": 577558.6231690847, + "energy": 581771.941346307, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 1.6459212218899932, + "cost_fuel": 1.6579282970582485, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.003299658827720421, - "CO2e_combustion_based": 1905.7464094659222, + "CO2e_combustion_based": 1919.648921983389, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 4874481.439101441, - "cost_mro": 13.82435364158231, + "cost_climate_saved": 4836527.579928756, + "cost_mro": 13.925202972108846, "cost_mro_pa_com": null, - "CO2e_total": 1905.7464094659222, + "CO2e_total": 1919.648921983389, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": 0, @@ -6257,18 +6257,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 377899.3266327983, - "change_energy_pct": 1.8927209160236542, - "change_CO2e_t": -2048.3483576277863, - "change_CO2e_pct": -0.5180321864499314, - "change_cost_energy": -2.6347562066687695, - "change_cost_mro": -0.6580803621144968, + "change_energy_MWh": 382112.6448100207, + "change_energy_pct": 1.9138234554511468, + "change_CO2e_t": -2034.4458451103194, + "change_CO2e_pct": -0.5145162078666247, + "change_cost_energy": -2.6227491315005143, + "change_cost_mro": -0.6550813672341882, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 198482820.7520579, - "invest_pa_outside": 8618309.781308498, + "invest_outside": 198547052.23554194, + "invest_pa_outside": 8621098.772417556, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6281,7 +6281,7 @@ "lifecycle": null }, "p_renew_pv": { - "energy": 275555.52934846294, + "energy": 277565.7203040885, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6294,7 +6294,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 5.938591799927756, + "cost_mro": 5.981914115228751, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6309,12 +6309,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 234417.7121112377, - "change_energy_pct": 5.698350759823864, + "change_energy_MWh": 236427.90306686325, + "change_energy_pct": 5.747215553598254, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.831338583385102, + "change_cost_mro": 4.874660898686097, "invest": null, "invest_pa": null, "invest_com": null, @@ -6333,7 +6333,7 @@ "lifecycle": null }, "p_renew_pv_roof": { - "energy": 60985.949755401816, + "energy": 61430.84521770086, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6346,7 +6346,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 1.3955987564190426, + "cost_mro": 1.4057797170568824, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6361,12 +6361,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 30873.067537752944, - "change_energy_pct": 1.0252445220822646, + "change_energy_MWh": 31317.963000051986, + "change_energy_pct": 1.0400187791289148, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.5318158571014456, + "change_cost_mro": 0.5419968177392854, "invest": null, "invest_pa": null, "invest_com": null, @@ -6385,7 +6385,7 @@ "lifecycle": null }, "p_renew_pv_facade": { - "energy": 3342.4885709968553, + "energy": 3366.8721872885935, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6398,7 +6398,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.33424885709968555, + "cost_mro": 0.3366872187288593, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6413,12 +6413,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 3075.092758954891, - "change_energy_pct": 11.50015303333283, + "change_energy_MWh": 3099.4763752466292, + "change_energy_pct": 11.591342256176423, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.30073101155758764, + "change_cost_mro": 0.3031693731867614, "invest": null, "invest_pa": null, "invest_com": null, @@ -6437,7 +6437,7 @@ "lifecycle": null }, "p_renew_pv_park": { - "energy": 145239.80840898785, + "energy": 146299.33985787895, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6450,7 +6450,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 2.206691579109593, + "cost_mro": 2.2227895012404586, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6465,12 +6465,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 134749.66501349543, - "change_energy_pct": 12.845359680344952, + "change_energy_MWh": 135809.19646238652, + "change_energy_pct": 12.946362250943402, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.006908413905291, + "change_cost_mro": 2.0230063360361568, "invest": null, "invest_pa": null, "invest_com": null, @@ -6489,7 +6489,7 @@ "lifecycle": null }, "p_renew_pv_agri": { - "energy": 65987.28261307642, + "energy": 66468.66304122006, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6502,7 +6502,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 2.0020526072994347, + "cost_mro": 2.01665767820255, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, @@ -6517,12 +6517,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 65719.88680103444, - "change_energy_pct": 245.77754714692603, + "change_energy_MWh": 66201.26722917809, + "change_energy_pct": 247.57780132618032, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.991883300820777, + "change_cost_mro": 2.0064883717238926, "invest": null, "invest_pa": null, "invest_com": null, @@ -6541,7 +6541,7 @@ "lifecycle": null }, "p_renew_wind": { - "energy": 241515.37921612346, + "energy": 243277.24562501983, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6554,7 +6554,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 6.414857620233693, + "cost_mro": 6.461654317800637, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6569,18 +6569,18 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 144024.3876813294, - "change_energy_pct": 1.4773097023013433, + "change_energy_MWh": 145786.2540902258, + "change_energy_pct": 1.4953817967703753, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3.366409578479138, + "change_cost_mro": 3.4132062760460813, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 198482820.7520579, - "invest_pa_outside": 7088672.1697163535, + "invest_outside": 198547052.23554194, + "invest_pa_outside": 7090966.151269355, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -6593,7 +6593,7 @@ "lifecycle": null }, "p_renew_wind_onshore": { - "energy": 133488.2367799547, + "energy": 134462.0399436652, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -6606,7 +6606,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 2.886981229055611, + "cost_mro": 2.908041897188201, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6621,12 +6621,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 53466.72927740698, - "change_energy_pct": 0.6681544867885014, + "change_energy_MWh": 54440.532441117495, + "change_energy_pct": 0.6803237547028744, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.7176334252992853, + "change_cost_mro": 0.7386940934318753, "invest": null, "invest_pa": null, "invest_com": null, @@ -6645,7 +6645,7 @@ "lifecycle": null }, "p_renew_wind_offshore": { - "energy": 108027.14243616877, + "energy": 108815.20568135462, "pet_sites": null, "energy_installable": 408875845.3168465, "cost_fuel_per_MWh": null, @@ -6658,7 +6658,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 3.527876391178083, + "cost_mro": 3.553612420612436, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6673,21 +6673,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 90557.65840392243, - "change_energy_pct": 5.183762624973072, + "change_energy_MWh": 91345.72164910828, + "change_energy_pct": 5.228873473337637, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.648776153179853, + "change_cost_mro": 2.6745121826142064, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 198482820.7520579, - "invest_pa_outside": 7088672.1697163535, + "invest_outside": 198547052.23554194, + "invest_pa_outside": 7090966.151269355, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.10711465981665746, + "pct_x": 0.10786116125765452, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 32.657314741641336, @@ -6697,22 +6697,22 @@ "lifecycle": null }, "p_renew_biomass": { - "energy": 21728.332962244134, + "energy": 21886.842205389417, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 1.6459212218899932, + "cost_fuel": 1.6579282970582485, "pct_energy": 0.037621, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 1905.7464094659222, + "CO2e_combustion_based": 1919.648921983389, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 4874481.439101441, - "cost_mro": 0.41110005964565904, + "cost_climate_saved": 4836527.579928756, + "cost_mro": 0.4140990545259678, "cost_mro_pa_com": null, - "CO2e_total": 1905.7464094659222, + "CO2e_total": 1919.648921983389, "CO2e_total_2021_estimated": 3691.2707461331165, "demand_electricity": null, "demand_emplo": null, @@ -6725,12 +6725,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": -23354.206475810923, - "change_energy_pct": -0.5180321864499314, - "change_CO2e_t": -2048.3483576277863, - "change_CO2e_pct": -0.5180321864499314, - "change_cost_energy": -2.6347562066687695, - "change_cost_mro": -0.6580803621144968, + "change_energy_MWh": -23195.69723266564, + "change_energy_pct": -0.5145162078666247, + "change_CO2e_t": -2034.4458451103194, + "change_CO2e_pct": -0.5145162078666247, + "change_cost_energy": -2.6227491315005143, + "change_cost_mro": -0.6550813672341882, "invest": null, "invest_pa": null, "invest_com": null, @@ -6957,7 +6957,7 @@ "lifecycle": null }, "p_renew_geoth": { - "energy": 7151.908430702775, + "energy": 7204.08194969132, "pet_sites": null, "energy_installable": 23202670.455305222, "cost_fuel_per_MWh": null, @@ -6970,7 +6970,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.12873435175264994, + "cost_mro": 0.12967347509444374, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -6985,21 +6985,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 6982.848907810068, - "change_energy_pct": 41.3040850247858, + "change_energy_MWh": 7035.022426798613, + "change_energy_pct": 41.61269537749369, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.12491988671730055, + "change_cost_mro": 0.12585901005909436, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 315046.3768558938, + "invest_pa_outside": 315148.32974065765, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.007091497759901141, + "pct_x": 0.007140919690621499, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -7009,7 +7009,7 @@ "lifecycle": null }, "p_renew_hydro": { - "energy": 7605.869508513676, + "energy": 7661.354695589518, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7022,7 +7022,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.1810196943026255, + "cost_mro": 0.18234024175503052, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7037,12 +7037,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": -8173.019294805593, - "change_energy_pct": -0.5179717910862206, + "change_energy_MWh": -8117.534107729751, + "change_energy_pct": -0.5144553719158054, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.2897135463560476, + "change_cost_mro": -0.28839299890364256, "invest": null, "invest_pa": null, "invest_com": null, @@ -7165,7 +7165,7 @@ "lifecycle": null }, "p_renew_reverse": { - "energy": 24001.60370303765, + "energy": 24176.69656652848, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7178,7 +7178,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.7500501157199265, + "cost_mro": 0.755521767704015, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7193,21 +7193,21 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 24001.60370303765, + "change_energy_MWh": 24176.69656652848, "change_energy_pct": null, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.7500501157199265, + "change_cost_mro": 0.755521767704015, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 1214591.2347362507, + "invest_pa_outside": 1214984.2914075446, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.023798867189551133, + "pct_x": 0.023964725800141938, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -7217,51 +7217,51 @@ "lifecycle": null }, "p_local": { - "energy": 430960.1232011429, + "energy": 427073.17410188593, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 4.251573894612348, + "cost_fuel": 3.879889338989755, "pct_energy": 1.0, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.009311207528140998, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based_per_MWh": 0.008574531643737057, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 7.857274234019292, + "cost_mro": 7.788709672274642, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, - "demand_emplo": 91.35703843395109, + "demand_emplo": 85.58924201960005, "demand_emplo_com": null, - "power_installed": 24.042952000000017, + "power_installed": 45.206494, "power_to_be_installed_pct": null, - "power_to_be_installed": 377.7861449174115, + "power_to_be_installed": 356.0281029174115, "power_installable": 954.1430298725635, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 359806.3352257847, - "change_energy_pct": 5.056741818866932, - "change_CO2e_t": 4012.759143479054, + "change_energy_MWh": 328012.43604842684, + "change_energy_pct": 3.3112254410159117, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, - "invest": 326640325.9820782, - "invest_pa": 11665725.927931365, - "invest_com": 12429003.95530739, - "invest_pa_com": 443892.99840383534, + "invest": 303486079.13626105, + "invest_pa": 10838788.540580753, + "invest_com": 11948757.89592243, + "invest_pa_com": 426741.35342580103, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 3584850.1881482406, + "cost_wage": 3358521.856849106, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -7274,7 +7274,7 @@ "energy_installable": 699301.8922849727, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.6456562911673938, + "pct_energy": 0.6515326451309981, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7287,33 +7287,33 @@ "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 76.54231337263298, + "demand_emplo": 74.60277945594156, "demand_emplo_com": null, - "power_installed": 13.016952000000016, + "power_installed": 22.774994, "power_to_be_installed_pct": null, - "power_to_be_installed": 331.3481849174115, + "power_to_be_installed": 321.5901429174115, "power_installable": 895.8585674302152, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 267618.19033124513, - "change_energy_pct": 25.16645585008598, + "change_energy_MWh": 259646.56368124363, + "change_energy_pct": 13.955327751598476, "change_CO2e_t": 0.0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.633306071849048, - "invest": 262808032.96493533, - "invest_pa": 9386001.177319119, - "invest_com": 12429003.95530739, - "invest_pa_com": 443892.99840383534, + "change_cost_mro": 4.458304266121083, + "invest": 256148643.26197535, + "invest_pa": 9148165.830784835, + "invest_com": 11948757.89592243, + "invest_pa_com": 426741.35342580103, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.2759017775212942, + "pct_x": 0.2758125211950655, "ratio_wage_to_emplo": null, - "cost_wage": 3003520.376742118, + "cost_wage": 2927413.065851147, "cost_mro_per_MWh": null, "emplo_existing": 560.4624436394018, "demand_emplo_new": 0, @@ -7339,33 +7339,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 32.526404413753475, + "demand_emplo": 30.834295498522376, "demand_emplo_com": null, - "power_installed": 11.051392248000015, + "power_installed": 19.335969906, "power_to_be_installed_pct": 0.8, - "power_to_be_installed": 159.24951454111996, + "power_to_be_installed": 150.96493688311998, "power_installable": 212.87613348639997, "area_ha_available": 329.52961839999995, "area_ha_available_pct_of_action": 0.38, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 130211.39509763173, - "change_energy_pct": 14.409905192709052, + "change_energy_MWh": 123437.4566165552, + "change_energy_pct": 7.807466479158886, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.082837194966247, - "invest": 111679409.55462256, - "invest_pa": 3988550.34123652, - "invest_com": 9094018.573956141, - "invest_pa_com": 324786.3776412908, + "change_cost_mro": 1.9278227997134763, + "invest": 105869553.59417658, + "invest_pa": 3781055.4855063064, + "invest_com": 8620923.862701746, + "invest_pa_com": 307890.1379536338, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.13807144182156747, + "pct_x": 0.13802677465861984, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 1276336.1091956864, + "cost_wage": 1209937.755362018, "cost_mro_per_MWh": 16.44280690001675, "emplo_existing": null, "demand_emplo_new": null, @@ -7391,33 +7391,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 11.928179203244909, + "demand_emplo": 11.902601111501788, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.1, - "power_to_be_installed": 13.651801098113797, + "power_to_be_installed": 13.622526972113796, "power_installable": 136.90851954113796, "area_ha_available": 228.18086590189662, "area_ha_available_pct_of_action": 1.0, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 7851.688224252297, - "change_energy_pct": 349.59031623055273, + "change_energy_MWh": 7834.851521993191, + "change_energy_pct": 199.37842021112854, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.7851688224252296, - "invest": 40955403.29434139, - "invest_pa": 1462692.9747979068, - "invest_com": 3334985.3813512484, - "invest_pa_com": 119106.62076254458, + "change_cost_mro": 0.783485152199319, + "invest": 40867580.91634139, + "invest_pa": 1459556.4612979067, + "invest_com": 3327834.033220683, + "invest_pa_com": 118851.21547216726, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 468061.7519353302, + "cost_wage": 467058.06761533016, "cost_mro_per_MWh": 100.0, "emplo_existing": null, "demand_emplo_new": null, @@ -7443,24 +7443,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 18.063173157415523, + "demand_emplo": 17.852358931270192, "demand_emplo_com": null, - "power_installed": 1.8874580400000025, + "power_installed": 3.3023741299999996, "power_to_be_installed_pct": 0.7, - "power_to_be_installed": 121.23410646520621, + "power_to_be_installed": 119.8191903752062, "power_installable": 175.88794929315173, "area_ha_available": 11693, "area_ha_available_pct_of_action": 0.008848328023963644, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 99127.8509183347, - "change_energy_pct": 64.23141807444156, + "change_energy_MWh": 97970.9356300472, + "change_energy_pct": 36.28274255382634, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1840662871277892, - "invest": 62019905.03598621, - "invest_pa": 2214996.6084280787, + "change_cost_mro": 1.1664887699692825, + "invest": 61296074.39051621, + "invest_pa": 2189145.5139470072, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -7469,7 +7469,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 708798.9146969852, + "cost_wage": 700526.5644630423, "cost_mro_per_MWh": 11.994640763691173, "emplo_existing": null, "demand_emplo_new": null, @@ -7495,24 +7495,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 14.02455659821907, + "demand_emplo": 14.013523914647207, "demand_emplo_com": null, - "power_installed": 0.03905085600000005, + "power_installed": 0.068324982, "power_to_be_installed_pct": 0.10063, - "power_to_be_installed": 37.21276281297154, + "power_to_be_installed": 37.18348868697154, "power_installable": 370.18596510952545, "area_ha_available": 3955, "area_ha_available_pct_of_action": 0.1559991424818902, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 30427.25609102643, - "change_energy_pct": 952.930783718838, + "change_energy_MWh": 30403.319912648065, + "change_energy_pct": 544.2151259838097, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.5812337673297825, - "invest": 48153315.07998517, - "invest_pa": 1719761.2528566134, + "change_cost_mro": 0.5805075442390064, + "invest": 48115434.36094118, + "invest_pa": 1718408.3700336136, "invest_com": null, "invest_pa_com": 0, "invest_outside": null, @@ -7521,7 +7521,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 550323.6009141163, + "cost_wage": 549890.6784107564, "cost_mro_per_MWh": 19.114185228604924, "emplo_existing": null, "demand_emplo_new": null, @@ -7534,7 +7534,7 @@ "energy_installable": 105739.92106717682, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.22082305029424304, + "pct_energy": 0.22283284160984462, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7547,33 +7547,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 14.814725061318107, + "demand_emplo": 10.98646256365849, "demand_emplo_com": null, - "power_installed": 1.5, + "power_installed": 13.5, "power_to_be_installed_pct": 0.9, - "power_to_be_installed": 46.43796, + "power_to_be_installed": 34.43796, "power_installable": 53.264399999999995, "area_ha_available": 7460, "area_ha_available_pct_of_action": 0.02, "ratio_power_to_area_ha": 0.357, "cost_mro_pa": null, - "change_energy_MWh": 92188.1448945396, - "change_energy_pct": 30.95864, + "change_energy_MWh": 68365.8723671832, + "change_energy_pct": 2.55096, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.8305147558486847, - "invest": 63832293.017142855, - "invest_pa": 2279724.750612245, + "change_cost_mro": 1.3153049120532754, + "invest": 47337435.87428571, + "invest_pa": 1690622.7097959183, "invest_com": null, "invest_pa_com": null, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.09436208231425745, + "pct_x": 0.09433155546199024, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 581329.8114061225, + "cost_wage": 431108.79099795915, "cost_mro_per_MWh": 19.911705870180036, "emplo_existing": 139.39877507631877, "demand_emplo_new": 0, @@ -7581,27 +7581,27 @@ "lifecycle": null }, "p_local_biomass": { - "energy": 56126.388047687775, + "energy": 51219.66124078884, "pet_sites": null, "energy_installable": 30523.01729637748, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 4.251573894612348, - "pct_energy": 0.1302356877726522, + "cost_fuel": 3.879889338989755, + "pct_energy": 0.11993181577958224, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.07149505398547318, - "CO2e_combustion_based": 4012.759143479054, + "CO2e_combustion_based": 3661.952445527846, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -10954832.461697817, - "cost_mro": 1.0619112618622528, + "cost_climate_saved": -9997130.17629102, + "cost_mro": 0.9690759906757249, "cost_mro_pa_com": null, - "CO2e_total": 4012.759143479054, + "CO2e_total": 3661.952445527846, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, "demand_emplo": 0.0, "demand_emplo_com": null, - "power_installed": 9.231, + "power_installed": 8.424, "power_to_be_installed_pct": 0.0, "power_to_be_installed": 0, "power_installable": 5.020062442348238, @@ -7611,7 +7611,7 @@ "cost_mro_pa": null, "change_energy_MWh": 0.0, "change_energy_pct": null, - "change_CO2e_t": 4012.759143479054, + "change_CO2e_t": 3661.952445527846, "change_CO2e_pct": 0.0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, @@ -7623,7 +7623,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.05565230021721754, + "pct_x": 0.050770589515154486, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -7737,7 +7737,7 @@ "lifecycle": null }, "p_local_biomass_cogen": { - "energy": 16689.222129278845, + "energy": 15230.203360095871, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7789,12 +7789,12 @@ "lifecycle": null }, "p_local_hydro": { - "energy": 1415.6914059029702, + "energy": 2435.4691135449402, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.003284970765711012, + "pct_energy": 0.005702697479575047, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7802,14 +7802,14 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 0.0336934554604907, + "cost_mro": 0.05796416490236958, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, "demand_emplo": null, "demand_emplo_com": null, - "power_installed": 0.295, + "power_installed": 0.5075, "power_to_be_installed_pct": null, "power_to_be_installed": null, "power_installable": null, @@ -7831,7 +7831,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.001403733357459346, + "pct_x": 0.002414115979005311, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -7841,7 +7841,7 @@ "lifecycle": null }, "p_local_surplus": { - "energy": -577558.6231690847, + "energy": -581771.941346307, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7895,23 +7895,23 @@ }, "h30": { "h": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1210665.3400226398, "change_energy_pct": -0.7901177207377064, - "cost_climate_saved": 164560343.11797887, - "cost_wage": 235033.49424614367, - "demand_emplo": 3.5106646880462624, + "cost_climate_saved": 164737810.66234654, + "cost_wage": 240994.28130638335, + "demand_emplo": 3.6369658146341717, "demand_emplo_com": 1.070095982142857, - "demand_emplo_new": 3.5106646880462624, - "invest": 12767367.765262833, - "invest_com": 12767367.765262833, - "invest_pa": 455977.4201879583, - "invest_pa_com": 455977.4201879583 + "demand_emplo_new": 3.6369658146341717, + "invest": 13421885.56011268, + "invest_com": 13421885.56011268, + "invest_pa": 479353.05571831, + "invest_pa_com": 479353.05571831 }, "g": { "cost_wage": 126355.87366180483, @@ -7969,25 +7969,25 @@ "energy": 17669.126236451335 }, "p": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 61022.10048443652, - "change_CO2e_pct": -0.9886244295723996, - "change_CO2e_t": -64623.379164831866, + "change_CO2e_pct": -0.989618913954923, + "change_CO2e_t": -64688.38559134017, "change_energy_MWh": -1210665.3400226398, "change_energy_pct": -0.7901177207377064, - "cost_climate_saved": 164560343.11797887, + "cost_climate_saved": 164737810.66234654, "cost_fuel": 2.6960856553149277, - "cost_wage": 108677.62058433883, - "demand_electricity": 5374.38098229123, - "demand_emplo": 2.3027338128303123, - "demand_emplo_new": 2.3027338128303123, + "cost_wage": 114638.40764457852, + "demand_electricity": 5669.156856512535, + "demand_emplo": 2.4290349394182216, + "demand_emplo_new": 2.4290349394182216, "energy": 321594.10467413545, - "invest": 11933228.926907793, - "invest_com": 11933228.926907793, - "invest_pa": 426186.747389564, - "invest_pa_com": 426186.747389564, + "invest": 12587746.72175764, + "invest_com": 12587746.72175764, + "invest_pa": 449562.3829199157, + "invest_pa_com": 449562.3829199157, "pct_energy": 1.0 }, "p_gas": { @@ -8068,59 +8068,59 @@ "pct_energy": 0.0 }, "p_heatnet": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_production_based": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 35711.60348844087, - "change_CO2e_pct": -0.9805620265154013, - "change_CO2e_t": -37510.736769459254, + "change_CO2e_pct": -0.9822613488642336, + "change_CO2e_t": -37575.74319596756, "change_energy_MWh": -96794.91269115692, "change_energy_pct": -0.6909722217780343, - "cost_climate_saved": 95462686.31891075, - "cost_wage": 108677.62058433883, - "demand_emplo": 2.3027338128303123, - "demand_emplo_new": 2.3027338128303123, + "cost_climate_saved": 95640153.86327842, + "cost_wage": 114638.40764457852, + "demand_emplo": 2.4290349394182216, + "demand_emplo_new": 2.4290349394182216, "energy": 43290.18717303271, - "invest": 11933228.926907793, - "invest_com": 11933228.926907793, - "invest_pa": 426186.747389564, - "invest_pa_com": 426186.747389564, + "invest": 12587746.72175764, + "invest_com": 12587746.72175764, + "invest_pa": 449562.3829199157, + "invest_pa_com": 449562.3829199157, "pct_energy": 0.13461125855182499 }, "p_heatnet_cogen": { - "CO2e_combustion_based": 743.5865218068977, + "CO2e_combustion_based": 678.5800952985924, "CO2e_combustion_based_per_MWh": 0.04455489393375512, "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, - "CO2e_total": 743.5865218068977, + "CO2e_total": 678.5800952985924, "CO2e_total_2021_estimated": 22988.983690559122, - "change_CO2e_pct": -0.9698046155043432, - "change_CO2e_t": -23882.24733415386, - "change_energy_MWh": -74054.52139513363, - "change_energy_pct": -0.816084046336605, - "cost_climate_saved": 60729934.27069358, - "energy": 16689.222129278845, - "pct_energy": 0.3855197498354839 + "change_CO2e_pct": -0.9724443809997386, + "change_CO2e_t": -23947.253760662166, + "change_energy_MWh": -75513.54016431661, + "change_energy_pct": -0.8321624966243701, + "cost_climate_saved": 60907401.81506125, + "energy": 15230.203360095871, + "pct_energy": 0.35181652828665544 }, "p_heatnet_plant": { "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 12722.619797881753, - "area_ha_available": 0.6495241187154107, + "area_ha_available": 0.6851494382737074, "change_CO2e_pct": -1.0, "change_CO2e_t": -13628.489435305399, - "change_energy_MWh": -46580.878835236654, - "change_energy_pct": -0.944053473408166, + "change_energy_MWh": -46429.47122711389, + "change_energy_pct": -0.9409848993081732, "cost_climate_saved": 34732752.048217185, - "cost_wage": 13351.697317879542, - "demand_emplo": 0.28290465605747384, - "demand_emplo_new": 0.28290465605747384, - "energy": 2760.4775045404954, - "invest": 1466068.7251004986, - "invest_com": 1466068.7251004986, - "invest_pa": 52359.59732501781, - "invest_pa_com": 52359.59732501781, + "cost_wage": 14084.015749003918, + "demand_emplo": 0.2984215067581227, + "demand_emplo_new": 0.2984215067581227, + "energy": 2911.8851126632567, + "invest": 1546480.1606749399, + "invest_com": 1546480.1606749399, + "invest_pa": 55231.434309819284, + "invest_pa_com": 55231.434309819284, "invest_per_x": 2257142.8571428573, "pct_energy": 0.10377358490566037, "pct_of_wage": 0.255, @@ -8133,23 +8133,23 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 15182.626274972727, + "change_energy_MWh": 16015.368119647914, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 10259.785979601802, - "demand_electricity": 5374.38098229123, - "demand_emplo": 0.21739117916459097, - "demand_emplo_new": 0.21739117916459097, - "energy": 15182.626274972727, + "cost_wage": 10822.518207076166, + "demand_electricity": 5669.156856512535, + "demand_emplo": 0.22931472442448114, + "demand_emplo_new": 0.22931472442448114, + "energy": 16015.368119647914, "full_load_hour": 4380.0, - "invest": 1126564.7350150996, - "invest_com": 1126564.7350150996, - "invest_pa": 40234.45482196785, - "invest_pa_com": 40234.45482196785, + "invest": 1188354.9403848338, + "invest_com": 1188354.9403848338, + "invest_pa": 42441.247870886924, + "invest_pa_com": 42441.247870886924, "invest_per_x": 325000.0, "pct_energy": 0.5707547169811321, "pct_of_wage": 0.255, - "power_to_be_installed": 3.466353030815691, + "power_to_be_installed": 3.6564767396456426, "ratio_wage_to_emplo": 47195.042683097665 }, "p_heatnet_geoth": { @@ -8159,22 +8159,22 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 8657.861264240646, + "change_energy_MWh": 9132.73058062567, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 85066.13728685748, - "demand_emplo": 1.8024379776082478, - "demand_emplo_new": 1.8024379776082478, - "energy": 8657.861264240646, + "cost_wage": 89731.87368849842, + "demand_emplo": 1.9012987082356176, + "demand_emplo_new": 1.9012987082356176, + "energy": 9132.73058062567, "full_load_hour": 3000.0, - "invest": 9340595.466792194, - "invest_com": 9340595.466792194, - "invest_pa": 333592.69524257834, - "invest_pa_com": 333592.69524257834, + "invest": 9852911.620697865, + "invest_com": 9852911.620697865, + "invest_pa": 351889.7007392095, + "invest_pa_com": 351889.7007392095, "invest_per_x": 3236571.4285714286, "pct_energy": 0.3254716981132076, "pct_of_wage": 0.255, - "power_to_be_installed": 2.885953754746882, + "power_to_be_installed": 3.0442435268752233, "ratio_wage_to_emplo": 47195.042683097665 }, "p_biomass": { @@ -8253,17 +8253,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -29308.281105572438, - "CO2e_total": -22510.10749043682, - "invest": 3813392.4525507167, - "change_CO2e_t": -14790.533852772984, - "change_CO2e_pct": 1.9159780768992078, + "CO2e_production_based": -28906.37049363039, + "CO2e_total": -22108.196878494775, + "invest": 3639579.8990808055, + "change_CO2e_t": -14388.623240830937, + "change_CO2e_pct": 1.8639142414069052, "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 42418065.094683796, - "invest_pa": 136192.587591097, - "cost_wage": 45213.69178493429, - "demand_emplo": 0.8914433530544386, - "demand_emplo_new": 0.8914433530544386, + "cost_climate_saved": 41320849.12408201, + "invest_pa": 129984.99639574306, + "cost_wage": 43630.75603011904, + "demand_emplo": 0.8579030559210243, + "demand_emplo_new": 0.8579030559210243, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9431,17 +9431,17 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": -5774.21326270626, - "CO2e_total": -5774.21326270626, - "invest": 2497149.1711085183, - "change_CO2e_t": -5774.21326270626, + "CO2e_production_based": -5372.3026507642135, + "CO2e_total": -5372.3026507642135, + "invest": 2323336.6176386075, + "change_CO2e_t": -5372.3026507642135, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 15763602.20718809, - "invest_pa": 89183.89896816136, - "cost_wage": 22741.894236881148, - "demand_emplo": 0.48187040299098793, - "demand_emplo_new": 0.48187040299098793, + "cost_climate_saved": 14666386.236586303, + "invest_pa": 82976.30777280741, + "cost_wage": 21158.95848206589, + "demand_emplo": 0.44833010585757377, + "demand_emplo_new": 0.44833010585757377, "demand_change": null, "area_ha_change": null, "CO2e_combustion_based_per_t": null, @@ -9454,7 +9454,7 @@ "change_within_category": null, "change_wet_org_low": null, "change_wet_org_high": null, - "prod_volume": 2424.416670979144 + "prod_volume": 2255.666619066609 }, "g_planning": { "area_ha": null, @@ -10409,12 +10409,12 @@ "CO2e_w_lulucf_2049": 56046.637743272535, "CO2e_w_lulucf_2050": 28023.318871636162, "CO2e_w_lulucf_2051": -2.1100277081131935e-10, - "CO2e_lulucf_203X": -22510.10749043682, - "CO2e_wo_lulucf_203X": 22510.10749043682, + "CO2e_lulucf_203X": -22108.196878494775, + "CO2e_wo_lulucf_203X": 22108.196878494775, "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -900307.8610842447, "change_CO2e_pct": -1.0, - "cost_climate_saved": 2295109815.587019, + "cost_climate_saved": 2295109815.5870194, "z": { "energy_18": 2883287.091023166, "pct_energy_18": null, @@ -10422,27 +10422,27 @@ "CO2e_combustion_based_18": 830464.8040745696, "CO2e_total_18": 900307.8610842448, "pct_CO2e_total_18": 1, - "energy_30": 1574600.7432753409, + "energy_30": 1574950.8072561147, "pct_energy_30": null, - "CO2e_production_based_30": -49160.733466645914, - "CO2e_combustion_based_30": 49160.733466645914, - "CO2e_combustion_based_per_MWh": 0.03122107853473144, + "CO2e_production_based_30": -48758.82285470387, + "CO2e_combustion_based_30": 48758.82285470387, + "CO2e_combustion_based_per_MWh": 0.030958949720881552, "CO2e_total_30": 0.0, - "change_energy_MWh": -1308686.3477478253, - "change_energy_pct": 0.5461130624757095, + "change_energy_MWh": -1308336.2837670515, + "change_energy_pct": 0.5462344738959817, "change_CO2e_t": -900307.8610842448, "change_CO2e_pct": 0.0, "CO2e_total_2021_estimated": 840465.4581854112, - "cost_climate_saved": 2294470700.8461723, - "invest_pa": 239972010.08279145, - "invest_pa_com": 42894411.072137535, - "invest_pa_outside": 14342528.96390288, - "invest": 6681696943.270702, - "invest_com": 1201043510.019851, - "invest_outside": 358760957.8647005, - "cost_wage": 73670730.24265511, - "demand_emplo": 2129.922712664377, - "demand_emplo_new": 687.093107751733, + "cost_climate_saved": 2294470700.846173, + "invest_pa": 239036600.96801376, + "invest_pa_com": 42900635.06268985, + "invest_pa_outside": 14345754.32404064, + "invest": 6655505488.056929, + "invest_com": 1201217781.7553158, + "invest_outside": 358837407.6809882, + "cost_wage": 73416741.62086208, + "demand_emplo": 2123.5688315911, + "demand_emplo_new": 686.5070230928076, "demand_emplo_com": 9.157333061675374, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10455,27 +10455,27 @@ "CO2e_combustion_based_18": 355682.607144762, "CO2e_total_18": 375745.46475068503, "pct_CO2e_total_18": 0.41735219805608836, - "energy_30": 1574600.7432753409, + "energy_30": 1574950.8072561147, "pct_energy_30": 1, "CO2e_production_based_30": -34168.9647655456, - "CO2e_combustion_based_30": 6662.092074751874, + "CO2e_combustion_based_30": 6260.181462809827, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -27506.872690793723, - "change_energy_MWh": -1308686.3477478253, - "change_energy_pct": 0.5461130624757095, - "change_CO2e_t": -403252.33744147874, - "change_CO2e_pct": -0.07320613359643638, + "CO2e_total_30": -27908.78330273577, + "change_energy_MWh": -1308336.2837670515, + "change_energy_pct": 0.5462344738959817, + "change_CO2e_t": -403654.2480534208, + "change_CO2e_pct": -0.07427576889385433, "CO2e_total_2021_estimated": 350770.1063638988, - "cost_climate_saved": 1032696152.8193104, - "invest_pa": 20039309.418431837, - "invest_pa_com": 899870.4185917936, - "invest_pa_outside": 11336525.566951662, - "invest": 561100663.7160914, - "invest_com": 25196371.72057022, - "invest_outside": 274592862.75006646, - "cost_wage": 5838873.230324076, - "demand_emplo": 137.64739847022867, - "demand_emplo_new": 46.290360036277576, + "cost_climate_saved": 1033793368.7899123, + "invest_pa": 19110107.894849535, + "invest_pa_com": 906094.409144111, + "invest_pa_outside": 11339750.927089423, + "invest": 535083021.05578685, + "invest_com": 25370643.456035107, + "invest_outside": 274669312.56635416, + "cost_wage": 5586467.544285859, + "demand_emplo": 131.32705769408554, + "demand_emplo_new": 45.737815674485496, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10490,25 +10490,25 @@ "pct_CO2e_total_18": 0.5826478019439116, "energy_30": 1069474.2092485076, "pct_energy_30": 1, - "CO2e_production_based_30": -14991.768701100316, + "CO2e_production_based_30": -14589.85808915827, "CO2e_combustion_based_30": 42498.64139189404, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 27506.872690793723, + "CO2e_total_30": 27908.78330273577, "change_energy_MWh": -1813812.8840265356, "change_energy_pct": 0.3709218592012364, - "change_CO2e_t": -497055.52364276606, - "change_CO2e_pct": 0.05243775170132973, + "change_CO2e_t": -496653.613030824, + "change_CO2e_pct": 0.05320393436091648, "CO2e_total_2021_estimated": 489695.3518215124, - "cost_climate_saved": 1261774548.026862, - "invest_pa": 219932700.6643596, + "cost_climate_saved": 1260677332.0562603, + "invest_pa": 219926493.07316422, "invest_pa_com": 41994540.65354574, "invest_pa_outside": 3006003.3969512163, - "invest": 6120596279.554611, + "invest": 6120422467.001142, "invest_com": 1175847138.2992806, "invest_outside": 84168095.11463405, - "cost_wage": 67831857.01233104, - "demand_emplo": 1992.2753141941482, - "demand_emplo_new": 640.8027477154554, + "cost_wage": 67830274.07657622, + "demand_emplo": 1992.2417738970148, + "demand_emplo_new": 640.769207418322, "demand_emplo_com": 8.087237079532517, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10522,7 +10522,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3325465732180917, "energy_30": null, - "pct_energy_30": 0.6404917250784468, + "pct_energy_30": 0.6405565880535702, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10543,9 +10543,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.057079497604964065, - "cost_climate_saved_pct": 0.3255046353308129, - "demand_emplo_new_pct": 0.015375706849359967 + "invest_pct": 0.053295355639208605, + "cost_climate_saved_pct": 0.32590548962191146, + "demand_emplo_new_pct": 0.014397685202018794 }, "h": { "energy_18": null, @@ -10555,7 +10555,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0726051259931431, "energy_30": null, - "pct_energy_30": 0.20423850683900016, + "pct_energy_30": 0.20419311078954772, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10576,9 +10576,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0019107971932371395, - "cost_climate_saved_pct": 0.07172039418820692, - "demand_emplo_new_pct": 0.005109445355278937 + "invest_pct": 0.0020166590778413125, + "cost_climate_saved_pct": 0.07179773993260984, + "demand_emplo_new_pct": 0.005297783842398503 }, "f": { "energy_18": null, @@ -10588,7 +10588,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.012200498844853566, "energy_30": null, - "pct_energy_30": 0.15526976808255313, + "pct_energy_30": 0.15525030115688196, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10609,9 +10609,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.024985477895468986, - "cost_climate_saved_pct": 0.052855310333855585, - "demand_emplo_new_pct": 0.04688615382948253 + "invest_pct": 0.025085037319940304, + "cost_climate_saved_pct": 0.05285531033385558, + "demand_emplo_new_pct": 0.0469284898313862 }, "rb": { "energy_18": null, @@ -10675,9 +10675,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4365889526495408, - "cost_climate_saved_pct": 0.1598359947678284, - "demand_emplo_new_pct": 0.42815383381146255 + "invest_pct": 0.4383070640718314, + "cost_climate_saved_pct": 0.15983599476782837, + "demand_emplo_new_pct": 0.4285193572296011 }, "b": { "energy_18": null, @@ -10708,9 +10708,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1479495249227351, - "cost_climate_saved_pct": 0.05708415288995449, - "demand_emplo_new_pct": 0.14172994767831093 + "invest_pct": 0.1485317516766408, + "cost_climate_saved_pct": 0.05708415288995448, + "demand_emplo_new_pct": 0.14185094534512332 }, "t": { "energy_18": null, @@ -10741,9 +10741,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.2939910059664106, - "cost_climate_saved_pct": 0.19863340158304835, - "demand_emplo_new_pct": 0.3337797842798092 + "invest_pct": 0.2951479507363967, + "cost_climate_saved_pct": 0.1986334015830483, + "demand_emplo_new_pct": 0.3340647387004421 }, "i": { "energy_18": null, @@ -10774,9 +10774,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0168298421052547, - "cost_climate_saved_pct": 0.10146073566191649, - "demand_emplo_new_pct": 0.0013126418799221382 + "invest_pct": 0.016896072695334694, + "cost_climate_saved_pct": 0.10146073566191648, + "demand_emplo_new_pct": 0.0013137625083244806 }, "a": { "energy_18": null, @@ -10807,9 +10807,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.020094179511275397, - "cost_climate_saved_pct": 0.014696840117548026, - "demand_emplo_new_pct": 0.026355073574203566 + "invest_pct": 0.020173256270158927, + "cost_climate_saved_pct": 0.014696840117548023, + "demand_emplo_new_pct": 0.026377573423130244 }, "l": { "energy_18": null, @@ -10840,9 +10840,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.000570722151113315, - "cost_climate_saved_pct": 0.018487080736764493, - "demand_emplo_new_pct": 0.001297412742170226 + "invest_pct": 0.0005468525126471466, + "cost_climate_saved_pct": 0.01800888070126299, + "demand_emplo_new_pct": 0.0012496639175751682 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 7.515027930353209, diff --git a/tests/end_to_end_expected/production_DG000000_2035.json b/tests/end_to_end_expected/production_DG000000_2035.json index d077b213..5885bf88 100644 --- a/tests/end_to_end_expected/production_DG000000_2035.json +++ b/tests/end_to_end_expected/production_DG000000_2035.json @@ -1684,69 +1684,69 @@ "pct_energy": 1.0003 }, "p_local_pv_roof": { - "cost_mro": 565.0808079317686, + "cost_mro": 823.1180239768183, "cost_mro_per_MWh": 21.359595130625085, - "energy": 26455595.458434686 + "energy": 38536218.45091265 }, "p_local_pv_facade": { - "cost_mro": 15.423547314047365, + "cost_mro": 22.466520911084547, "cost_mro_per_MWh": 100.0, - "energy": 154235.47314047365 + "energy": 224665.20911084546 }, "p_local_pv_park": { - "cost_mro": 130.69676708580445, + "cost_mro": 190.37784181269797, "cost_mro_per_MWh": 14.181370537546163, - "energy": 9216088.581831755 + "energy": 13424502.329211371 }, "p_local_pv_agri": { - "cost_mro": 6.652690074792431, + "cost_mro": 9.690559352981134, "cost_mro_per_MWh": 28.31897141293941, - "energy": 234919.90502708394 + "energy": 342193.1966269565 }, "p_local_pv": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 717.8538124064129, - "energy": 36060839.418434 + "cost_mro": 1045.652946053582, + "energy": 52527579.18586182 }, "p_local_wind_onshore": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 2244.04151906114, + "cost_mro": 2399.611989521774, "cost_mro_per_MWh": 21.627233220666344, - "energy": 103759990.75632107 + "energy": 110953258.10001326 }, "p_local_biomass": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_fuel": 3547.7774544549397, + "cost_fuel": 4024.33419470033, "cost_fuel_per_MWh": 75.75, - "cost_mro": 886.1247450599005, + "cost_mro": 1005.1538345046898, "cost_mro_per_MWh": 18.92, - "energy": 46835345.933398545 + "energy": 53126524.0224466 }, "p_local_biomass_cogen": { - "energy": 13926524.028590262, + "energy": 15797210.389055256, "pct_energy": 0.2973507241388641 }, "p_local_hydro": { "CO2e_combustion_based": 0.0, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_total": 0.0, - "cost_mro": 629.133457835046, + "cost_mro": 646.4672878533554, "cost_mro_per_MWh": 23.8, - "energy": 26434178.90063218 + "energy": 27162491.086275436 }, "p_local": { "CO2e_combustion_based": 0.0, "CO2e_total": 0.0, - "cost_fuel": 3547.7774544549397, - "cost_mro": 4477.1535343625, - "energy": 213090355.00878578, - "pct_energy": 0.41498122081914723 + "cost_fuel": 4024.33419470033, + "cost_mro": 5096.886057933401, + "energy": 243769852.3945971, + "pct_energy": 0.4747277789341633 } }, "h18": { @@ -4545,7 +4545,7 @@ }, "f30": { "d": { - "energy": 351132973.7306657 + "energy": 351102593.22259265 }, "d_r": { "energy": 63018894.81426969 @@ -4563,7 +4563,7 @@ "energy": 12153296.64321901 }, "d_e_hydrogen_reconv": { - "energy": 81883080.42241062 + "energy": 81852699.91433758 }, "p_petrol": { "CO2e_production_based": -2259090.9917616816, @@ -4710,25 +4710,25 @@ "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 81883080.42241062, + "change_energy_MWh": 81852699.91433758, "cost_climate_saved": -0.0, - "cost_wage": 556671930.8793505, - "demand_electricity": 109177440.56321417, - "demand_emplo": 11795.135658998268, - "demand_emplo_new": 11795.135658998268, - "energy": 81883080.42241062, + "cost_wage": 556465392.7764498, + "demand_electricity": 109136933.21911676, + "demand_emplo": 11790.759392103297, + "demand_emplo_new": 11790.759392103297, + "energy": 81852699.91433758, "full_load_hour": 2300.0, - "invest": 28379353338.94728, - "invest_outside": 28379353338.94728, - "invest_pa": 2183027179.9190216, - "invest_pa_outside": 2183027179.9190216, + "invest": 28368823945.466064, + "invest_outside": 28368823945.466064, + "invest_pa": 2182217226.5743127, + "invest_pa_outside": 2182217226.5743127, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 47468.452418788765, + "power_to_be_installed": 47450.840530050766, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 124868505.70354341 + "energy": 124838125.19547036 }, "p_efuels": { "change_CO2e_t": -35613786.65941967, @@ -4740,16 +4740,16 @@ "CO2e_total_2021_estimated": 11430454.593099898, "change_CO2e_pct": -5.108016499629536, "change_CO2e_t": -62544189.23683824, - "change_energy_MWh": -494344939.56103814, - "change_energy_pct": -0.5846929077501294, + "change_energy_MWh": -494375320.0691112, + "change_energy_pct": -0.5847288406912453, "cost_climate_saved": 258804382123.43854, - "cost_wage": 4717880005.257742, - "demand_emplo": 99965.58403256605, - "demand_emplo_new": 99965.58403256605, - "invest": 240519372817.06134, - "invest_outside": 153000920717.1731, - "invest_pa": 18501490216.69702, - "invest_pa_outside": 11769301593.628698 + "cost_wage": 4717673467.15484, + "demand_emplo": 99961.20776567108, + "demand_emplo_new": 99961.20776567108, + "invest": 240508843423.58008, + "invest_outside": 152990391323.69186, + "invest_pa": 18500680263.352314, + "invest_pa_outside": 11768491640.283989 }, "p": { "CO2e_production_based": -50299869.109568805, @@ -4757,18 +4757,18 @@ "CO2e_total_2021_estimated": 11430454.593099898, "change_CO2e_pct": -5.108016499629536, "change_CO2e_t": -62544189.23683824, - "change_energy_MWh": -494344939.56103814, - "change_energy_pct": -0.5846929077501294, + "change_energy_MWh": -494375320.0691112, + "change_energy_pct": -0.5847288406912453, "cost_climate_saved": 258804382123.43854, - "cost_wage": 4717880005.257742, - "demand_electricity": 587561285.3983334, - "demand_emplo": 99965.58403256605, - "demand_emplo_new": 99965.58403256605, - "energy": 351132973.7306657, - "invest": 240519372817.06134, - "invest_outside": 153000920717.1731, - "invest_pa": 18501490216.69702, - "invest_pa_outside": 11769301593.628698 + "cost_wage": 4717673467.15484, + "demand_electricity": 587520778.0542359, + "demand_emplo": 99961.20776567108, + "demand_emplo_new": 99961.20776567108, + "energy": 351102593.22259265, + "invest": 240508843423.58008, + "invest_outside": 152990391323.69186, + "invest_pa": 18500680263.352314, + "invest_pa_outside": 11768491640.283989 } }, "e30": { @@ -4782,16 +4782,16 @@ "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 3348495.585936641, + "CO2e_combustion_based": 3798283.7030453575, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1053693735701.3989, + "cost_climate_saved": 1051807999020.4205, "cost_mro": null, "cost_mro_pa_com": null, - "CO2e_total": 3348495.585936641, + "CO2e_total": 3798283.7030453575, "CO2e_total_2021_estimated": 254676756.93391493, "demand_electricity": null, - "demand_emplo": 348378.85993481986, + "demand_emplo": 336690.0717756031, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4801,26 +4801,26 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 646876874.2159916, - "change_energy_pct": 1.2597555387748929, - "change_CO2e_t": -269461628.9349249, - "change_CO2e_pct": -0.987725911595775, + "change_energy_MWh": 653878974.6694266, + "change_energy_pct": 1.2733917270216342, + "change_CO2e_t": -269011840.8178162, + "change_CO2e_pct": -0.9860771893648876, "change_cost_energy": null, "change_cost_mro": null, - "invest": 872435419156.964, - "invest_pa": 67110416858.228004, - "invest_com": 12932922973.588402, - "invest_pa_com": 994840228.7375693, + "invest": 851686000304.7181, + "invest_pa": 65514307715.74755, + "invest_com": 11922533338.68466, + "invest_pa_com": 917117949.1295892, "invest_outside": 0, "invest_pa_outside": 0.0, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 14017871535.168571, + "cost_wage": 13548383235.013058, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 65790.58243303432, + "demand_emplo_new": 64430.4071053979, "full_load_hour": null, "lifecycle": null }, @@ -4843,7 +4843,7 @@ "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 43681.10708752737, + "demand_emplo": 42320.931759890955, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -4859,8 +4859,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 105097695195.0219, - "invest_pa": 8084438091.924761, + "invest": 101825083726.88126, + "invest_pa": 7832698748.221636, "invest_com": null, "invest_pa_com": null, "invest_outside": 0, @@ -4869,10 +4869,10 @@ "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 2061531713.440814, + "cost_wage": 1997338180.7965174, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 43681.10708752737, + "demand_emplo_new": 42320.931759890955, "full_load_hour": null, "lifecycle": null }, @@ -4942,16 +4942,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 541.2580949430002, + "cost_mro": 521.6913754649999, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 7498.658831456507, + "demand_emplo": 7227.578998771897, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 100232.98054500003, + "power_to_be_installed": 96609.51397499998, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -4963,8 +4963,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 18041936498.100006, - "invest_pa": 1387841269.084616, + "invest": 17389712515.499996, + "invest_pa": 1337670193.4999998, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -4973,10 +4973,10 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 353899523.6165771, + "cost_wage": 341105899.3425, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 7498.658831456507, + "demand_emplo_new": 7227.578998771897, "full_load_hour": null, "lifecycle": null }, @@ -4994,16 +4994,16 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": null, - "cost_mro": 2128.6847609076567, + "cost_mro": 2050.073136341438, "cost_mro_pa_com": null, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 29491.070768092744, + "demand_emplo": 28401.97527314094, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, - "power_to_be_installed": 506829.7049780135, + "power_to_be_installed": 488112.6515098662, "power_installable": null, "area_ha_available": null, "area_ha_available_pct_of_action": null, @@ -5015,8 +5015,8 @@ "change_CO2e_pct": null, "change_cost_energy": null, "change_cost_mro": null, - "invest": 70956158696.92189, - "invest_pa": 5458166053.609376, + "invest": 68335771211.38126, + "invest_pa": 5256597785.490867, "invest_com": null, "invest_pa_com": null, "invest_outside": null, @@ -5025,20 +5025,20 @@ "pct_of_wage": 0.255, "pct_x": null, "ratio_wage_to_emplo": 47195.042683097665, - "cost_wage": 1391832343.6703908, + "cost_wage": 1340432435.3001711, "cost_mro_per_MWh": null, "emplo_existing": null, - "demand_emplo_new": 29491.070768092744, + "demand_emplo_new": 28401.97527314094, "full_load_hour": null, "lifecycle": null }, "d": { - "energy": 1127841952.9610605, + "energy": 1127423497.6296258, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.9999999999999999, + "pct_energy": 1.0000000000000002, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5061,8 +5061,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 614347981.8648297, - "change_energy_pct": 1.1964073902431434, + "change_energy_MWh": 613929526.5333949, + "change_energy_pct": 1.1955924725323446, "change_CO2e_t": null, "change_CO2e_pct": null, "change_cost_energy": null, @@ -5089,8 +5089,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 9121.64484379456, - "pct_energy": 0.10182964602065062, + "cost_fuel": 9066.420477280619, + "pct_energy": 0.10186744118667744, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5141,8 +5141,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 8004.153661368041, - "pct_energy": 0.12383640317966532, + "cost_fuel": 7955.694822748601, + "pct_energy": 0.12388236638980347, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5189,12 +5189,12 @@ "lifecycle": null }, "d_h": { - "energy": 12805250.42816742, + "energy": 12427302.440830193, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.011353763170937416, + "pct_energy": 0.011022745638137066, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5217,7 +5217,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 12805250.42816742, + "change_energy_MWh": 12427302.440830193, "change_energy_pct": 0.0, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5245,8 +5245,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 6298.940592612444, - "pct_energy": 0.137327574660053, + "cost_fuel": 6260.805474451973, + "pct_energy": 0.13737854526328266, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5297,8 +5297,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 8856.871671253866, - "pct_energy": 0.09887384595418283, + "cost_fuel": 8803.250297508646, + "pct_energy": 0.09891054404329129, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5349,8 +5349,8 @@ "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 521.1716872632554, - "pct_energy": 0.005818109489990335, + "cost_fuel": 518.0164036749348, + "pct_energy": 0.005820268943771524, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5397,12 +5397,12 @@ "lifecycle": null }, "d_f_hydrogen_reconv": { - "energy": 109177440.56321417, + "energy": 109136933.21911676, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.09680207433016423, + "pct_energy": 0.09680207433016422, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5425,7 +5425,7 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 109177440.56321417, + "change_energy_MWh": 109136933.21911676, "change_energy_pct": null, "change_CO2e_t": null, "change_CO2e_pct": null, @@ -5558,7 +5558,7 @@ "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.4241585831943563, + "pct_energy": 0.4243160142048724, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": null, @@ -5605,25 +5605,25 @@ "lifecycle": null }, "p": { - "energy": 1160370845.3122225, + "energy": 1167372945.7656574, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 3547.7774544549397, + "cost_fuel": 4024.33419470033, "pct_energy": null, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.002885711580452245, - "CO2e_combustion_based": 3348495.585936641, + "CO2e_combustion_based_per_MWh": 0.0032537020125596077, + "CO2e_combustion_based": 3798283.7030453575, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": 1053693735701.3989, - "cost_mro": 23889.5516897407, + "cost_climate_saved": 1051807999020.4205, + "cost_mro": 24025.371177289533, "cost_mro_pa_com": null, - "CO2e_total": 3348495.585936641, + "CO2e_total": 3798283.7030453575, "CO2e_total_2021_estimated": 254676756.93391493, "demand_electricity": null, - "demand_emplo": 304697.7528472925, + "demand_emplo": 294369.1400157121, "demand_emplo_com": null, "power_installed": null, "power_to_be_installed_pct": null, @@ -5633,23 +5633,23 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 646876874.2159916, - "change_energy_pct": 1.2597555387748929, - "change_CO2e_t": -269461628.9349249, - "change_CO2e_pct": -0.987725911595775, + "change_energy_MWh": 653878974.6694266, + "change_energy_pct": 1.2733917270216342, + "change_CO2e_t": -269011840.8178162, + "change_CO2e_pct": -0.9860771893648876, "change_cost_energy": -12423.554098028977, "change_cost_mro": -5971.9034387249085, - "invest": 767337723961.9421, - "invest_pa": 59025978766.303246, - "invest_com": 12932922973.588402, - "invest_pa_com": 994840228.7375693, + "invest": 749860916577.8369, + "invest_pa": 57681608967.52592, + "invest_com": 11922533338.68466, + "invest_pa_com": 917117949.1295892, "invest_outside": 0, "invest_pa_outside": 0, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 11956339821.727758, + "cost_wage": 11551045054.216541, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 22109.47534550694, @@ -5657,7 +5657,7 @@ "lifecycle": null }, "p_fossil_and_renew": { - "energy": 308437301.4306721, + "energy": 308419911.6094157, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -5670,7 +5670,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 1067732303445.4382, - "cost_mro": 9768.711104004824, + "cost_mro": 9768.16767209056, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 254676756.93391493, @@ -5685,8 +5685,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": -205056669.66555876, - "change_energy_pct": -0.3993360802811262, + "change_energy_MWh": -205074059.48681515, + "change_energy_pct": -0.3993699459586906, "change_CO2e_t": -272810124.52086157, "change_CO2e_pct": -1.0, "change_cost_energy": -12423.554098028977, @@ -6229,12 +6229,12 @@ "lifecycle": null }, "p_renew": { - "energy": 308437301.4306721, + "energy": 308419911.6094157, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": 0.0, - "pct_energy": 1.0, + "pct_energy": 0.9999999999999999, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -6242,7 +6242,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 14101520295.098572, - "cost_mro": 9768.711104004824, + "cost_mro": 9768.16767209056, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 3363511.101991311, @@ -6257,8 +6257,8 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 126506387.47127753, - "change_energy_pct": 0.6953539929971038, + "change_energy_MWh": 126488997.65002114, + "change_energy_pct": 0.695258408245299, "change_CO2e_t": -3602998.144034222, "change_CO2e_pct": -1.0, "change_cost_energy": -3900.582494547199, @@ -6546,7 +6546,7 @@ "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.7953820956550227, + "pct_energy": 0.795426942151482, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -6687,7 +6687,7 @@ "invest_pa_outside": 0, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.21141991646997807, + "pct_x": 0.21015178403779405, "ratio_wage_to_emplo": 39240.0, "cost_wage": 389492260.8030431, "cost_mro_per_MWh": 32.657314741641336, @@ -6962,7 +6962,7 @@ "energy_installable": 23202670.455305222, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.0526585767784133, + "pct_energy": 0.05266154585791603, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -6999,7 +6999,7 @@ "invest_pa_outside": 0, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.013997136677751872, + "pct_x": 0.01391317948358048, "ratio_wage_to_emplo": 39240.0, "cost_wage": 225035887.44690895, "cost_mro_per_MWh": 18.0, @@ -7165,12 +7165,12 @@ "lifecycle": null }, "p_renew_reverse": { - "energy": 46869924.92185053, + "energy": 46852535.10059411, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.15195932756656397, + "pct_energy": 0.15191151199060182, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7178,7 +7178,7 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 1464.6851538078292, + "cost_mro": 1464.141721893566, "cost_mro_pa_com": null, "CO2e_total": 0, "CO2e_total_2021_estimated": null, @@ -7193,12 +7193,12 @@ "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 46869924.92185053, + "change_energy_MWh": 46852535.10059411, "change_energy_pct": null, "change_CO2e_t": 0, "change_CO2e_pct": null, "change_cost_energy": null, - "change_cost_mro": 1464.6851538078292, + "change_cost_mro": 1464.141721893566, "invest": 44229355150.0, "invest_pa": 3402258088.4615383, "invest_com": null, @@ -7207,7 +7207,7 @@ "invest_pa_outside": 0, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.040392194539530316, + "pct_x": 0.04013501877916524, "ratio_wage_to_emplo": 39240.0, "cost_wage": 867575812.5576923, "cost_mro_per_MWh": 31.25, @@ -7217,51 +7217,51 @@ "lifecycle": null }, "p_local": { - "energy": 851933543.8815503, + "energy": 858953034.1562418, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, - "cost_fuel": 3547.7774544549397, - "pct_energy": 0.9999999999999999, + "cost_fuel": 4024.33419470033, + "pct_energy": 0.9999999999999998, "mro_per_MWh": null, "mro": null, - "CO2e_combustion_based_per_MWh": 0.003930465715295515, - "CO2e_combustion_based": 3348495.585936641, + "CO2e_combustion_based_per_MWh": 0.004421992299935758, + "CO2e_combustion_based": 3798283.7030453575, "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 14120.840585735874, + "cost_mro": 14257.203505198973, "cost_mro_pa_com": null, - "CO2e_total": 3348495.585936641, + "CO2e_total": 3798283.7030453575, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, - "demand_emplo": 266927.5193914402, + "demand_emplo": 256598.9065598598, "demand_emplo_com": null, - "power_installed": 106735.3067770001, + "power_installed": 130384.746474, "power_to_be_installed_pct": null, - "power_to_be_installed": 607062.6855230136, + "power_to_be_installed": 584722.1654848661, "power_installable": 2765255.770885654, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 638843188.8727646, - "change_energy_pct": 2.9979920435461516, - "change_CO2e_t": 3348495.585936641, + "change_energy_MWh": 615183181.7616446, + "change_energy_pct": 2.5236228997088217, + "change_CO2e_t": 3798283.7030453575, "change_CO2e_pct": 0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, - "invest": 453501864449.10254, - "invest_pa": 34884758803.77712, - "invest_com": 12932922973.588402, - "invest_pa_com": 994840228.7375693, + "invest": 436025057064.9973, + "invest_pa": 33540389004.999794, + "invest_com": 11922533338.68466, + "invest_pa_com": 917117949.1295892, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, "ratio_wage_to_emplo": null, - "cost_wage": 10474235860.920115, + "cost_wage": 10068941093.408897, "cost_mro_per_MWh": null, "emplo_existing": null, "demand_emplo_new": 0, @@ -7274,7 +7274,7 @@ "energy_installable": 2209445822.564, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.5586381513888977, + "pct_energy": 0.5540728784172527, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7287,33 +7287,33 @@ "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 198055.02905442775, + "demand_emplo": 190216.18720413407, "demand_emplo_com": null, - "power_installed": 41257.01655000015, + "power_installed": 60096.526835, "power_to_be_installed_pct": null, - "power_to_be_installed": 506829.7049780135, + "power_to_be_installed": 488112.6515098662, "power_installable": 2567508.1623267727, "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, "cost_mro_pa": null, - "change_energy_MWh": 439861740.64174765, - "change_energy_pct": 12.197767654207572, + "change_energy_MWh": 423395000.87431985, + "change_energy_pct": 8.060432394498768, "change_CO2e_t": 0.0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5859.630082603588, - "invest": 315724473191.38965, - "invest_pa": 24286497937.799206, - "invest_com": 12932922973.588402, - "invest_pa_com": 994840228.7375693, + "change_cost_mro": 5531.830948956418, + "invest": 303228379426.79016, + "invest_pa": 23325259955.906937, + "invest_com": 11922533338.68466, + "invest_pa_com": 917117949.1295892, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.410146964638813, + "pct_x": 0.40768683374620546, "ratio_wage_to_emplo": null, - "cost_wage": 7771679340.095746, + "cost_wage": 7464083185.89022, "cost_mro_per_MWh": null, "emplo_existing": 388387.0, "demand_emplo_new": 0, @@ -7339,33 +7339,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 56266.754303905174, + "demand_emplo": 50200.04326143943, "demand_emplo_com": null, - "power_installed": 30200.13611460011, + "power_installed": 43990.65764322, "power_to_be_installed_pct": 0.8, - "power_to_be_installed": 127902.56221898348, + "power_to_be_installed": 114112.04069036359, "power_installable": 197628.37291697948, "area_ha_available": 305926.2738652933, "area_ha_available_pct_of_action": 0.38, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 112043814.34979187, - "change_energy_pct": 4.2351650910986995, + "change_energy_MWh": 99963191.3573139, + "change_energy_pct": 2.5940062459591564, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1560.5415700851818, - "invest": 89696239704.71284, - "invest_pa": 6899710746.516373, - "invest_com": 9028087474.915092, - "invest_pa_com": 694468267.3011609, + "change_cost_mro": 1302.504354040132, + "invest": 80025143964.14212, + "invest_pa": 6155780304.93401, + "invest_com": 8054674335.060093, + "invest_pa_com": 619590333.466161, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.11935788491045751, + "pct_x": 0.11864195612087572, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 2207907438.885239, + "cost_wage": 1969849697.5788832, "cost_mro_per_MWh": 15.347519393477539, "emplo_existing": null, "demand_emplo_new": null, @@ -7391,33 +7391,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 24336.54084671842, + "demand_emplo": 24106.088121519642, "demand_emplo_com": null, - "power_installed": 268.170607575001, + "power_installed": 390.6274244275, "power_to_be_installed_pct": 0.1, - "power_to_be_installed": 12931.829392425, + "power_to_be_installed": 12809.3725755725, "power_installable": 132000.0, "area_ha_available": 220000.0, "area_ha_available_pct_of_action": 1.0, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": 7437604.1541194115, - "change_energy_pct": 48.22239659060426, + "change_energy_MWh": 7367174.418149039, + "change_energy_pct": 32.791790270091255, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 743.7604154119412, - "invest": 38795488177.275, - "invest_pa": 2984268321.3288465, - "invest_com": 3904835498.673309, - "invest_pa_com": 300371961.4364084, + "change_cost_mro": 736.717441814904, + "invest": 38428117726.7175, + "invest_pa": 2956009055.901346, + "invest_com": 3867859003.6245666, + "invest_pa_com": 297527615.6634282, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 954965862.8252308, + "cost_wage": 945922897.8884308, "cost_mro_per_MWh": 100.0, "emplo_existing": null, "demand_emplo_new": null, @@ -7443,24 +7443,24 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 117451.73390380417, + "demand_emplo": 115910.05582117497, "demand_emplo_com": null, - "power_installed": 10520.539220250039, + "power_installed": 15324.614342925, "power_to_be_installed_pct": 0.7, - "power_to_be_installed": 365995.3133666051, + "power_to_be_installed": 361191.2382439301, "power_installable": 537879.7894097931, "area_ha_available": 35758154, "area_ha_available_pct_of_action": 0.008848328023963644, "ratio_power_to_area_ha": 1.7, "cost_mro_pa": null, - "change_energy_MWh": 320615242.0428635, - "change_energy_pct": 34.788645876832405, + "change_energy_MWh": 316406828.2954839, + "change_energy_pct": 23.569352556704526, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3561.980787181257, - "invest": 187232745309.40182, - "invest_pa": 14402518869.953987, + "change_cost_mro": 3502.299712454363, + "invest": 184775117735.93054, + "invest_pa": 14213470595.07158, "invest_com": null, "invest_pa_com": 0, "invest_outside": null, @@ -7469,7 +7469,7 @@ "pct_of_wage": 0.32, "pct_x": null, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 4608806038.385276, + "cost_wage": 4548310590.422906, "cost_mro_per_MWh": 11.195654297829103, "emplo_existing": null, "demand_emplo_new": null, @@ -7497,7 +7497,7 @@ "demand_electricity": null, "demand_emplo": 0.0, "demand_emplo_com": null, - "power_installed": 268.170607575001, + "power_installed": 390.6274244275, "power_to_be_installed_pct": 0.0, "power_to_be_installed": 0, "power_installable": 1700000.0, @@ -7505,12 +7505,12 @@ "area_ha_available_pct_of_action": 0.1559991424818902, "ratio_power_to_area_ha": 0.6, "cost_mro_pa": null, - "change_energy_MWh": -234919.90502708394, + "change_energy_MWh": -342193.1966269565, "change_energy_pct": -1.0, "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -6.652690074792431, + "change_cost_mro": -9.690559352981134, "invest": 0.0, "invest_pa": 0.0, "invest_com": null, @@ -7534,7 +7534,7 @@ "energy_installable": 336379376.65259767, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.35535804542687427, + "pct_energy": 0.35245400731918236, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7547,33 +7547,33 @@ "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, - "demand_emplo": 68872.49033701245, + "demand_emplo": 66382.71935572574, "demand_emplo_com": null, - "power_installed": 52267.04915099996, + "power_installed": 55890.515721, "power_to_be_installed_pct": 0.9, - "power_to_be_installed": 100232.98054500003, + "power_to_be_installed": 96609.51397499998, "power_installable": 169444.47744, "area_ha_available": 28817088, "area_ha_available_pct_of_action": 0.02, "ratio_power_to_area_ha": 0.294, "cost_mro_pa": null, - "change_energy_MWh": 198981448.23101687, - "change_energy_pct": 1.9177088083818559, + "change_energy_MWh": 191788180.8873247, + "change_energy_pct": 1.7285493384470678, "change_CO2e_t": null, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3784.056968769788, - "invest": 137777391257.7129, - "invest_pa": 10598260865.977915, + "change_cost_mro": 3628.4864983091543, + "invest": 132796677638.20712, + "invest_pa": 10215129049.092855, "invest_com": null, "invest_pa_com": null, "invest_outside": null, "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.26090059071234156, + "pct_x": 0.2593356648237001, "ratio_wage_to_emplo": 39240.0, - "cost_wage": 2702556520.8243685, + "cost_wage": 2604857907.518678, "cost_mro_per_MWh": 19.911705870180036, "emplo_existing": 96600.0, "demand_emplo_new": 0, @@ -7581,27 +7581,27 @@ "lifecycle": null }, "p_local_biomass": { - "energy": 46835345.933398545, + "energy": 53126524.0224466, "pet_sites": null, "energy_installable": 172088887.45996198, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 3547.7774544549397, - "pct_energy": 0.05497535138716214, + "cost_fuel": 4024.33419470033, + "pct_energy": 0.06185032465090868, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.07149505398547318, - "CO2e_combustion_based": 3348495.585936641, + "CO2e_combustion_based": 3798283.7030453575, "cost_certificate_per_MWh": null, "cost_certificate": null, - "cost_climate_saved": -14038567744.039366, - "cost_mro": 886.1247450599005, + "cost_climate_saved": -15924304425.017662, + "cost_mro": 1005.1538345046898, "cost_mro_pa_com": null, - "CO2e_total": 3348495.585936641, + "CO2e_total": 3798283.7030453575, "CO2e_total_2021_estimated": 0.0, "demand_electricity": null, "demand_emplo": 0.0, "demand_emplo_com": null, - "power_installed": 7702.920022999998, + "power_installed": 8737.618085, "power_to_be_installed_pct": 0.0, "power_to_be_installed": 0, "power_installable": 28303.131118881116, @@ -7611,7 +7611,7 @@ "cost_mro_pa": null, "change_energy_MWh": 0.0, "change_energy_pct": null, - "change_CO2e_t": 3348495.585936641, + "change_CO2e_t": 3798283.7030453575, "change_CO2e_pct": 0.0, "change_cost_energy": 0.0, "change_cost_mro": 0.0, @@ -7623,7 +7623,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.04036239459359779, + "pct_x": 0.045509469972855966, "ratio_wage_to_emplo": 39240.0, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -7737,7 +7737,7 @@ "lifecycle": null }, "p_local_biomass_cogen": { - "energy": 13926524.028590262, + "energy": 15797210.389055256, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7789,12 +7789,12 @@ "lifecycle": null }, "p_local_hydro": { - "energy": 26434178.90063218, + "energy": 27162491.086275436, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, "cost_fuel": null, - "pct_energy": 0.031028451797065863, + "pct_energy": 0.03162278961265609, "mro_per_MWh": null, "mro": null, "CO2e_combustion_based_per_MWh": 0.0, @@ -7802,14 +7802,14 @@ "cost_certificate_per_MWh": null, "cost_certificate": null, "cost_climate_saved": 0, - "cost_mro": 629.133457835046, + "cost_mro": 646.4672878533554, "cost_mro_pa_com": null, "CO2e_total": 0.0, "CO2e_total_2021_estimated": null, "demand_electricity": null, "demand_emplo": null, "demand_emplo_com": null, - "power_installed": 5508.321052999995, + "power_installed": 5660.085832999999, "power_to_be_installed_pct": null, "power_to_be_installed": null, "power_installable": null, @@ -7831,7 +7831,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.022780802367987366, + "pct_x": 0.02326804915669866, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -7841,7 +7841,7 @@ "lifecycle": null }, "p_local_surplus": { - "energy": -275908409.0795102, + "energy": -268470463.473384, "pet_sites": null, "energy_installable": null, "cost_fuel_per_MWh": null, @@ -7895,23 +7895,23 @@ }, "h30": { "h": { - "CO2e_combustion_based": 620494.8009597312, + "CO2e_combustion_based": 703843.0333335714, "CO2e_production_based": 0.0, - "CO2e_total": 620494.8009597312, + "CO2e_total": 703843.0333335714, "CO2e_total_2021_estimated": 54188356.15789757, - "change_CO2e_pct": -0.9893104112470289, - "change_CO2e_t": -57426153.699644715, + "change_CO2e_pct": -0.9878745276167625, + "change_CO2e_t": -57342805.46727087, "change_energy_MWh": -898436901.258373, "change_energy_pct": -0.7363033764686634, - "cost_climate_saved": 224583258738.96188, - "cost_wage": 645032888.4954063, - "demand_emplo": 12903.651124620003, + "cost_climate_saved": 224233821274.7346, + "cost_wage": 628571806.1449829, + "demand_emplo": 12554.862747396677, "demand_emplo_com": 556.2000870535715, - "demand_emplo_new": 12903.651124620003, - "invest": 29770530581.08444, - "invest_com": 29770530581.08444, - "invest_pa": 2290040813.929572, - "invest_pa_com": 2290040813.929572 + "demand_emplo_new": 12554.862747396677, + "invest": 28931338147.53345, + "invest_com": 28931338147.53345, + "invest_pa": 2225487549.810265, + "invest_pa_com": 2225487549.810265 }, "g": { "cost_wage": 87315189.5576923, @@ -7969,25 +7969,25 @@ "energy": 12893266.756638348 }, "p": { - "CO2e_combustion_based": 620494.8009597312, + "CO2e_combustion_based": 703843.0333335714, "CO2e_production_based": 0.0, - "CO2e_total": 620494.8009597312, + "CO2e_total": 703843.0333335714, "CO2e_total_2021_estimated": 54188356.15789757, - "change_CO2e_pct": -0.9893104112470289, - "change_CO2e_t": -57426153.699644715, + "change_CO2e_pct": -0.9878745276167625, + "change_CO2e_t": -57342805.46727087, "change_energy_MWh": -898436901.258373, "change_energy_pct": -0.7363033764686634, - "cost_climate_saved": 224583258738.96188, + "cost_climate_saved": 224233821274.7346, "cost_fuel": 5727.519226409199, - "cost_wage": 557717698.937714, - "demand_electricity": 12805250.42816742, - "demand_emplo": 11817.294089183097, - "demand_emplo_new": 11817.294089183097, + "cost_wage": 541256616.5872906, + "demand_electricity": 12427302.440830193, + "demand_emplo": 11468.50571195977, + "demand_emplo_new": 11468.50571195977, "energy": 321762448.5902012, - "invest": 28432667004.66777, - "invest_com": 28432667004.66777, - "invest_pa": 2187128231.12829, - "invest_pa_com": 2187128231.12829, + "invest": 27593474571.116783, + "invest_com": 27593474571.116783, + "invest_pa": 2122574967.0089831, + "invest_pa_com": 2122574967.0089831, "pct_energy": 1.0 }, "p_gas": { @@ -8068,59 +8068,59 @@ "pct_energy": 0.0 }, "p_heatnet": { - "CO2e_combustion_based": 620494.8009597312, + "CO2e_combustion_based": 703843.0333335714, "CO2e_production_based": 0.0, - "CO2e_total": 620494.8009597312, + "CO2e_total": 703843.0333335714, "CO2e_total_2021_estimated": 27854509.191844825, - "change_CO2e_pct": -0.9792043995987174, - "change_CO2e_t": -29217297.2794008, + "change_CO2e_pct": -0.976411021585044, + "change_CO2e_t": -29133949.047026962, "change_energy_MWh": -32165277.777777776, "change_energy_pct": -0.29382061958736466, - "cost_climate_saved": 114178605333.78575, - "cost_wage": 557717698.937714, - "demand_emplo": 11817.294089183097, - "demand_emplo_new": 11817.294089183097, + "cost_climate_saved": 113829167869.55844, + "cost_wage": 541256616.5872906, + "demand_emplo": 11468.50571195977, + "demand_emplo_new": 11468.50571195977, "energy": 77307222.22222222, - "invest": 28432667004.66777, - "invest_com": 28432667004.66777, - "invest_pa": 2187128231.12829, - "invest_pa_com": 2187128231.12829, + "invest": 27593474571.116783, + "invest_com": 27593474571.116783, + "invest_pa": 2122574967.0089831, + "invest_pa_com": 2122574967.0089831, "pct_energy": 0.2402617911472983 }, "p_heatnet_cogen": { - "CO2e_combustion_based": 620494.8009597312, + "CO2e_combustion_based": 703843.0333335714, "CO2e_combustion_based_per_MWh": 0.04455489393375512, "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, - "CO2e_total": 620494.8009597312, + "CO2e_total": 703843.0333335714, "CO2e_total_2021_estimated": 20947718.87098641, - "change_CO2e_pct": -0.9723477651149047, - "change_CO2e_t": -21818733.114545345, - "change_energy_MWh": -68759794.52453993, - "change_energy_pct": -0.8315740224951271, - "cost_climate_saved": 85221886913.58685, - "energy": 13926524.028590262, - "pct_energy": 0.18014518732231768 + "change_CO2e_pct": -0.9686333667101252, + "change_CO2e_t": -21735384.882171508, + "change_energy_MWh": -66889108.16407494, + "change_energy_pct": -0.8089501302575862, + "cost_climate_saved": 84872449449.35953, + "energy": 15797210.389055256, + "pct_energy": 0.2043432674847072 }, "p_heatnet_plant": { "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0.0, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 6906790.320858412, - "area_ha_available": 1547.5864153828004, + "area_ha_available": 1501.9092789452534, "change_CO2e_pct": -1.0, "change_CO2e_t": -7398564.164855452, - "change_energy_MWh": -20208939.181492902, - "change_energy_pct": -0.7544539045842419, + "change_energy_MWh": -20403067.01135248, + "change_energy_pct": -0.7617012171675838, "cost_climate_saved": 28956718420.19889, - "cost_wage": 68518963.37997036, - "demand_emplo": 1451.8254351427804, - "demand_emplo_new": 1451.8254351427804, - "energy": 6577242.265376901, - "invest": 3493123623.292607, - "invest_com": 3493123623.292607, - "invest_pa": 268701817.17635435, - "invest_pa_com": 268701817.17635435, + "cost_wage": 66496620.71286182, + "demand_emplo": 1408.974691671945, + "demand_emplo_new": 1408.974691671945, + "energy": 6383114.435517327, + "invest": 3390023801.0478578, + "invest_com": 3390023801.0478578, + "invest_pa": 260771061.61906597, + "invest_pa_com": 260771061.61906597, "invest_per_x": 2257142.8571428573, "pct_energy": 0.10377358490566037, "pct_of_wage": 0.255, @@ -8133,23 +8133,23 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 36174832.45957296, + "change_energy_MWh": 35107129.3953453, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 52651725.32643325, - "demand_electricity": 12805250.42816742, - "demand_emplo": 1115.6198264291395, - "demand_emplo_new": 1115.6198264291395, - "energy": 36174832.45957296, + "cost_wage": 51097705.45555395, + "demand_electricity": 12427302.440830193, + "demand_emplo": 1082.6922183048257, + "demand_emplo_new": 1082.6922183048257, + "energy": 35107129.3953453, "full_load_hour": 4380.0, - "invest": 2684205604.8769894, - "invest_com": 2684205604.8769894, - "invest_pa": 206477354.22130686, - "invest_pa_com": 206477354.22130686, + "invest": 2604981062.4400053, + "invest_com": 2604981062.4400053, + "invest_pa": 200383158.64923117, + "invest_pa_com": 200383158.64923117, "invest_per_x": 325000.0, "pct_energy": 0.5707547169811321, "pct_of_wage": 0.255, - "power_to_be_installed": 8259.094168852274, + "power_to_be_installed": 8015.326345969247, "ratio_wage_to_emplo": 47195.042683097665 }, "p_heatnet_geoth": { @@ -8159,22 +8159,22 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, - "change_energy_MWh": 20628623.468682103, + "change_energy_MWh": 20019768.002304345, "change_energy_pct": 0, "cost_climate_saved": 0.0, - "cost_wage": 436547010.23131037, - "demand_emplo": 9249.848827611177, - "demand_emplo_new": 9249.848827611177, - "energy": 20628623.468682103, + "cost_wage": 423662290.4188749, + "demand_emplo": 8976.838801982998, + "demand_emplo_new": 8976.838801982998, + "energy": 20019768.002304345, "full_load_hour": 3000.0, - "invest": 22255337776.498177, - "invest_com": 22255337776.498177, - "invest_pa": 1711949059.730629, - "invest_pa_com": 1711949059.730629, + "invest": 21598469707.628918, + "invest_com": 21598469707.628918, + "invest_pa": 1661420746.740686, + "invest_pa_com": 1661420746.740686, "invest_per_x": 3236571.4285714286, "pct_energy": 0.3254716981132076, "pct_of_wage": 0.255, - "power_to_be_installed": 6876.2078228940345, + "power_to_be_installed": 6673.256000768115, "ratio_wage_to_emplo": 47195.042683097665 }, "p_biomass": { @@ -8244,7 +8244,7 @@ "energy": 113375733.11479598, "pct_energy": 0.760928463927545 }, - "p_fossil_change_CO2e_t": -28208856.420243915 + "p_fossil_change_CO2e_t": -28208856.42024391 }, "l30": { "l": { @@ -10410,11 +10410,11 @@ "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, "CO2e_lulucf_203X": -48352563.789454654, - "CO2e_wo_lulucf_203X": 41253967.880498394, - "CO2e_w_lulucf_203X": -7098595.9089562595, - "change_CO2e_t": -906039814.9348902, - "change_CO2e_pct": -1.0078966185538227, - "cost_climate_saved": 3548571317329.733, + "CO2e_wo_lulucf_203X": 41787104.229980946, + "CO2e_w_lulucf_203X": -6565459.559473708, + "change_CO2e_t": -905506678.5854076, + "change_CO2e_pct": -1.0073035471291303, + "cost_climate_saved": 3546336143184.527, "z": { "energy_18": 2579171234.2365093, "pct_energy_18": null, @@ -10422,27 +10422,27 @@ "CO2e_combustion_based_18": 774587435.6862162, "CO2e_total_18": 898941219.025934, "pct_CO2e_total_18": 1, - "energy_30": 1833266267.6330893, + "energy_30": 1840237987.5784512, "pct_energy_30": null, "CO2e_production_based_30": -84276353.7516591, - "CO2e_combustion_based_30": 77177757.84270284, - "CO2e_combustion_based_per_MWh": 0.04209849884073099, - "CO2e_total_30": -7098595.9089562595, - "change_energy_MWh": -745904966.60342, - "change_energy_pct": 0.7107966478913432, - "change_CO2e_t": -906039814.9348903, - "change_CO2e_pct": -0.007896618553822782, + "CO2e_combustion_based_30": 77710894.19218539, + "CO2e_combustion_based_per_MWh": 0.04222871971817314, + "CO2e_total_30": -6565459.559473701, + "change_energy_MWh": -738933246.6580582, + "change_energy_pct": 0.7134997332285313, + "change_CO2e_t": -905506678.5854077, + "change_CO2e_pct": -0.007303547129130243, "CO2e_total_2021_estimated": 839189655.2147136, - "cost_climate_saved": 3548063492835.986, - "invest_pa": 370626601902.9444, - "invest_pa_com": 58350783184.58156, - "invest_pa_outside": 21253951951.06901, - "invest": 4792145824738.277, - "invest_com": 758560181399.56, - "invest_outside": 276301375363.8972, - "cost_wage": 90541249394.64995, - "demand_emplo": 2610525.116208112, - "demand_emplo_new": 915839.6423143696, + "cost_climate_saved": 3545828318690.7803, + "invest_pa": 368965129542.9999, + "invest_pa_com": 58208507640.85427, + "invest_pa_outside": 21253141997.724304, + "invest": 4770546684058.999, + "invest_com": 756710599331.1053, + "invest_outside": 276290845970.41595, + "cost_wage": 90055093474.0411, + "demand_emplo": 2598483.1634047767, + "demand_emplo_new": 914126.3023426149, "demand_emplo_com": 19180.443057547647, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10455,27 +10455,27 @@ "CO2e_combustion_based_18": 322334133.15481293, "CO2e_total_18": 343101093.14873546, "pct_CO2e_total_18": 0.38167244519114346, - "energy_30": 1833266267.6330893, + "energy_30": 1840237987.5784512, "pct_energy_30": 1, "CO2e_production_based_30": -50299869.109568805, - "CO2e_combustion_based_30": 3968990.386896372, + "CO2e_combustion_based_30": 4502126.736378929, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -46330878.72267243, - "change_energy_MWh": -745904966.60342, - "change_energy_pct": 0.7107966478913432, - "change_CO2e_t": -389431971.87140787, - "change_CO2e_pct": -0.13503564881557473, + "CO2e_total_30": -45797742.373189874, + "change_energy_MWh": -738933246.6580582, + "change_energy_pct": 0.7134997332285313, + "change_CO2e_t": -388898835.52192533, + "change_CO2e_pct": -0.13348177341229397, "CO2e_total_2021_estimated": 320295567.6849124, - "cost_climate_saved": 1537081376563.7993, - "invest_pa": 87901947888.8546, - "invest_pa_com": 3284881042.6671414, - "invest_pa_outside": 11769301593.628698, - "invest": 1142725322555.1099, - "invest_com": 42703453554.67284, - "invest_outside": 153000920717.1731, - "cost_wage": 19380784428.921722, - "demand_emplo": 461248.0950920059, - "demand_emplo_new": 178659.81759022037, + "cost_climate_saved": 1534846202418.5935, + "invest_pa": 86240475528.91013, + "invest_pa_com": 3142605498.939854, + "invest_pa_outside": 11768491640.283989, + "invest": 1121126181875.8315, + "invest_com": 40853871486.21811, + "invest_outside": 152990391323.69186, + "cost_wage": 18894628508.31288, + "demand_emplo": 449206.1422886709, + "demand_emplo_new": 176946.47761846567, "demand_emplo_com": 556.2000870535715, "invest_pct": null, "cost_climate_saved_pct": null, @@ -10522,7 +10522,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3034793807947426, "energy_30": null, - "pct_energy_30": 0.632952706215647, + "pct_energy_30": 0.6343597695762115, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10543,9 +10543,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1820552735797876, - "cost_climate_saved_pct": 0.2969771363530972, - "demand_emplo_new_pct": 0.07183635583493464 + "invest_pct": 0.17853006305349994, + "cost_climate_saved_pct": 0.2966325226396685, + "demand_emplo_new_pct": 0.07048304697095277 }, "h": { "energy_18": null, @@ -10555,7 +10555,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06457224040021445, "energy_30": null, - "pct_energy_30": 0.17551321063994993, + "pct_energy_30": 0.17484828090827798, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10576,9 +10576,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.006212359070419221, - "cost_climate_saved_pct": 0.06329741820923597, - "demand_emplo_new_pct": 0.014089421912346875 + "invest_pct": 0.006064574998125235, + "cost_climate_saved_pct": 0.06323876993501142, + "demand_emplo_new_pct": 0.013734275794518283 }, "f": { "energy_18": null, @@ -10588,7 +10588,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.01362082399618632, "energy_30": null, - "pct_energy_30": 0.1915340831444031, + "pct_energy_30": 0.1907919495155106, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -10609,9 +10609,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.050190328427703323, - "cost_climate_saved_pct": 0.07294243258216747, - "demand_emplo_new_pct": 0.10915184210627567 + "invest_pct": 0.05041536313380004, + "cost_climate_saved_pct": 0.07298841310483876, + "demand_emplo_new_pct": 0.10935163719663497 }, "rb": { "energy_18": null, @@ -10675,9 +10675,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.30468178954457564, - "cost_climate_saved_pct": 0.07851415945574056, - "demand_emplo_new_pct": 0.46945190676625786 + "invest_pct": 0.30606126767792624, + "cost_climate_saved_pct": 0.07856365221271443, + "demand_emplo_new_pct": 0.47033179690246535 }, "b": { "energy_18": null, @@ -10708,9 +10708,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10960962208806684, - "cost_climate_saved_pct": 0.028178677760822144, - "demand_emplo_new_pct": 0.17687067208213159 + "invest_pct": 0.11010589092350109, + "cost_climate_saved_pct": 0.028196440677217466, + "demand_emplo_new_pct": 0.1772021794367858 }, "t": { "energy_18": null, @@ -10741,9 +10741,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.3070137605914032, - "cost_climate_saved_pct": 0.2147933981345225, - "demand_emplo_new_pct": 0.11416614835068895 + "invest_pct": 0.30840379696347064, + "cost_climate_saved_pct": 0.2149287968642186, + "demand_emplo_new_pct": 0.11438012909371016 }, "i": { "energy_18": null, @@ -10774,9 +10774,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.027628636416537913, - "cost_climate_saved_pct": 0.14761032762972495, - "demand_emplo_new_pct": 0.019593411513647987 + "invest_pct": 0.027753727909035308, + "cost_climate_saved_pct": 0.147703376350145, + "demand_emplo_new_pct": 0.019630135295737334 }, "a": { "energy_18": null, @@ -10807,9 +10807,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011485255120194448, - "cost_climate_saved_pct": 0.044957421145058546, - "demand_emplo_new_pct": 0.020978087864883695 + "invest_pct": 0.011537255793808527, + "cost_climate_saved_pct": 0.04498576083224782, + "demand_emplo_new_pct": 0.021017406935320438 }, "l": { "energy_18": null, @@ -10840,9 +10840,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.001122975161311767, - "cost_climate_saved_pct": 0.052872155957982704, - "demand_emplo_new_pct": 0.003862153568832533 + "invest_pct": 0.0011280595468329397, + "cost_climate_saved_pct": 0.05290548483501142, + "demand_emplo_new_pct": 0.0038693923738746566 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 10.828110584786367,