diff --git a/src/climatevision/generator/lulucf2018/__init__.py b/src/climatevision/generator/lulucf2018/__init__.py index ad87e083..f9534283 100644 --- a/src/climatevision/generator/lulucf2018/__init__.py +++ b/src/climatevision/generator/lulucf2018/__init__.py @@ -255,12 +255,7 @@ def calc(entries: Entries, facts: Facts) -> L18: g_grove_org.area_ha = g_grove_org_low.area_ha + g_grove_org_high.area_ha g_wet_min.area_ha = g_wet.area_ha * g_wet_min.pct_x - g_water.area_ha = ( - entries.m_area_agri_com * fact("Fact_L_G_factor_crop_to_grass") - + entries.m_area_veg_plant_uncover_com * fact("Fact_L_G_factor_grass_strict") - + entries.m_area_veg_heath_com - + entries.m_area_veg_marsh_com - ) + g_water.area_ha = entries.m_area_water_com * fact("Fact_L_G_factor_wetland_water") g_water_min.CO2e_production_based_per_t = fact( "Fact_L_G_wetland_water_minrl_soil_ord_CO2e_per_ha_2018" @@ -303,12 +298,7 @@ def calc(entries: Entries, facts: Facts) -> L18: g_wet_org.area_ha = g_wet_org_low.area_ha + g_wet_org_high.area_ha g_water_min.area_ha = g_water.area_ha * g_water_min.pct_x - g_settlement.area_ha = ( - entries.m_area_agri_com * fact("Fact_L_G_factor_crop_to_grass") - + entries.m_area_veg_plant_uncover_com * fact("Fact_L_G_factor_grass_strict") - + entries.m_area_veg_heath_com - + entries.m_area_veg_marsh_com - ) + g_settlement.area_ha = entries.m_area_settlement_com + entries.m_area_transport_com g_settlement_min.CO2e_production_based_per_t = fact( "Fact_L_G_settl_minrl_soil_CO2e_per_ha_2018" ) diff --git a/tests/end_to_end_expected/2018/production_03159016_2021.json b/tests/end_to_end_expected/2018/production_03159016_2021.json index 94dc3527..68b695c5 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2021.json +++ b/tests/end_to_end_expected/2018/production_03159016_2021.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 54260870.87811622, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 60285284.33125448, "invest_pa": -1316243.2814421982, "cost_wage": -629210.3313454882, "demand_emplo": -11.468042601776617, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 54260870.87811622, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 60285284.33125448, "invest_pa": -1316243.2814421982, "cost_wage": -629210.3313454882, "demand_emplo": -11.468042601776617, @@ -7333,18 +7333,18 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 415.1243436370952, - "cost_climate_saved": -247244.17324901826, + "CO2e_total_2021_estimated": 23.928338860527376, + "cost_climate_saved": -14251.494641242693, "invest_pa": -0.0, "cost_wage": null, "demand_emplo": 0, @@ -7364,18 +7364,18 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 399.66559963433156, - "cost_climate_saved": -238037.09002440065, + "CO2e_total_2021_estimated": 23.037275567020203, + "cost_climate_saved": -13720.7856845347, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7395,18 +7395,18 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 15.458744002763652, - "cost_climate_saved": -9207.08322461767, + "CO2e_total_2021_estimated": 0.891063293507174, + "cost_climate_saved": -530.708956707982, "invest_pa": -0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1304.3071135041334, - "cost_climate_saved": 2735275.546443326, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4065.9269888172153, + "cost_climate_saved": 8526696.32097382, "invest_pa": -0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,18 +7457,18 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 581.7495742697071, - "cost_climate_saved": -346484.6008983351, + "CO2e_total_2021_estimated": 1813.4925971548275, + "cost_climate_saved": -1080099.2154503313, "invest_pa": -0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 722.5575392344261, - "cost_climate_saved": 3081760.14734166, + "CO2e_total_2021_estimated": 2252.4343916623875, + "cost_climate_saved": 9606795.53642415, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,18 +7519,18 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 443.9991465356539, - "cost_climate_saved": -264441.73556934216, + "CO2e_total_2021_estimated": 1384.0820878919508, + "cost_climate_saved": -824346.3356819663, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7550,18 +7550,18 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 137.75042773405326, - "cost_climate_saved": -82042.86532899264, + "CO2e_total_2021_estimated": 429.41050926287664, + "cost_climate_saved": -255752.87976836608, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7798,18 +7798,18 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 11.7983225898471, - "cost_climate_saved": -7026.970494898473, + "CO2e_total_2021_estimated": 0.6800715622750312, + "cost_climate_saved": -405.0442565995383, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7829,18 +7829,18 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 3.6604214129165515, - "cost_climate_saved": -2180.112729719194, + "CO2e_total_2021_estimated": 0.2109917312321427, + "cost_climate_saved": -125.66470010844388, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 6477.8869168481615, - "CO2e_production_based": -15428.330038033215, + "prod_volume": 7018.010900842167, + "CO2e_production_based": -16714.73889226055, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -15428.330038033215, - "change_CO2e_t": -15428.330038033215, + "CO2e_total": -16714.73889226055, + "change_CO2e_t": -16714.73889226055, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 85742944.1863696, - "invest": 6672223.524353607, - "invest_pa": -6672223.524353607, + "cost_climate_saved": 92892161.393738, + "invest": 7228551.227867432, + "invest_pa": -7228551.227867432, "invest_per_CO2e": -432.4656983552689, "pct_of_wage": 0.255, - "cost_wage": -1701416.9987101697, + "cost_wage": -1843280.563106195, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": -36.05075664693724, - "demand_emplo_new": -36.05075664693724, + "demand_emplo": -39.056656341712426, + "demand_emplo_new": -39.056656341712426, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 17105.282849878822, - "CO2e_production_based": -5226.180904331959, - "CO2e_total": -5226.180904331959, + "prod_volume": 17645.406833872825, + "CO2e_production_based": -6512.589758559294, + "CO2e_total": -6512.589758559294, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19355.906267543967, - "change_CO2e_pct": -1.3787593622423362, + "change_CO2e_t": -20642.315121771302, + "change_CO2e_pct": -1.4703928009933511, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 102350921.78060181, - "invest_pa": -6758185.054689607, + "cost_climate_saved": 109500138.98797022, + "invest_pa": -7314512.758203432, "invest_pa_com": -85961.53033600001, - "invest": 6758185.054689607, + "invest": 7314512.758203432, "invest_com": 85961.53033600001, - "cost_wage": -1725400.2656739138, - "demand_emplo": -36.53202684788494, - "demand_emplo_new": -36.53202684788494 + "cost_wage": -1867263.8300699391, + "demand_emplo": -39.53792654266013, + "demand_emplo_new": -39.53792654266013 }, "p": { "energy": 5203.577014009866, - "prod_volume": 17105.282849878822, - "CO2e_production_based": -5226.180904331959, - "CO2e_total": -5226.180904331959, + "prod_volume": 17645.406833872825, + "CO2e_production_based": -6512.589758559294, + "CO2e_total": -6512.589758559294, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19355.906267543967, - "change_CO2e_pct": -1.3787593622423362, + "change_CO2e_t": -20642.315121771302, + "change_CO2e_pct": -1.4703928009933511, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 102350921.78060181, - "invest_pa": -6758185.054689607, + "cost_climate_saved": 109500138.98797022, + "invest_pa": -7314512.758203432, "invest_pa_com": -85961.53033600001, - "invest": 6758185.054689607, + "invest": 7314512.758203432, "invest_com": 85961.53033600001, - "cost_wage": -1725400.2656739138, - "demand_emplo": -36.53202684788494, - "demand_emplo_new": -36.53202684788494 + "cost_wage": -1867263.8300699391, + "demand_emplo": -39.53792654266013, + "demand_emplo_new": -39.53792654266013 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.171654996, "nonCO2_budget_2016_to_year_target": 895482.7628942638, "GHG_budget_2016_to_year_target": 10039308.934549259, - "GHG_budget_2022_to_year_target": 5220897.602201382, - "GHG_budget_after_year_target": 5220897.602201382, - "CO2e_w_lulucf_change_pa": 769665.0583497307, - "CO2e_lulucf_2015": -8154.395952374205, - "CO2e_lulucf_2016": -8471.858457871482, - "CO2e_lulucf_2017": -8670.694681394376, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -6950.402513972298, - "CO2e_lulucf_2020": -6972.354708501365, - "CO2e_lulucf_2021": -6972.354708501365, + "GHG_budget_2022_to_year_target": 5205341.300863068, + "GHG_budget_after_year_target": 5205341.300863068, + "CO2e_w_lulucf_change_pa": 772035.4822202672, + "CO2e_lulucf_2015": -5382.108020472817, + "CO2e_lulucf_2016": -5591.641320917814, + "CO2e_lulucf_2017": -5722.878268403975, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -4587.441833146845, + "CO2e_lulucf_2020": -4601.93083796485, + "CO2e_lulucf_2021": -4601.93083796485, "CO2e_wo_lulucf_2015": 878953.3171550225, "CO2e_wo_lulucf_2016": 882555.5928155904, "CO2e_wo_lulucf_2017": 867108.3815911582, @@ -8675,13 +8675,13 @@ "CO2e_wo_lulucf_2019": 787134.1682817813, "CO2e_wo_lulucf_2020": 718797.8520269053, "CO2e_wo_lulucf_2021": 776637.413058232, - "CO2e_w_lulucf_2015": 870798.9212026483, - "CO2e_w_lulucf_2016": 874083.734357719, - "CO2e_w_lulucf_2017": 858437.6869097638, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 780183.765767809, - "CO2e_w_lulucf_2020": 711825.4973184039, - "CO2e_w_lulucf_2021": 769665.0583497307, + "CO2e_w_lulucf_2015": 873571.2091345497, + "CO2e_w_lulucf_2016": 876963.9514946726, + "CO2e_w_lulucf_2017": 861385.5033227543, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 782546.7264486344, + "CO2e_w_lulucf_2020": 714195.9211889404, + "CO2e_w_lulucf_2021": 772035.4822202672, "CO2e_w_lulucf_2022": 0.0, "CO2e_w_lulucf_2023": 0, "CO2e_w_lulucf_2024": 0, @@ -8712,18 +8712,18 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 4277886121.9548492, + "cost_climate_saved": 4291059752.615356, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 3720258.4530391702, "pct_energy_30": null, @@ -8733,19 +8733,19 @@ "CO2e_total_30": 0.0, "change_energy_MWh": 1125697.4093050468, "change_energy_pct": 1.433868153545129, - "change_CO2e_t": -824215.5896444516, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 769430.9503860506, - "cost_climate_saved": 4276112506.770476, - "invest_pa": -3266618477.9239845, + "CO2e_total_2021_estimated": 771880.965030234, + "cost_climate_saved": 4289728463.155525, + "invest_pa": -3267174805.627498, "invest_pa_com": -702188588.9163088, "invest_pa_outside": -1390761159.8191042, - "invest": 3229099138.876528, + "invest": 3229655466.580042, "invest_com": 702188588.9163088, "invest_outside": 1292506020.9380622, - "cost_wage": -645305019.5533141, - "demand_emplo": -13149.596314144483, - "demand_emplo_new": -7299.963528406104, + "cost_wage": -645446883.1177101, + "demand_emplo": -13152.602213839258, + "demand_emplo_new": -7302.96942810088, "demand_emplo_com": -225.17905658692217, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 3720258.4530391702, "pct_energy_30": 1, "CO2e_production_based_30": -175721.30423859903, @@ -8787,10 +8787,10 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 1780644.7255923823, "pct_energy_30": 1, "CO2e_production_based_30": -20348.653909752822, @@ -8799,19 +8799,19 @@ "CO2e_total_30": 165106.85345411146, "change_energy_MWh": -813917.5744963256, "change_energy_pct": 0.6862986969060262, - "change_CO2e_t": -273012.21833474, - "change_CO2e_pct": 0.376853837428204, - "CO2e_total_2021_estimated": 408997.8132228351, - "cost_climate_saved": 1355424008.9146814, - "invest_pa": -2081075918.822195, + "change_CO2e_t": -275636.6777012107, + "change_CO2e_pct": 0.37460981678237326, + "CO2e_total_2021_estimated": 411447.82786701847, + "cost_climate_saved": 1369039965.2997308, + "invest_pa": -2081632246.525709, "invest_pa_com": -646137517.8281394, "invest_pa_outside": -47836178.72795105, - "invest": 2043556579.7747388, + "invest": 2044112907.4782526, "invest_com": 646137517.8281394, "invest_outside": 47836178.72795105, - "cost_wage": -326492417.8615794, - "demand_emplo": -6065.350226531554, - "demand_emplo_new": -2535.8331358525575, + "cost_wage": -326634281.42597544, + "demand_emplo": -6068.356126226328, + "demand_emplo_new": -2538.8390355473325, "demand_emplo_com": -226.24915256906502, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.6218985610143407, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10984721022474055, - "cost_climate_saved_pct": 0.3838038845219714, - "demand_emplo_new_pct": 0.03791185190612256 + "invest_pct": 0.10982828837786428, + "cost_climate_saved_pct": 0.38258565894034113, + "demand_emplo_new_pct": 0.037896247400969564 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699478, + "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, "pct_energy_30": 0.08405297141039696, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013657776146071204, - "cost_climate_saved_pct": 0.05927143229402143, - "demand_emplo_new_pct": 0.03240728246839953 + "invest_pct": 0.013655423511458292, + "cost_climate_saved_pct": 0.059083299818055546, + "demand_emplo_new_pct": 0.032393943642126284 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.2940484675752622, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.2436384515089756, - "cost_climate_saved_pct": 0.23994892383048114, - "demand_emplo_new_pct": 0.5823047279249327 + "invest_pct": 0.24359648331093767, + "cost_climate_saved_pct": 0.23918730590767395, + "demand_emplo_new_pct": 0.5820650514999978 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.8264628197484384, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.5616382644669153, "CO2e_production_based_30": null, @@ -8978,8 +8978,8 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08804674567998261, - "cost_climate_saved_pct": 0.012582435874946491, + "invest_pct": 0.08803157909508434, + "cost_climate_saved_pct": 0.0125424981726974, "demand_emplo_new_pct": -0.0 }, "b": { @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.2648245552815231, "CO2e_production_based_30": null, @@ -9011,8 +9011,8 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.052731793867051, - "cost_climate_saved_pct": 0.004121762642552352, + "invest_pct": 0.0527227104963671, + "cost_climate_saved_pct": 0.004108679823709027, "demand_emplo_new_pct": -0.0 }, "t": { @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.08611806346240929, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4712631374952666, - "cost_climate_saved_pct": 0.17729254141481088, - "demand_emplo_new_pct": 0.34014060423589737 + "invest_pct": 0.47118195956723474, + "cost_climate_saved_pct": 0.17672980008233902, + "demand_emplo_new_pct": 0.34000060248064984 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.080436847949731, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.014501271302857908, - "cost_climate_saved_pct": 0.07076416934256591, - "demand_emplo_new_pct": -0.0001235495472177659 + "invest_pct": 0.014498773371098488, + "cost_climate_saved_pct": 0.07053955795942865, + "demand_emplo_new_pct": -0.00012349869426679468 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.004059969438973107, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0038130933546933077, - "cost_climate_saved_pct": 0.016004816495767252, - "demand_emplo_new_pct": 0.000783698181122304 + "invest_pct": 0.0038124365262819644, + "cost_climate_saved_pct": 0.015954015871618474, + "demand_emplo_new_pct": 0.0007833756112215775 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0004076193467073752, - "cost_climate_saved_pct": 0.012689299168860415, - "demand_emplo_new_pct": 0.0015709725887193004 + "invest_pct": 0.0004075491318075482, + "cost_climate_saved_pct": 0.01405340334453445, + "demand_emplo_new_pct": 0.0015703259769442653 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.0029222994004481986, "CO2e_production_based_30": null, @@ -9176,13 +9176,13 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.002092901073653912, - "cost_climate_saved_pct": 0.02393550722029578, - "demand_emplo_new_pct": 0.005004412242024098 + "invest_pct": 0.0022647966118655195, + "cost_climate_saved_pct": 0.025526123606299755, + "demand_emplo_new_pct": 0.005413952082357529 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 2061160748.0, "CO2e_2022_to_year_target": 0.0 }, @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.182652924384, + "CO2e_pb": 40288.64201939513, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2018/production_03159016_2025.json b/tests/end_to_end_expected/2018/production_03159016_2025.json index 2c401c7e..63cffb63 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2025.json +++ b/tests/end_to_end_expected/2018/production_03159016_2025.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 50453090.46561683, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 56054738.06239452, "invest_pa": 438747.76048073266, "cost_wage": 209736.7771151627, "demand_emplo": 3.822680867258872, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 50453090.46561683, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 56054738.06239452, "invest_pa": 438747.76048073266, "cost_wage": 209736.7771151627, "demand_emplo": 3.822680867258872, @@ -7333,18 +7333,18 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 415.1243436370952, - "cost_climate_saved": -229893.70495084155, + "CO2e_total_2021_estimated": 23.928338860527376, + "cost_climate_saved": -13251.389754137945, "invest_pa": 0.0, "cost_wage": null, "demand_emplo": 0, @@ -7364,18 +7364,18 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 399.66559963433156, - "cost_climate_saved": -221332.73282970587, + "CO2e_total_2021_estimated": 23.037275567020203, + "cost_climate_saved": -12757.923531234019, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7395,18 +7395,18 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 15.458744002763652, - "cost_climate_saved": -8560.972121135728, + "CO2e_total_2021_estimated": 0.891063293507174, + "cost_climate_saved": -493.4662229039131, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1304.3071135041334, - "cost_climate_saved": 2543326.3852894083, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4065.9269888172153, + "cost_climate_saved": 7928331.666870394, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,18 +7457,18 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 581.7495742697071, - "cost_climate_saved": -322169.8920633642, + "CO2e_total_2021_estimated": 1813.4925971548275, + "cost_climate_saved": -1004302.7792783782, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 722.5575392344261, - "cost_climate_saved": 2865496.2773527717, + "CO2e_total_2021_estimated": 2252.4343916623875, + "cost_climate_saved": 8932634.446148772, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,18 +7519,18 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 443.9991465356539, - "cost_climate_saved": -245884.4207925462, + "CO2e_total_2021_estimated": 1384.0820878919508, + "cost_climate_saved": -766497.4700200738, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7550,18 +7550,18 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 137.75042773405326, - "cost_climate_saved": -76285.47127081771, + "CO2e_total_2021_estimated": 429.41050926287664, + "cost_climate_saved": -237805.3092583053, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7798,18 +7798,18 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 11.7983225898471, - "cost_climate_saved": -6533.84975841437, + "CO2e_total_2021_estimated": 0.6800715622750312, + "cost_climate_saved": -376.6200982416759, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7829,18 +7829,18 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 3.6604214129165515, - "cost_climate_saved": -2027.1223627213556, + "CO2e_total_2021_estimated": 0.2109917312321427, + "cost_climate_saved": -116.84612466223729, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 5152.023886353955, - "CO2e_production_based": -12270.532953541291, + "prod_volume": 5692.147870347961, + "CO2e_production_based": -13556.941807768626, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -12270.532953541291, - "change_CO2e_t": -12270.532953541291, + "CO2e_total": -13556.941807768626, + "change_CO2e_t": -13556.941807768626, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 63407979.037424624, - "invest": 5306584.602944574, - "invest_pa": 1768861.534314858, + "cost_climate_saved": 70055496.79164438, + "invest": 5862912.3064584, + "invest_pa": 1954304.1021528, "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 451059.6912502888, + "cost_wage": 498347.546048964, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 9.557353179634488, - "demand_emplo_new": 9.557353179634488, + "demand_emplo": 10.559319744559552, + "demand_emplo_new": 10.559319744559552, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 15779.419819384613, - "CO2e_production_based": -4064.9244813710866, - "CO2e_total": -4064.9244813710866, + "prod_volume": 16319.54380337862, + "CO2e_production_based": -5351.333335598421, + "CO2e_total": -5351.333335598421, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -18194.649844583095, - "change_CO2e_pct": -1.2960407778996301, + "change_CO2e_t": -19481.05869881043, + "change_CO2e_pct": -1.387674216650645, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 89167608.3882426, - "invest_pa": 1797515.3777601914, + "cost_climate_saved": 95815126.14246236, + "invest_pa": 1982957.9455981334, "invest_pa_com": 28653.843445333336, - "invest": 5392546.133280574, + "invest": 5948873.8367944, "invest_com": 85961.53033600001, - "cost_wage": 459054.1135715368, - "demand_emplo": 9.71777657995039, - "demand_emplo_new": 9.71777657995039 + "cost_wage": 506341.968370212, + "demand_emplo": 10.719743144875455, + "demand_emplo_new": 10.719743144875455 }, "p": { "energy": 5203.577014009866, - "prod_volume": 15779.419819384613, - "CO2e_production_based": -4064.9244813710866, - "CO2e_total": -4064.9244813710866, + "prod_volume": 16319.54380337862, + "CO2e_production_based": -5351.333335598421, + "CO2e_total": -5351.333335598421, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -18194.649844583095, - "change_CO2e_pct": -1.2960407778996301, + "change_CO2e_t": -19481.05869881043, + "change_CO2e_pct": -1.387674216650645, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 89167608.3882426, - "invest_pa": 1797515.3777601914, + "cost_climate_saved": 95815126.14246236, + "invest_pa": 1982957.9455981334, "invest_pa_com": 28653.843445333336, - "invest": 5392546.133280574, + "invest": 5948873.8367944, "invest_com": 85961.53033600001, - "cost_wage": 459054.1135715368, - "demand_emplo": 9.71777657995039, - "demand_emplo_new": 9.71777657995039 + "cost_wage": 506341.968370212, + "demand_emplo": 10.719743144875455, + "demand_emplo_new": 10.719743144875455 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.172232216, "nonCO2_budget_2016_to_year_target": 1372104.9310517074, "GHG_budget_2016_to_year_target": 10515931.103283923, - "GHG_budget_2022_to_year_target": 5697519.770936047, - "GHG_budget_after_year_target": 4158189.654236586, - "CO2e_w_lulucf_change_pa": 153933.01166994614, - "CO2e_lulucf_2015": -8154.395952374205, - "CO2e_lulucf_2016": -8471.858457871482, - "CO2e_lulucf_2017": -8670.694681394376, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -6950.402513972298, - "CO2e_lulucf_2020": -6972.354708501365, - "CO2e_lulucf_2021": -6972.354708501365, + "GHG_budget_2022_to_year_target": 5681963.469597732, + "GHG_budget_after_year_target": 4137892.505157197, + "CO2e_w_lulucf_change_pa": 154407.09644405343, + "CO2e_lulucf_2015": -5382.108020472817, + "CO2e_lulucf_2016": -5591.641320917814, + "CO2e_lulucf_2017": -5722.878268403975, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -4587.441833146845, + "CO2e_lulucf_2020": -4601.93083796485, + "CO2e_lulucf_2021": -4601.93083796485, "CO2e_wo_lulucf_2015": 878953.3171550225, "CO2e_wo_lulucf_2016": 882555.5928155904, "CO2e_wo_lulucf_2017": 867108.3815911582, @@ -8675,18 +8675,18 @@ "CO2e_wo_lulucf_2019": 787134.1682817813, "CO2e_wo_lulucf_2020": 718797.8520269053, "CO2e_wo_lulucf_2021": 776637.413058232, - "CO2e_w_lulucf_2015": 870798.9212026483, - "CO2e_w_lulucf_2016": 874083.734357719, - "CO2e_w_lulucf_2017": 858437.6869097638, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 780183.765767809, - "CO2e_w_lulucf_2020": 711825.4973184039, - "CO2e_w_lulucf_2021": 769665.0583497307, - "CO2e_w_lulucf_2022": 615732.0466797845, - "CO2e_w_lulucf_2023": 461799.0350098384, - "CO2e_w_lulucf_2024": 307866.0233398923, - "CO2e_w_lulucf_2025": 153933.01166994614, - "CO2e_w_lulucf_2026": 0.0, + "CO2e_w_lulucf_2015": 873571.2091345497, + "CO2e_w_lulucf_2016": 876963.9514946726, + "CO2e_w_lulucf_2017": 861385.5033227543, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 782546.7264486344, + "CO2e_w_lulucf_2020": 714195.9211889404, + "CO2e_w_lulucf_2021": 772035.4822202672, + "CO2e_w_lulucf_2022": 617628.3857762137, + "CO2e_w_lulucf_2023": 463221.28933216026, + "CO2e_w_lulucf_2024": 308814.1928881068, + "CO2e_w_lulucf_2025": 154407.09644405337, + "CO2e_w_lulucf_2026": -5.820766091346741e-11, "CO2e_w_lulucf_2027": 0, "CO2e_w_lulucf_2028": 0, "CO2e_w_lulucf_2029": 0, @@ -8712,18 +8712,18 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 3977683587.080823, + "cost_climate_saved": 3989932752.4318204, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 3190321.159761536, "pct_energy_30": null, @@ -8733,19 +8733,19 @@ "CO2e_total_30": 1.4551915228366852e-11, "change_energy_MWh": 595760.1160274125, "change_energy_pct": 1.2296188472675083, - "change_CO2e_t": -824215.5896444516, - "change_CO2e_pct": 1.765547195563751e-17, - "CO2e_total_2021_estimated": 769430.9503860506, - "cost_climate_saved": 3976034436.1199164, - "invest_pa": 1256920381.1041994, + "change_CO2e_t": -826840.0490109223, + "change_CO2e_pct": 1.7599432013209878e-17, + "CO2e_total_2021_estimated": 771880.965030234, + "cost_climate_saved": 3988694886.793734, + "invest_pa": 1257105823.6720376, "invest_pa_com": 261539005.3305292, "invest_pa_outside": 377627257.3148732, - "invest": 3733241804.2651424, + "invest": 3733798131.9686556, "invest_com": 784617015.9915875, "invest_outside": 1049505797.6050172, - "cost_wage": 286078845.0297009, - "demand_emplo": 6592.538284930695, - "demand_emplo_new": 4812.061001379084, + "cost_wage": 286126132.88449955, + "demand_emplo": 6593.54025149562, + "demand_emplo_new": 4813.062967944009, "demand_emplo_com": 145.27863652822785, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 3190321.159761536, "pct_energy_30": 1, "CO2e_production_based_30": -136222.7414719893, @@ -8787,10 +8787,10 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 1640493.1095551953, "pct_energy_30": 1, "CO2e_production_based_30": -19187.39748679195, @@ -8799,19 +8799,19 @@ "CO2e_total_30": 126764.36293167919, "change_energy_MWh": -954069.1905335125, "change_energy_pct": 0.6322812558785376, - "change_CO2e_t": -311354.7088571723, - "change_CO2e_pct": 0.2893376962890409, - "CO2e_total_2021_estimated": 408997.8132228351, - "cost_climate_saved": 1458441354.379548, - "invest_pa": 918321659.5430139, + "change_CO2e_t": -313979.16822364304, + "change_CO2e_pct": 0.28761480083301827, + "CO2e_total_2021_estimated": 411447.82786701847, + "cost_climate_saved": 1471101805.0533657, + "invest_pa": 918507102.1108519, "invest_pa_com": 242855314.9678061, "invest_pa_outside": 15945392.909317017, - "invest": 2717445639.5815854, + "invest": 2718001967.285099, "invest_com": 728565944.9034182, "invest_outside": 47836178.72795105, - "cost_wage": 194076620.3246724, - "demand_emplo": 4535.4155996539075, - "demand_emplo_new": 3035.411479233588, + "cost_wage": 194123908.17947108, + "demand_emplo": 4536.417566218833, + "demand_emplo_new": 3036.4134457985133, "demand_emplo_com": 144.208540546085, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.6153807518047336, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.09501327546998255, - "cost_climate_saved_pct": 0.3853063874348024, - "demand_emplo_new_pct": 0.12160079581780299 + "invest_pct": 0.09499911870106327, + "cost_climate_saved_pct": 0.38408339278345005, + "demand_emplo_new_pct": 0.12157548139069302 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699478, + "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, "pct_energy_30": 0.11242138226967757, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011813409231049817, - "cost_climate_saved_pct": 0.05927143229402143, - "demand_emplo_new_pct": 0.016683936739622717 + "invest_pct": 0.011811649059075896, + "cost_climate_saved_pct": 0.05908329981805554, + "demand_emplo_new_pct": 0.016680463536197836 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.2721978659255888, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.16526824457009956, - "cost_climate_saved_pct": 0.18861415136416443, - "demand_emplo_new_pct": 0.23092287342186824 + "invest_pct": 0.1652436199654167, + "cost_climate_saved_pct": 0.18801547429622517, + "demand_emplo_new_pct": 0.23087480070813352 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.8099940226816293, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.5384489070953701, "CO2e_production_based_30": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1958298360991311, - "cost_climate_saved_pct": 0.0503491734082662, - "demand_emplo_new_pct": 0.2712130213202669 + "invest_pct": 0.19580065788457696, + "cost_climate_saved_pct": 0.050189360927117704, + "demand_emplo_new_pct": 0.2711565611448765 }, "b": { "energy_18": null, @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.2715451155862593, "CO2e_production_based_30": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08616180319980608, - "cost_climate_saved_pct": 0.017689797575549285, - "demand_emplo_new_pct": 0.13000740441481717 + "invest_pct": 0.08614896528077283, + "cost_climate_saved_pct": 0.017633648680737454, + "demand_emplo_new_pct": 0.12998033992941901 }, "t": { "energy_18": null, @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.0934753548121561, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4226872444301814, - "cost_climate_saved_pct": 0.17729254141481085, - "demand_emplo_new_pct": 0.20742547223058372 + "invest_pct": 0.4226242649611028, + "cost_climate_saved_pct": 0.176729800082339, + "demand_emplo_new_pct": 0.20738229112340248 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.08730877820254927, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.01362531267695282, - "cost_climate_saved_pct": 0.0707641693425659, - "demand_emplo_new_pct": 0.008008964105157852 + "invest_pct": 0.01362328253535349, + "cost_climate_saved_pct": 0.07053955795942864, + "demand_emplo_new_pct": 0.008007296827105081 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.006049885223982801, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.007803833100591818, - "cost_climate_saved_pct": 0.016011554174802486, - "demand_emplo_new_pct": 0.011323673720874339 + "invest_pct": 0.007802670346636193, + "cost_climate_saved_pct": 0.01596073216469777, + "demand_emplo_new_pct": 0.011321316398201437 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00035257380862349196, - "cost_climate_saved_pct": 0.012689299168860411, - "demand_emplo_new_pct": 0.0007943957622655518 + "invest_pct": 0.00035252127590202774, + "cost_climate_saved_pct": 0.01405340334453445, + "demand_emplo_new_pct": 0.0007942303877424239 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.0031719590796823083, "CO2e_production_based_30": null, @@ -9176,15 +9176,15 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0014444674135813316, - "cost_climate_saved_pct": 0.022426266628429503, - "demand_emplo_new_pct": 0.002019462466740422 + "invest_pct": 0.0015932499900999841, + "cost_climate_saved_pct": 0.02402167347011148, + "demand_emplo_new_pct": 0.002227218554228597 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 2391448453.0, - "CO2e_2022_to_year_target": 1539330.116699461 + "CO2e_2022_to_year_target": 1544070.9644405348 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.182652924384, + "CO2e_pb": 40288.64201939513, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2018/production_03159016_2035.json b/tests/end_to_end_expected/2018/production_03159016_2035.json index 091ea8b9..b827fc16 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2035.json +++ b/tests/end_to_end_expected/2018/production_03159016_2035.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 40933639.43436837, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 45478372.39024462, "invest_pa": 101249.48318786139, "cost_wage": 48400.794718883706, "demand_emplo": 0.8821571232135859, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 40933639.43436837, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 45478372.39024462, "invest_pa": 101249.48318786139, "cost_wage": 48400.794718883706, "demand_emplo": 0.8821571232135859, @@ -7333,18 +7333,18 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 415.1243436370952, - "cost_climate_saved": -186517.53420539974, + "CO2e_total_2021_estimated": 23.928338860527376, + "cost_climate_saved": -10751.127536376067, "invest_pa": 0.0, "cost_wage": null, "demand_emplo": 0, @@ -7364,18 +7364,18 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 399.66559963433156, - "cost_climate_saved": -179571.83984296894, + "CO2e_total_2021_estimated": 23.037275567020203, + "cost_climate_saved": -10350.768147982319, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7395,18 +7395,18 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 15.458744002763652, - "cost_climate_saved": -6945.694362430873, + "CO2e_total_2021_estimated": 0.891063293507174, + "cost_climate_saved": -400.35938839374086, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1304.3071135041334, - "cost_climate_saved": 2063453.4824046146, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4065.9269888172153, + "cost_climate_saved": 6432420.03161183, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,18 +7457,18 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 581.7495742697071, - "cost_climate_saved": -261383.119975937, + "CO2e_total_2021_estimated": 1813.4925971548275, + "cost_climate_saved": -814811.6888484955, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 722.5575392344261, - "cost_climate_saved": 2324836.6023805505, + "CO2e_total_2021_estimated": 2252.4343916623875, + "cost_climate_saved": 7247231.720460324, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,18 +7519,18 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 443.9991465356539, - "cost_climate_saved": -199491.13385055633, + "CO2e_total_2021_estimated": 1384.0820878919508, + "cost_climate_saved": -621875.3058653428, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7550,18 +7550,18 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 137.75042773405326, - "cost_climate_saved": -61891.98612538042, + "CO2e_total_2021_estimated": 429.41050926287664, + "cost_climate_saved": -192936.38298315337, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7798,18 +7798,18 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 11.7983225898471, - "cost_climate_saved": -5301.047917204111, + "CO2e_total_2021_estimated": 0.6800715622750312, + "cost_climate_saved": -305.55970234702016, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7829,18 +7829,18 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 3.6604214129165515, - "cost_climate_saved": -1644.6464452267603, + "CO2e_total_2021_estimated": 0.2109917312321427, + "cost_climate_saved": -94.79968604672082, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 2693.1648604157876, - "CO2e_production_based": -6414.2886170580505, + "prod_volume": 3233.2888444097935, + "CO2e_production_based": -7700.697471285385, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -6414.2886170580505, - "change_CO2e_t": -6414.2886170580505, + "CO2e_total": -7700.697471285385, + "change_CO2e_t": -7700.697471285385, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 26891905.027015876, - "invest": 2773959.8062282614, - "invest_pa": 213381.5235560201, - "invest_per_CO2e": -432.46569835526884, + "cost_climate_saved": 32285174.148363978, + "invest": 3330287.509742087, + "invest_pa": 256175.96228785286, + "invest_per_CO2e": -432.4656983552689, "pct_of_wage": 0.255, - "cost_wage": 54412.28850678513, + "cost_wage": 65324.87038340248, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 1.1529238117687355, - "demand_emplo_new": 1.1529238117687355, + "demand_emplo": 1.3841468652129811, + "demand_emplo_new": 1.3841468652129811, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 13320.560793446446, - "CO2e_production_based": -1161.783423968849, - "CO2e_total": -1161.783423968849, + "prod_volume": 13860.684777440452, + "CO2e_production_based": -2448.192278196184, + "CO2e_total": -2448.192278196184, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -15291.508787180857, - "change_CO2e_pct": -1.089244317042861, + "change_CO2e_t": -16577.917641408192, + "change_CO2e_pct": -1.1808777557938757, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 60172112.45069832, - "invest_pa": 219993.94896648166, + "cost_climate_saved": 65565381.57204643, + "invest_pa": 262788.3876983144, "invest_pa_com": 6612.425410461539, - "invest": 2859921.3365642615, + "invest": 3416249.0400780872, "invest_com": 85961.53033600001, - "cost_wage": 56257.1551963039, - "demand_emplo": 1.1899445964570206, - "demand_emplo_new": 1.1899445964570206 + "cost_wage": 67169.73707292124, + "demand_emplo": 1.4211676499012662, + "demand_emplo_new": 1.4211676499012662 }, "p": { "energy": 5203.577014009866, - "prod_volume": 13320.560793446446, - "CO2e_production_based": -1161.783423968849, - "CO2e_total": -1161.783423968849, + "prod_volume": 13860.684777440452, + "CO2e_production_based": -2448.192278196184, + "CO2e_total": -2448.192278196184, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -15291.508787180857, - "change_CO2e_pct": -1.089244317042861, + "change_CO2e_t": -16577.917641408192, + "change_CO2e_pct": -1.1808777557938757, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 60172112.45069832, - "invest_pa": 219993.94896648166, + "cost_climate_saved": 65565381.57204643, + "invest_pa": 262788.3876983144, "invest_pa_com": 6612.425410461539, - "invest": 2859921.3365642615, + "invest": 3416249.0400780872, "invest_com": 85961.53033600001, - "cost_wage": 56257.1551963039, - "demand_emplo": 1.1899445964570206, - "demand_emplo_new": 1.1899445964570206 + "cost_wage": 67169.73707292124, + "demand_emplo": 1.4211676499012662, + "demand_emplo_new": 1.4211676499012662 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.172232214, "nonCO2_budget_2016_to_year_target": 2289672.898167259, "GHG_budget_2016_to_year_target": 11433499.070399474, - "GHG_budget_2022_to_year_target": 6615087.738051599, - "GHG_budget_after_year_target": 1227432.3296034818, - "CO2e_w_lulucf_change_pa": 51311.00388998204, - "CO2e_lulucf_2015": -8154.395952374205, - "CO2e_lulucf_2016": -8471.858457871482, - "CO2e_lulucf_2017": -8670.694681394376, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -6950.402513972298, - "CO2e_lulucf_2020": -6972.354708501365, - "CO2e_lulucf_2021": -6972.354708501365, + "GHG_budget_2022_to_year_target": 6599531.436713282, + "GHG_budget_after_year_target": 1195283.0611714085, + "CO2e_w_lulucf_change_pa": 51469.03214801781, + "CO2e_lulucf_2015": -5382.108020472817, + "CO2e_lulucf_2016": -5591.641320917814, + "CO2e_lulucf_2017": -5722.878268403975, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -4587.441833146845, + "CO2e_lulucf_2020": -4601.93083796485, + "CO2e_lulucf_2021": -4601.93083796485, "CO2e_wo_lulucf_2015": 878953.3171550225, "CO2e_wo_lulucf_2016": 882555.5928155904, "CO2e_wo_lulucf_2017": 867108.3815911582, @@ -8675,28 +8675,28 @@ "CO2e_wo_lulucf_2019": 787134.1682817813, "CO2e_wo_lulucf_2020": 718797.8520269053, "CO2e_wo_lulucf_2021": 776637.413058232, - "CO2e_w_lulucf_2015": 870798.9212026483, - "CO2e_w_lulucf_2016": 874083.734357719, - "CO2e_w_lulucf_2017": 858437.6869097638, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 780183.765767809, - "CO2e_w_lulucf_2020": 711825.4973184039, - "CO2e_w_lulucf_2021": 769665.0583497307, - "CO2e_w_lulucf_2022": 718354.0544597487, - "CO2e_w_lulucf_2023": 667043.0505697667, - "CO2e_w_lulucf_2024": 615732.0466797847, - "CO2e_w_lulucf_2025": 564421.0427898027, - "CO2e_w_lulucf_2026": 513110.0388998206, - "CO2e_w_lulucf_2027": 461799.0350098385, - "CO2e_w_lulucf_2028": 410488.03111985646, - "CO2e_w_lulucf_2029": 359177.0272298744, - "CO2e_w_lulucf_2030": 307866.02333989233, - "CO2e_w_lulucf_2031": 256555.0194499103, - "CO2e_w_lulucf_2032": 205244.01555992826, - "CO2e_w_lulucf_2033": 153933.01166994622, - "CO2e_w_lulucf_2034": 102622.00777996419, - "CO2e_w_lulucf_2035": 51311.003889982145, - "CO2e_w_lulucf_2036": 1.0186340659856796e-10, + "CO2e_w_lulucf_2015": 873571.2091345497, + "CO2e_w_lulucf_2016": 876963.9514946726, + "CO2e_w_lulucf_2017": 861385.5033227543, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 782546.7264486344, + "CO2e_w_lulucf_2020": 714195.9211889404, + "CO2e_w_lulucf_2021": 772035.4822202672, + "CO2e_w_lulucf_2022": 720566.4500722494, + "CO2e_w_lulucf_2023": 669097.4179242316, + "CO2e_w_lulucf_2024": 617628.3857762138, + "CO2e_w_lulucf_2025": 566159.353628196, + "CO2e_w_lulucf_2026": 514690.3214801783, + "CO2e_w_lulucf_2027": 463221.2893321605, + "CO2e_w_lulucf_2028": 411752.2571841427, + "CO2e_w_lulucf_2029": 360283.22503612493, + "CO2e_w_lulucf_2030": 308814.19288810715, + "CO2e_w_lulucf_2031": 257345.16074008934, + "CO2e_w_lulucf_2032": 205876.12859207153, + "CO2e_w_lulucf_2033": 154407.09644405372, + "CO2e_w_lulucf_2034": 102938.06429603591, + "CO2e_w_lulucf_2035": 51469.0321480181, + "CO2e_w_lulucf_2036": 2.9103830456733704e-10, "CO2e_w_lulucf_2037": 0, "CO2e_w_lulucf_2038": 0, "CO2e_w_lulucf_2039": 0, @@ -8712,40 +8712,40 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 3227177249.895763, + "cost_climate_saved": 3237115251.972987, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 1865477.9265674518, "pct_energy_30": null, "CO2e_production_based_30": -53760.59098485479, "CO2e_combustion_based_30": 53760.59098485479, "CO2e_combustion_based_per_MWh": 0.02881866904947852, - "CO2e_total_30": 3.637978807091713e-12, + "CO2e_total_30": 0.0, "change_energy_MWh": -729083.1171666717, "change_energy_pct": 0.718995581573457, - "change_CO2e_t": -824215.5896444516, - "change_CO2e_pct": 4.413867988909378e-18, - "CO2e_total_2021_estimated": 769430.9503860506, - "cost_climate_saved": 3225839259.493517, - "invest_pa": 387076867.63776475, + "change_CO2e_t": -826840.0490109223, + "change_CO2e_pct": 0.0, + "CO2e_total_2021_estimated": 771880.965030234, + "cost_climate_saved": 3236110945.8892555, + "invest_pa": 387119662.07649654, "invest_pa_com": 76206775.66767573, "invest_pa_outside": 37552561.71218524, - "invest": 4994479940.2434845, + "invest": 4995036267.946999, "invest_com": 990688083.6797845, "invest_outside": 442005239.2724047, - "cost_wage": 106983853.80136998, - "demand_emplo": 2796.340299938098, - "demand_emplo_new": 1196.490381071132, + "cost_wage": 106994766.38324659, + "demand_emplo": 2796.571522991542, + "demand_emplo_new": 1196.7216041245763, "demand_emplo_com": 20.473494744458172, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 1865477.9265674518, "pct_energy_30": 1, "CO2e_production_based_30": -37476.33455546507, @@ -8787,31 +8787,31 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 1290114.0694622265, "pct_energy_30": 1, "CO2e_production_based_30": -16284.256429389712, "CO2e_combustion_based_30": 47192.3930549882, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 30908.136625598487, + "CO2e_total_30": 30908.136625598483, "change_energy_MWh": -1304448.2306264814, "change_energy_pct": 0.4972376533098155, - "change_CO2e_t": -407210.935163253, - "change_CO2e_pct": 0.07054734344113295, - "CO2e_total_2021_estimated": 408997.8132228351, - "cost_climate_saved": 1585140969.1339145, - "invest_pa": 341582238.5117666, + "change_CO2e_t": -409835.39452972374, + "change_CO2e_pct": 0.07012726095963087, + "CO2e_total_2021_estimated": 411447.82786701847, + "cost_climate_saved": 1595412655.5296533, + "invest_pa": 341625032.9504984, "invest_pa_com": 71895154.81473963, "invest_pa_outside": 3679706.055996235, - "invest": 4403049761.605509, + "invest": 4403606089.309023, "invest_com": 934637012.5916152, "invest_outside": 47836178.72795105, - "cost_wage": 93984480.32648827, - "demand_emplo": 2497.1731479093323, - "demand_emplo_new": 1075.7936671238574, + "cost_wage": 93995392.90836488, + "demand_emplo": 2497.4043709627767, + "demand_emplo_new": 1076.0248901773016, "demand_emplo_com": 19.403398762315316, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.582885145099868, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.07101991322191724, - "cost_climate_saved_pct": 0.38906264471688023, - "demand_emplo_new_pct": 0.017792752008925734 + "invest_pct": 0.07101200330032566, + "cost_climate_saved_pct": 0.38782772739122273, + "demand_emplo_new_pct": 0.017789314204816158 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699478, + "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, "pct_energy_30": 0.2538567468959431, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.008830211297254082, - "cost_climate_saved_pct": 0.05927143229402143, - "demand_emplo_new_pct": 0.016172512529061708 + "invest_pct": 0.008829227822678717, + "cost_climate_saved_pct": 0.059083299818055546, + "demand_emplo_new_pct": 0.01616938777747709 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.16325810800418888, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.038566644736917205, - "cost_climate_saved_pct": 0.06027722019837276, - "demand_emplo_new_pct": 0.06691035958464327 + "invest_pct": 0.03856234933409172, + "cost_climate_saved_pct": 0.0600858952676033, + "demand_emplo_new_pct": 0.06689743158401482 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.7531675037558873, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.45843271342900116, "CO2e_production_based_30": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.37000875020762686, - "cost_climate_saved_pct": 0.14476601724156557, - "demand_emplo_new_pct": 0.4261544337756884 + "invest_pct": 0.36996754007275673, + "cost_climate_saved_pct": 0.14430651781316853, + "demand_emplo_new_pct": 0.4260720948849416 }, "b": { "energy_18": null, @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.2947347903268861, "CO2e_production_based_30": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.14018065798346832, - "cost_climate_saved_pct": 0.05160988490804162, - "demand_emplo_new_pct": 0.17731031621017976 + "invest_pct": 0.14016504520723416, + "cost_climate_saved_pct": 0.051446070823308536, + "demand_emplo_new_pct": 0.17727605742135205 }, "t": { "energy_18": null, @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.11886210615972125, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.3440977760475395, - "cost_climate_saved_pct": 0.17729254141481085, - "demand_emplo_new_pct": 0.27471224449509 + "invest_pct": 0.34405945177615005, + "cost_climate_saved_pct": 0.176729800082339, + "demand_emplo_new_pct": 0.2746591663156941 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.1110207635396682, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.012207066225915919, - "cost_climate_saved_pct": 0.0707641693425659, - "demand_emplo_new_pct": 0.0007537939317434095 + "invest_pct": 0.012205706650378161, + "cost_climate_saved_pct": 0.07053955795942865, + "demand_emplo_new_pct": 0.000753648288400827 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.012916202573012934, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0142528242294874, - "cost_climate_saved_pct": 0.016028398372390566, - "demand_emplo_new_pct": 0.018461771018458188 + "invest_pct": 0.014251236805383382, + "cost_climate_saved_pct": 0.015977522897396023, + "demand_emplo_new_pct": 0.018458203950685564 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00026353960716439084, - "cost_climate_saved_pct": 0.012689299168860413, - "demand_emplo_new_pct": 0.0007372872671352809 + "invest_pct": 0.00026351025514839455, + "cost_climate_saved_pct": 0.014053403344534454, + "demand_emplo_new_pct": 0.000737144813107055 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.00403342397171045, "CO2e_production_based_30": null, @@ -9176,15 +9176,15 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0005726164427091159, - "cost_climate_saved_pct": 0.018653165148763747, - "demand_emplo_new_pct": 0.0009945291790743427 + "invest_pct": 0.0006839287758529518, + "cost_climate_saved_pct": 0.020260548129640725, + "demand_emplo_new_pct": 0.0011875507595109193 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 3027300996.0, - "CO2e_2022_to_year_target": 5387655.408448117 + "CO2e_2022_to_year_target": 5404248.375541873 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.182652924384, + "CO2e_pb": 40288.64201939513, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2018/production_03159016_2050.json b/tests/end_to_end_expected/2018/production_03159016_2050.json index 196dc8da..f29c4dc3 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2050.json +++ b/tests/end_to_end_expected/2018/production_03159016_2050.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 26654462.887495685, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 29613823.88201975, "invest_pa": 47008.688622935646, "cost_wage": 22471.797548053146, "demand_emplo": 0.40957295006345057, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -6972.354708501365, - "cost_climate_saved": 26654462.887495685, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -4601.93083796485, + "cost_climate_saved": 29613823.88201975, "invest_pa": 47008.688622935646, "cost_wage": 22471.797548053146, "demand_emplo": 0.40957295006345057, @@ -7333,18 +7333,18 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 415.1243436370952, - "cost_climate_saved": -121453.27808723703, + "CO2e_total_2021_estimated": 23.928338860527376, + "cost_climate_saved": -7000.734209733253, "invest_pa": 0.0, "cost_wage": null, "demand_emplo": 0, @@ -7364,18 +7364,18 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 399.66559963433156, - "cost_climate_saved": -116930.50036286349, + "CO2e_total_2021_estimated": 23.037275567020203, + "cost_climate_saved": -6740.035073104765, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7395,18 +7395,18 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 15.458744002763652, - "cost_climate_saved": -4522.777724373592, + "CO2e_total_2021_estimated": 0.891063293507174, + "cost_climate_saved": -260.6991366284824, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1304.3071135041334, - "cost_climate_saved": 1343644.1280774232, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4065.9269888172153, + "cost_climate_saved": 4188552.5787239815, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,18 +7457,18 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 581.7495742697071, - "cost_climate_saved": -170202.9618447962, + "CO2e_total_2021_estimated": 1813.4925971548275, + "cost_climate_saved": -530575.0532036715, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 722.5575392344261, - "cost_climate_saved": 1513847.0899222188, + "CO2e_total_2021_estimated": 2252.4343916623875, + "cost_climate_saved": 4719127.631927652, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,18 +7519,18 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 443.9991465356539, - "cost_climate_saved": -129901.20343757157, + "CO2e_total_2021_estimated": 1384.0820878919508, + "cost_climate_saved": -404942.05963324656, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7550,18 +7550,18 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 137.75042773405326, - "cost_climate_saved": -40301.75840722446, + "CO2e_total_2021_estimated": 429.41050926287664, + "cost_climate_saved": -125632.99357042545, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7798,18 +7798,18 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 11.7983225898471, - "cost_climate_saved": -3451.845155388724, + "CO2e_total_2021_estimated": 0.6800715622750312, + "cost_climate_saved": -198.96910850503636, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7829,18 +7829,18 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 3.6604214129165515, - "cost_climate_saved": -1070.9325689848672, + "CO2e_total_2021_estimated": 0.2109917312321427, + "cost_climate_saved": -61.73002812344611, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 709.4356489170436, - "CO2e_production_based": -1689.6570552614612, + "prod_volume": 1249.559632911049, + "CO2e_production_based": -2976.065909488796, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -1689.6570552614612, - "change_CO2e_t": -1689.6570552614612, + "CO2e_total": -2976.065909488796, + "change_CO2e_t": -2976.065909488796, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 4612763.760863789, - "invest": 730718.718384555, - "invest_pa": 26097.097085162677, - "invest_per_CO2e": -432.4656983552689, + "cost_climate_saved": 8124659.932904413, + "invest": 1287046.4218983804, + "invest_pa": 45965.94363922787, + "invest_per_CO2e": -432.4656983552688, "pct_of_wage": 0.255, - "cost_wage": 6654.759756716483, + "cost_wage": 11721.315628003107, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 0.14100548232155333, - "demand_emplo_new": 0.14100548232155333, + "demand_emplo": 0.2483590428492388, + "demand_emplo_new": 0.2483590428492388, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 11336.831581947703, - "CO2e_production_based": 1839.1655107092156, - "CO2e_total": 1839.1655107092156, + "prod_volume": 11876.955565941707, + "CO2e_production_based": 552.7566564818808, + "CO2e_total": 552.7566564818808, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -12290.55985250279, - "change_CO2e_pct": -0.8754808082663968, + "change_CO2e_t": -13576.968706730126, + "change_CO2e_pct": -0.9671142470174118, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 30989250.07389988, - "invest_pa": 29167.15174001982, + "cost_climate_saved": 34501146.24594051, + "invest_pa": 49035.99829408502, "invest_pa_com": 3070.0546548571433, - "invest": 816680.248720555, + "invest": 1373007.9522343804, "invest_com": 85961.53033600001, - "cost_wage": 7511.305005421626, - "demand_emplo": 0.1581937037839714, - "demand_emplo_new": 0.1581937037839714 + "cost_wage": 12577.86087670825, + "demand_emplo": 0.26554726431165687, + "demand_emplo_new": 0.26554726431165687 }, "p": { "energy": 5203.577014009866, - "prod_volume": 11336.831581947703, - "CO2e_production_based": 1839.1655107092156, - "CO2e_total": 1839.1655107092156, + "prod_volume": 11876.955565941707, + "CO2e_production_based": 552.7566564818808, + "CO2e_total": 552.7566564818808, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -12290.55985250279, - "change_CO2e_pct": -0.8754808082663968, + "change_CO2e_t": -13576.968706730126, + "change_CO2e_pct": -0.9671142470174118, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 30989250.07389988, - "invest_pa": 29167.15174001982, + "cost_climate_saved": 34501146.24594051, + "invest_pa": 49035.99829408502, "invest_pa_com": 3070.0546548571433, - "invest": 816680.248720555, + "invest": 1373007.9522343804, "invest_com": 85961.53033600001, - "cost_wage": 7511.305005421626, - "demand_emplo": 0.1581937037839714, - "demand_emplo_new": 0.1581937037839714 + "cost_wage": 12577.86087670825, + "demand_emplo": 0.26554726431165687, + "demand_emplo_new": 0.26554726431165687 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.172232216, "nonCO2_budget_2016_to_year_target": 3407697.817603583, "GHG_budget_2016_to_year_target": 12551523.989835799, - "GHG_budget_2022_to_year_target": 7733112.657487923, - "GHG_budget_after_year_target": -3427030.6885831663, - "CO2e_w_lulucf_change_pa": 25655.50194499102, - "CO2e_lulucf_2015": -8154.395952374205, - "CO2e_lulucf_2016": -8471.858457871482, - "CO2e_lulucf_2017": -8670.694681394376, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -6950.402513972298, - "CO2e_lulucf_2020": -6972.354708501365, - "CO2e_lulucf_2021": -6972.354708501365, + "GHG_budget_2022_to_year_target": 7717556.3561496055, + "GHG_budget_after_year_target": -3476958.136044276, + "CO2e_w_lulucf_change_pa": 25734.516074008905, + "CO2e_lulucf_2015": -5382.108020472817, + "CO2e_lulucf_2016": -5591.641320917814, + "CO2e_lulucf_2017": -5722.878268403975, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -4587.441833146845, + "CO2e_lulucf_2020": -4601.93083796485, + "CO2e_lulucf_2021": -4601.93083796485, "CO2e_wo_lulucf_2015": 878953.3171550225, "CO2e_wo_lulucf_2016": 882555.5928155904, "CO2e_wo_lulucf_2017": 867108.3815911582, @@ -8675,55 +8675,55 @@ "CO2e_wo_lulucf_2019": 787134.1682817813, "CO2e_wo_lulucf_2020": 718797.8520269053, "CO2e_wo_lulucf_2021": 776637.413058232, - "CO2e_w_lulucf_2015": 870798.9212026483, - "CO2e_w_lulucf_2016": 874083.734357719, - "CO2e_w_lulucf_2017": 858437.6869097638, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 780183.765767809, - "CO2e_w_lulucf_2020": 711825.4973184039, - "CO2e_w_lulucf_2021": 769665.0583497307, - "CO2e_w_lulucf_2022": 744009.5564047396, - "CO2e_w_lulucf_2023": 718354.0544597486, - "CO2e_w_lulucf_2024": 692698.5525147575, - "CO2e_w_lulucf_2025": 667043.0505697664, - "CO2e_w_lulucf_2026": 641387.5486247754, - "CO2e_w_lulucf_2027": 615732.0466797843, - "CO2e_w_lulucf_2028": 590076.5447347932, - "CO2e_w_lulucf_2029": 564421.0427898022, - "CO2e_w_lulucf_2030": 538765.5408448111, - "CO2e_w_lulucf_2031": 513110.0388998201, - "CO2e_w_lulucf_2032": 487454.5369548291, - "CO2e_w_lulucf_2033": 461799.0350098381, - "CO2e_w_lulucf_2034": 436143.5330648471, - "CO2e_w_lulucf_2035": 410488.0311198561, - "CO2e_w_lulucf_2036": 384832.5291748651, - "CO2e_w_lulucf_2037": 359177.0272298741, - "CO2e_w_lulucf_2038": 333521.5252848831, - "CO2e_w_lulucf_2039": 307866.0233398921, - "CO2e_w_lulucf_2040": 282210.5213949011, - "CO2e_w_lulucf_2041": 256555.01944991006, - "CO2e_w_lulucf_2042": 230899.51750491903, - "CO2e_w_lulucf_2043": 205244.015559928, - "CO2e_w_lulucf_2044": 179588.51361493696, - "CO2e_w_lulucf_2045": 153933.01166994593, - "CO2e_w_lulucf_2046": 128277.50972495491, - "CO2e_w_lulucf_2047": 102622.0077799639, - "CO2e_w_lulucf_2048": 76966.50583497288, - "CO2e_w_lulucf_2049": 51311.00388998186, - "CO2e_w_lulucf_2050": 25655.50194499084, - "CO2e_w_lulucf_2051": -1.8189894035458565e-10, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_w_lulucf_2015": 873571.2091345497, + "CO2e_w_lulucf_2016": 876963.9514946726, + "CO2e_w_lulucf_2017": 861385.5033227543, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 782546.7264486344, + "CO2e_w_lulucf_2020": 714195.9211889404, + "CO2e_w_lulucf_2021": 772035.4822202672, + "CO2e_w_lulucf_2022": 746300.9661462583, + "CO2e_w_lulucf_2023": 720566.4500722494, + "CO2e_w_lulucf_2024": 694831.9339982405, + "CO2e_w_lulucf_2025": 669097.4179242316, + "CO2e_w_lulucf_2026": 643362.9018502227, + "CO2e_w_lulucf_2027": 617628.3857762138, + "CO2e_w_lulucf_2028": 591893.869702205, + "CO2e_w_lulucf_2029": 566159.353628196, + "CO2e_w_lulucf_2030": 540424.8375541872, + "CO2e_w_lulucf_2031": 514690.3214801783, + "CO2e_w_lulucf_2032": 488955.8054061694, + "CO2e_w_lulucf_2033": 463221.2893321605, + "CO2e_w_lulucf_2034": 437486.7732581516, + "CO2e_w_lulucf_2035": 411752.2571841427, + "CO2e_w_lulucf_2036": 386017.7411101338, + "CO2e_w_lulucf_2037": 360283.22503612493, + "CO2e_w_lulucf_2038": 334548.70896211604, + "CO2e_w_lulucf_2039": 308814.19288810715, + "CO2e_w_lulucf_2040": 283079.67681409826, + "CO2e_w_lulucf_2041": 257345.16074008937, + "CO2e_w_lulucf_2042": 231610.64466608048, + "CO2e_w_lulucf_2043": 205876.1285920716, + "CO2e_w_lulucf_2044": 180141.6125180627, + "CO2e_w_lulucf_2045": 154407.0964440538, + "CO2e_w_lulucf_2046": 128672.5803700449, + "CO2e_w_lulucf_2047": 102938.064296036, + "CO2e_w_lulucf_2048": 77203.5482220271, + "CO2e_w_lulucf_2049": 51469.03214801819, + "CO2e_w_lulucf_2050": 25734.516074009283, + "CO2e_w_lulucf_2051": 3.7834979593753815e-10, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 2101417744.118171, + "cost_climate_saved": 2107889001.2847354, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 1216937.0190579088, "pct_energy_30": null, @@ -8733,19 +8733,19 @@ "CO2e_total_30": 1.8189894035458565e-12, "change_energy_MWh": -1377624.0246762147, "change_energy_pct": 0.469033874534121, - "change_CO2e_t": -824215.5896444516, - "change_CO2e_pct": 2.206933994454689e-18, - "CO2e_total_2021_estimated": 769430.9503860506, - "cost_climate_saved": 2100546494.553918, - "invest_pa": 232652674.21401492, + "change_CO2e_t": -826840.0490109223, + "change_CO2e_pct": 2.1999290016512348e-18, + "CO2e_total_2021_estimated": 771880.965030234, + "cost_climate_saved": 2107235034.5325387, + "invest_pa": 232672543.060569, "invest_pa_com": 42597074.24965645, "invest_pa_outside": 9961222.73342489, - "invest": 6476755538.944961, + "invest": 6477311866.648475, "invest_com": 1192718078.9903803, "invest_outside": 246528191.96610656, - "cost_wage": 72193603.04833356, - "demand_emplo": 2036.2074629096007, - "demand_emplo_new": 604.6559472259064, + "cost_wage": 72198669.60420485, + "demand_emplo": 2036.3148164701283, + "demand_emplo_new": 604.7633007864341, "demand_emplo_com": 9.150422859609463, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 1216937.0190579088, "pct_energy_30": 1, "CO2e_production_based_30": -8170.0447246074655, @@ -8787,10 +8787,10 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 956876.7906534915, "pct_energy_30": 1, "CO2e_production_based_30": -13283.307494711647, @@ -8799,19 +8799,19 @@ "CO2e_total_30": 2673.450622883309, "change_energy_MWh": -1637685.5094352164, "change_energy_pct": 0.36880085346988045, - "change_CO2e_t": -435445.6211659681, - "change_CO2e_pct": 0.006102109666140625, - "CO2e_total_2021_estimated": 408997.8132228351, - "cost_climate_saved": 1109265509.8978682, - "invest_pa": 217329553.23939794, + "change_CO2e_t": -438070.0805324389, + "change_CO2e_pct": 0.006065773934050457, + "CO2e_total_2021_estimated": 411447.82786701847, + "cost_climate_saved": 1115954049.876489, + "invest_pa": 217349422.085952, "invest_pa_com": 41838367.50025996, "invest_pa_outside": 1708434.9545696804, - "invest": 6047708151.655685, + "invest": 6048264479.3592, "invest_com": 1171474290.0072787, "invest_outside": 47836178.72795105, - "cost_wage": 67572817.168707, - "demand_emplo": 1928.0698787427202, - "demand_emplo_new": 579.3796378825753, + "cost_wage": 67577883.72457829, + "demand_emplo": 1928.1772323032478, + "demand_emplo_new": 579.486991443103, "demand_emplo_com": 8.080326877466607, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.6266531065284064, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.05476623747983534, - "cost_climate_saved_pct": 0.390455367257616, - "demand_emplo_new_pct": 0.016346671281102065 + "invest_pct": 0.054761533680519434, + "cost_climate_saved_pct": 0.3892160293143053, + "demand_emplo_new_pct": 0.01634376952869328 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699478, + "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, "pct_energy_30": 0.26445907833621574, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.001435136934115825, - "cost_climate_saved_pct": 0.05927143229402144, - "demand_emplo_new_pct": 0.004697901528119311 + "invest_pct": 0.001435013672112818, + "cost_climate_saved_pct": 0.059083299818055546, + "demand_emplo_new_pct": 0.004697067587872944 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.10888781513537774, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.010042809839939226, - "cost_climate_saved_pct": 0.02218895533697927, - "demand_emplo_new_pct": 0.02075822340786043 + "invest_pct": 0.010041947276355734, + "cost_climate_saved_pct": 0.022118525739699847, + "demand_emplo_new_pct": 0.02075453854604728 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.6566434165045237, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.3248531283326898, "CO2e_production_based_30": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4504037635577315, - "cost_climate_saved_pct": 0.17459218726470835, - "demand_emplo_new_pct": 0.4237224483004831 + "invest_pct": 0.45036507897736966, + "cost_climate_saved_pct": 0.17403801708182037, + "demand_emplo_new_pct": 0.42364723190848075 }, "b": { "energy_18": null, @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.33179028817183387, "CO2e_production_based_30": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.15263103300570513, - "cost_climate_saved_pct": 0.06235420954890076, - "demand_emplo_new_pct": 0.1384618744599695 + "invest_pct": 0.15261792372922975, + "cost_climate_saved_pct": 0.06215629208047957, + "demand_emplo_new_pct": 0.13843729562854687 }, "t": { "energy_18": null, @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.1602564478315363, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.29790889153109756, - "cost_climate_saved_pct": 0.17729254141481085, - "demand_emplo_new_pct": 0.3656621972627223 + "invest_pct": 0.2978833045325256, + "cost_climate_saved_pct": 0.176729800082339, + "demand_emplo_new_pct": 0.3655972873404842 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.14968431719108527, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011752796242812268, - "cost_climate_saved_pct": 0.07076416934256591, - "demand_emplo_new_pct": 0.0014916039324158275 + "invest_pct": 0.011751786810770359, + "cost_climate_saved_pct": 0.07053955795942865, + "demand_emplo_new_pct": 0.001491339152802326 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.02797773379483049, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.020730011656406068, - "cost_climate_saved_pct": 0.016053664668772692, - "demand_emplo_new_pct": 0.02792008856055469 + "invest_pct": 0.020728231183269052, + "cost_climate_saved_pct": 0.016002708996443394, + "demand_emplo_new_pct": 0.027915132372053623 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00020322571595107777, - "cost_climate_saved_pct": 0.012689299168860413, - "demand_emplo_new_pct": 0.0006773652883801529 + "invest_pct": 0.00020320826116455867, + "cost_climate_saved_pct": 0.014053403344534452, + "demand_emplo_new_pct": 0.0006772450469974649 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.00543808467802435, "CO2e_production_based_30": null, @@ -9176,15 +9176,15 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00012609403640601033, - "cost_climate_saved_pct": 0.014752946509037357, - "demand_emplo_new_pct": 0.00026162597839274776 + "invest_pct": 0.0002119718766829749, + "cost_climate_saved_pct": 0.016372709109591144, + "demand_emplo_new_pct": 0.00043909288802137836 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 3802065388.0, - "CO2e_2022_to_year_target": 11160143.34607109 + "CO2e_2022_to_year_target": 11194514.492193881 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.182652924384, + "CO2e_pb": 40288.64201939513, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2018/production_07338007_2035.json b/tests/end_to_end_expected/2018/production_07338007_2035.json index d065d7d5..c799fd66 100644 --- a/tests/end_to_end_expected/2018/production_07338007_2035.json +++ b/tests/end_to_end_expected/2018/production_07338007_2035.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -2992.102302091773, - "CO2e_total": -1847.759239914879 + "CO2e_production_based": -2887.0022507891554, + "CO2e_total": -1742.6591886122615 }, "g": { "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -2992.102302091773, - "CO2e_total": -1847.759239914879, - "area_ha": 1288.97 + "CO2e_production_based": -2887.0022507891554, + "CO2e_total": -1742.6591886122615, + "area_ha": 1295.0 }, "g_forest": { "CO2e_combustion_based": 1144.3430621768941, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 47.88736403440563, - "CO2e_total": 47.88736403440563, - "area_ha": 133.76, + "CO2e_production_based": 1.9869532774443128, + "CO2e_total": 1.9869532774443128, + "area_ha": 5.550000000000001, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 1.783269309357065, - "CO2e_total": 1.783269309357065, - "area_ha": 4.9810656240803795, + "CO2e_production_based": 0.07399181120612824, + "CO2e_total": 0.07399181120612824, + "area_ha": 0.2066754950182873, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 46.10409472504856, + "CO2e_production_based": 1.9129614662381846, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 46.10409472504856, - "area_ha": 128.77893437591962, + "CO2e_total": 1.9129614662381846, + "area_ha": 5.343324504981713, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 1.3610152657038066, + "CO2e_production_based": 0.056471551470216264, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 1.3610152657038066, - "area_ha": 3.8016166813805854, + "CO2e_total": 0.056471551470216264, + "area_ha": 0.15773753425285775, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 0.4222540436532585, + "CO2e_production_based": 0.017520259735911974, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 0.4222540436532585, - "area_ha": 1.1794489426997938, + "CO2e_total": 0.017520259735911974, + "area_ha": 0.048937960765429556, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 150.4605319211058, - "CO2e_total": 150.4605319211058, - "area_ha": 133.76, + "CO2e_production_based": 301.4609939806844, + "CO2e_total": 301.4609939806844, + "area_ha": 268.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 67.10869662769771, - "CO2e_total": 67.10869662769771, - "area_ha": 2.5621185916869518, + "CO2e_production_based": 134.45821393707377, + "CO2e_total": 134.45821393707377, + "area_ha": 5.133431388846464, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 83.35183529340807, + "CO2e_production_based": 167.00278004361067, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 83.35183529340807, - "area_ha": 131.19788140831304, + "CO2e_total": 167.00278004361067, + "area_ha": 262.8665686111535, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 51.218265290906714, + "CO2e_production_based": 102.62032818453199, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 51.218265290906714, - "area_ha": 1.955443576319217, + "CO2e_total": 102.62032818453199, + "area_ha": 3.9179042946587184, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 15.890431336791, + "CO2e_production_based": 31.837885752541776, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 15.890431336791, - "area_ha": 0.6066750153677348, + "CO2e_total": 31.837885752541776, + "area_ha": 1.2155270941877463, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -3986.0307247217925, - "CO2e_total": -2841.6876625448986, + "CO2e_production_based": -3947.0111313558814, + "CO2e_total": -2802.668069178987, "invest": 178762.05273707458, - "change_CO2e_t": -993.9284226300197, - "change_CO2e_pct": 0.5379101352380774, - "CO2e_total_2021_estimated": -1668.9047143407054, - "cost_climate_saved": 4916892.51034608, + "change_CO2e_t": -1060.0088805667256, + "change_CO2e_pct": 0.608270904313107, + "CO2e_total_2021_estimated": -1573.977860610309, + "cost_climate_saved": 5151283.699424182, "invest_pa": 13750.927133621124, "cost_wage": 6741.329431277293, "demand_emplo": 0.12196562331641783, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 1288.97, + "area_ha": 1295.0000000000002, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -3986.0307247217925, - "CO2e_total": -2841.6876625448986, + "CO2e_production_based": -3947.0111313558814, + "CO2e_total": -2802.668069178987, "invest": 178762.05273707458, - "change_CO2e_t": -993.9284226300197, - "change_CO2e_pct": 0.5379101352380774, - "CO2e_total_2021_estimated": -1668.9047143407054, - "cost_climate_saved": 4916892.51034608, + "change_CO2e_t": -1060.0088805667256, + "change_CO2e_pct": 0.608270904313107, + "CO2e_total_2021_estimated": -1573.977860610309, + "cost_climate_saved": 5151283.699424182, "invest_pa": 13750.927133621124, "cost_wage": 6741.329431277293, "demand_emplo": 0.12196562331641783, @@ -7333,18 +7333,18 @@ "prod_volume": null }, "g_water": { - "area_ha": 133.76, + "area_ha": 5.550000000000001, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 47.88736403440563, - "CO2e_total": 47.88736403440563, + "CO2e_production_based": 1.9869532774443128, + "CO2e_total": 1.9869532774443128, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 43.25208927005596, - "cost_climate_saved": -19433.38944953598, + "CO2e_total_2021_estimated": 1.7946254145395533, + "cost_climate_saved": -806.3345652282045, "invest_pa": 0.0, "cost_wage": null, "demand_emplo": 0, @@ -7364,18 +7364,18 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 128.77893437591962, + "area_ha": 5.343324504981713, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 46.10409472504856, - "CO2e_total": 46.10409472504856, + "CO2e_production_based": 1.9129614662381846, + "CO2e_total": 1.9129614662381846, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 41.64143216006246, - "cost_climate_saved": -18709.712803704242, + "CO2e_total_2021_estimated": 1.7277956675265151, + "cost_climate_saved": -776.3076110986743, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7395,18 +7395,18 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 4.9810656240803795, + "area_ha": 0.2066754950182873, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 1.783269309357065, - "CO2e_total": 1.783269309357065, + "CO2e_production_based": 0.07399181120612824, + "CO2e_total": 0.07399181120612824, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 1.610657109993508, - "cost_climate_saved": -723.6766458317127, + "CO2e_total_2021_estimated": 0.06682974701303807, + "cost_climate_saved": -30.026954129530573, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7426,18 +7426,18 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 133.76, + "area_ha": 268.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 84.61635690908399, - "CO2e_total": 84.61635690908399, + "CO2e_production_based": 169.53636103195657, + "CO2e_total": 169.53636103195657, "invest": 0, - "change_CO2e_t": -65.84417501202181, - "change_CO2e_pct": -0.4376175876245559, - "CO2e_total_2021_estimated": 135.8966501809572, - "cost_climate_saved": 214992.62954232848, + "change_CO2e_t": -131.92463294872783, + "change_CO2e_pct": -0.43761758762455577, + "CO2e_total_2021_estimated": 272.28096776686994, + "cost_climate_saved": 430756.76373612427, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7457,18 +7457,18 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 2.5621185916869518, + "area_ha": 5.133431388846464, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 67.10869662769771, - "CO2e_total": 67.10869662769771, + "CO2e_production_based": 134.45821393707377, + "CO2e_total": 134.45821393707377, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 60.6128860058545, - "cost_climate_saved": -27233.686032077665, + "CO2e_total_2021_estimated": 121.44328236818934, + "cost_climate_saved": -54565.10060254794, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 131.19788140831304, + "area_ha": 262.8665686111535, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.507660281386286, - "CO2e_total": 17.507660281386286, + "CO2e_production_based": 35.07814709488281, + "CO2e_total": 35.07814709488281, "invest": null, - "change_CO2e_t": -65.8441750120218, + "change_CO2e_t": -131.92463294872786, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 75.28376417510269, - "cost_climate_saved": 242226.31557440604, + "CO2e_total_2021_estimated": 150.83768539868063, + "cost_climate_saved": 485321.8643386724, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,18 +7519,18 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 1.955443576319217, + "area_ha": 3.9179042946587184, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 51.218265290906714, - "CO2e_total": 51.218265290906714, + "CO2e_production_based": 102.62032818453199, + "CO2e_total": 102.62032818453199, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 46.26057473174097, - "cost_climate_saved": -20785.1176693024, + "CO2e_total_2021_estimated": 92.6871563106054, + "cost_climate_saved": -41644.82308143719, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7550,18 +7550,18 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 0.6066750153677348, + "area_ha": 1.2155270941877463, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 15.890431336791, - "CO2e_total": 15.890431336791, + "CO2e_production_based": 31.837885752541776, + "CO2e_total": 31.837885752541776, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 14.352311274113537, - "cost_climate_saved": -6448.568362775262, + "CO2e_total_2021_estimated": 28.756126057583945, + "cost_climate_saved": -12920.27752111071, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7798,18 +7798,18 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 3.8016166813805854, + "area_ha": 0.15773753425285775, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 1.3610152657038066, - "CO2e_total": 1.3610152657038066, + "CO2e_production_based": 0.056471551470216264, + "CO2e_total": 0.056471551470216264, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 1.229275299593354, - "cost_climate_saved": -552.3198079180725, + "CO2e_total_2021_estimated": 0.051005367170627355, + "cost_climate_saved": -22.916977676026498, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7829,18 +7829,18 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 1.1794489426997938, + "area_ha": 0.048937960765429556, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 0.4222540436532585, - "CO2e_total": 0.4222540436532585, + "CO2e_production_based": 0.017520259735911974, + "CO2e_total": 0.017520259735911974, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 0.3813818104001541, - "cost_climate_saved": -171.35683791364022, + "CO2e_total_2021_estimated": 0.015824379842410707, + "cost_climate_saved": -7.109976453504061, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 460240.4973127125, "nonCO2_budget_2016_to_year_target": 115247.18137535223, "GHG_budget_2016_to_year_target": 575487.6786880647, - "GHG_budget_2022_to_year_target": 416183.91883489984, - "GHG_budget_after_year_target": 237578.54592126416, - "CO2e_w_lulucf_change_pa": 1701.003551558435, - "CO2e_lulucf_2015": -1951.8384271134091, - "CO2e_lulucf_2016": -2027.8263385437924, - "CO2e_lulucf_2017": -2075.4198309423437, - "CO2e_lulucf_2018": -1847.759239914879, - "CO2e_lulucf_2019": -1663.650231103498, - "CO2e_lulucf_2020": -1668.9047143407054, - "CO2e_lulucf_2021": -1668.9047143407054, + "GHG_budget_2022_to_year_target": 415560.9455514787, + "GHG_budget_after_year_target": 236291.08466173024, + "CO2e_w_lulucf_change_pa": 1707.3320084737945, + "CO2e_lulucf_2015": -1840.818379483454, + "CO2e_lulucf_2016": -1912.484118837956, + "CO2e_lulucf_2017": -1957.3705061198314, + "CO2e_lulucf_2018": -1742.6591886122615, + "CO2e_lulucf_2019": -1569.0222509740934, + "CO2e_lulucf_2020": -1573.977860610309, + "CO2e_lulucf_2021": -1573.977860610309, "CO2e_wo_lulucf_2015": 30765.231812126607, "CO2e_wo_lulucf_2016": 30891.31910662282, "CO2e_wo_lulucf_2017": 30350.633924719445, @@ -8675,28 +8675,28 @@ "CO2e_wo_lulucf_2019": 27551.36670149615, "CO2e_wo_lulucf_2020": 25159.450578381668, "CO2e_wo_lulucf_2021": 27183.95798771723, - "CO2e_w_lulucf_2015": 28813.393385013198, - "CO2e_w_lulucf_2016": 28863.492768079028, - "CO2e_w_lulucf_2017": 28275.2140937771, - "CO2e_w_lulucf_2018": 27271.737383498512, - "CO2e_w_lulucf_2019": 25887.716470392654, - "CO2e_w_lulucf_2020": 23490.545864040963, - "CO2e_w_lulucf_2021": 25515.053273376525, - "CO2e_w_lulucf_2022": 23814.04972181809, - "CO2e_w_lulucf_2023": 22113.046170259655, - "CO2e_w_lulucf_2024": 20412.04261870122, - "CO2e_w_lulucf_2025": 18711.039067142785, - "CO2e_w_lulucf_2026": 17010.03551558435, - "CO2e_w_lulucf_2027": 15309.031964025915, - "CO2e_w_lulucf_2028": 13608.02841246748, - "CO2e_w_lulucf_2029": 11907.024860909045, - "CO2e_w_lulucf_2030": 10206.02130935061, - "CO2e_w_lulucf_2031": 8505.017757792175, - "CO2e_w_lulucf_2032": 6804.01420623374, - "CO2e_w_lulucf_2033": 5103.010654675305, - "CO2e_w_lulucf_2034": 3402.00710311687, - "CO2e_w_lulucf_2035": 1701.003551558435, - "CO2e_w_lulucf_2036": 0.0, + "CO2e_w_lulucf_2015": 28924.413432643152, + "CO2e_w_lulucf_2016": 28978.834987784867, + "CO2e_w_lulucf_2017": 28393.263418599614, + "CO2e_w_lulucf_2018": 27376.837434801128, + "CO2e_w_lulucf_2019": 25982.344450522058, + "CO2e_w_lulucf_2020": 23585.472717771358, + "CO2e_w_lulucf_2021": 25609.98012710692, + "CO2e_w_lulucf_2022": 23902.648118633126, + "CO2e_w_lulucf_2023": 22195.316110159332, + "CO2e_w_lulucf_2024": 20487.98410168554, + "CO2e_w_lulucf_2025": 18780.652093211746, + "CO2e_w_lulucf_2026": 17073.320084737952, + "CO2e_w_lulucf_2027": 15365.988076264157, + "CO2e_w_lulucf_2028": 13658.656067790362, + "CO2e_w_lulucf_2029": 11951.324059316566, + "CO2e_w_lulucf_2030": 10243.992050842771, + "CO2e_w_lulucf_2031": 8536.660042368976, + "CO2e_w_lulucf_2032": 6829.328033895182, + "CO2e_w_lulucf_2033": 5121.9960254213875, + "CO2e_w_lulucf_2034": 3414.664016947593, + "CO2e_w_lulucf_2035": 1707.3320084737986, + "CO2e_w_lulucf_2036": 4.092726157978177e-12, "CO2e_w_lulucf_2037": 0, "CO2e_w_lulucf_2038": 0, "CO2e_w_lulucf_2039": 0, @@ -8712,31 +8712,31 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -2841.6876625448986, + "CO2e_lulucf_203X": -2802.668069178987, "CO2e_wo_lulucf_203X": 803.8873264336846, - "CO2e_w_lulucf_203X": -2037.800336111214, - "change_CO2e_t": -29309.537719609725, - "change_CO2e_pct": -1.074722057764616, - "cost_climate_saved": 115533282.27552792, + "CO2e_w_lulucf_203X": -1998.7807427453024, + "change_CO2e_t": -29375.61817754643, + "change_CO2e_pct": -1.0730099211607427, + "cost_climate_saved": 115767673.46460602, "z": { "energy_18": 93695.07254513228, "pct_energy_18": null, - "CO2e_production_based_18": -885.6312738253657, + "CO2e_production_based_18": -780.5312225227483, "CO2e_combustion_based_18": 28157.36865732388, - "CO2e_total_18": 27271.737383498512, + "CO2e_total_18": 27376.837434801135, "pct_CO2e_total_18": 1, "energy_30": 81934.9800419747, "pct_energy_30": null, - "CO2e_production_based_30": -5417.716155666163, + "CO2e_production_based_30": -5378.696562300252, "CO2e_combustion_based_30": 3379.915819554948, "CO2e_combustion_based_per_MWh": 0.041251194762279085, - "CO2e_total_30": -2037.8003361112144, + "CO2e_total_30": -1998.7807427453029, "change_energy_MWh": -11760.092503157575, "change_energy_pct": 0.8744854752367813, - "change_CO2e_t": -29309.537719609725, - "change_CO2e_pct": -0.07472205776461603, - "CO2e_total_2021_estimated": 25459.017127686166, - "cost_climate_saved": 115280407.2169705, + "change_CO2e_t": -29375.61817754644, + "change_CO2e_pct": -0.0730099211607428, + "CO2e_total_2021_estimated": 25557.131302394126, + "cost_climate_saved": 115528161.24924704, "invest_pa": 27913656.100534424, "invest_pa_com": 7353424.434922886, "invest_pa_outside": 1590893.2194758153, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 245.58893050987646, "CO2e_combustion_based_18": 12246.979850866466, "CO2e_total_18": 12492.568781376342, - "pct_CO2e_total_18": 0.45807748166918405, + "pct_CO2e_total_18": 0.45631891598610747, "energy_30": 81934.9800419747, "pct_energy_30": 1, "CO2e_production_based_30": -2089.110524320689, @@ -8787,22 +8787,22 @@ "d": { "energy_18": 93695.08774999731, "pct_energy_18": 1, - "CO2e_production_based_18": -1131.2202043352422, + "CO2e_production_based_18": -1026.1201530326248, "CO2e_combustion_based_18": 15910.388806457415, - "CO2e_total_18": 14779.168602122172, - "pct_CO2e_total_18": 0.541922518330816, + "CO2e_total_18": 14884.268653424791, + "pct_CO2e_total_18": 0.5436810840138925, "energy_30": 55789.694847758336, "pct_energy_30": 1, - "CO2e_production_based_30": -3328.6056313454737, + "CO2e_production_based_30": -3289.5860379795627, "CO2e_combustion_based_30": 3351.7308814746984, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 23.125250129224867, + "CO2e_total_30": 62.1448434951364, "change_energy_MWh": -37905.39290223898, "change_energy_pct": 0.5954388451678454, - "change_CO2e_t": -14756.043351992947, - "change_CO2e_pct": 0.0015647192850824006, - "CO2e_total_2021_estimated": 13796.814676063064, - "cost_climate_saved": 57746192.91822761, + "change_CO2e_t": -14822.123809929655, + "change_CO2e_pct": 0.004175203024223645, + "CO2e_total_2021_estimated": 13894.92885077102, + "cost_climate_saved": 57993946.95050414, "invest_pa": 24209386.065468058, "invest_pa_com": 7240535.078319296, "invest_pa_outside": 22868.36804392619, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.4143672501637363, + "pct_CO2e_total_18": 0.4127764886539728, "energy_30": null, "pct_energy_30": 0.5909201736699418, "CO2e_production_based_30": null, @@ -8847,7 +8847,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.10552031266605863, - "cost_climate_saved_pct": 0.38263329910244553, + "cost_climate_saved_pct": 0.3818127291071231, "demand_emplo_new_pct": 0.05250398436883698 }, "h": { @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.029311390215478548, + "pct_CO2e_total_18": 0.029198863389736363, "energy_30": null, "pct_energy_30": 0.23986878808342468, "CO2e_production_based_30": null, @@ -8880,7 +8880,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.0011247564246273161, - "cost_climate_saved_pct": 0.0271391111540333, + "cost_climate_saved_pct": 0.027080910416238238, "demand_emplo_new_pct": 0.003061829060353124 }, "f": { @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.014398841289969174, + "pct_CO2e_total_18": 0.014343563942398328, "energy_30": null, "pct_energy_30": 0.16921103824663367, "CO2e_production_based_30": null, @@ -8913,7 +8913,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.026753742729464777, - "cost_climate_saved_pct": 0.08930818537723645, + "cost_climate_saved_pct": 0.08911666096619025, "demand_emplo_new_pct": 0.02656532258166417 }, "rb": { @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3136188628866729, + "pct_CO2e_total_18": 0.31241487580608485, "energy_30": null, "pct_energy_30": 0.8271306052595576, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.22687327725367917, + "pct_CO2e_total_18": 0.22600230765628349, "energy_30": null, "pct_energy_30": 0.4784775050170536, "CO2e_production_based_30": null, @@ -8979,7 +8979,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.36231903949522415, - "cost_climate_saved_pct": 0.15957794668950254, + "cost_climate_saved_pct": 0.1592357264089474, "demand_emplo_new_pct": 0.31816222641400854 }, "b": { @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.0867455856329937, + "pct_CO2e_total_18": 0.08641256814980133, "energy_30": null, "pct_energy_30": 0.34865310024250395, "CO2e_production_based_30": null, @@ -9012,7 +9012,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.12690286273287527, - "cost_climate_saved_pct": 0.06135651045448867, + "cost_climate_saved_pct": 0.061224929351603105, "demand_emplo_new_pct": 0.1117288251080124 }, "t": { @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.21932168103686625, + "pct_CO2e_total_18": 0.21847970212006665, "energy_30": null, "pct_energy_30": 0.12713044381805677, "CO2e_production_based_30": null, @@ -9045,7 +9045,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.3616414563131761, - "cost_climate_saved_pct": 0.19605960632083425, + "cost_climate_saved_pct": 0.19563914989265876, "demand_emplo_new_pct": 0.47574927270183026 }, "i": { @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.013902072361840646, + "pct_CO2e_total_18": 0.013848702116942127, "energy_30": null, "pct_energy_30": 0.018376990639309438, "CO2e_production_based_30": null, @@ -9078,7 +9078,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.002654529998534462, - "cost_climate_saved_pct": 0.010626639017559305, + "cost_climate_saved_pct": 0.010603849832327945, "demand_emplo_new_pct": 0.0003004379503405343 }, "a": { @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.03692343278964175, + "pct_CO2e_total_18": 0.036781683228915375, "energy_30": null, "pct_energy_30": 0.022667292450106513, "CO2e_production_based_30": null, @@ -9111,7 +9111,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.012576113080184078, - "cost_climate_saved_pct": 0.018309949538093017, + "cost_climate_saved_pct": 0.018270683234710455, "demand_emplo_new_pct": 0.01110858387265843 }, "l": { @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.06775363131183988, + "pct_CO2e_total_18": -0.06365451059723254, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9144,7 +9144,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.000495200761198735, - "cost_climate_saved_pct": 0.04265158867015401, + "cost_climate_saved_pct": 0.044588987167470874, "demand_emplo_new_pct": 0.0008071857990196307 }, "w": { @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.025910100567634344, + "pct_CO2e_total_18": 0.025810631339115903, "energy_30": null, "pct_energy_30": 0.004694667832969745, "CO2e_production_based_30": null, @@ -9177,14 +9177,14 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 1.1985798656485385e-05, - "cost_climate_saved_pct": 0.01453072860712888, + "cost_climate_saved_pct": 0.014499566970300215, "demand_emplo_new_pct": 1.2332143275749609e-05 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 4.522676183001412, - "CO2e_per_capita_com_pct_of_nat": 0.44826554955160336, + "CO2e_per_capita_com": 4.54010571058062, + "CO2e_per_capita_com_pct_of_nat": 0.4499930791032622, "GHG_budget_2022_to_year_target_nat": 3027300996.0, - "CO2e_2022_to_year_target": 178605.37291363569 + "CO2e_2022_to_year_target": 179269.86088974847 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -2992.102302091773, + "CO2e_pb": -2887.0022507891554, "CO2e_cb": 1144.3430621768941, - "CO2e_total": -1847.7592399148787 + "CO2e_total": -1742.6591886122612 }, "forest": { "CO2e_pb": -3715.6901866947173, @@ -9599,10 +9599,10 @@ "CO2e_pb": 12.940396056123138 }, "water": { - "CO2e_pb": 47.88736403440563 + "CO2e_pb": 1.9869532774443128 }, "settlement": { - "CO2e_pb": 150.4605319211058 + "CO2e_pb": 301.4609939806844 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": -1592.2447320859253, + "CO2e_pb": -1487.1446807833079, "CO2e_cb": 28022.68709566931, - "CO2e_total": 26430.442363583385, + "CO2e_total": 26535.542414886, "energy": 93434.07837833621 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2018/production_DG000000_2035.json b/tests/end_to_end_expected/2018/production_DG000000_2035.json index 745e6154..a4102f15 100644 --- a/tests/end_to_end_expected/2018/production_DG000000_2035.json +++ b/tests/end_to_end_expected/2018/production_DG000000_2035.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -24659363.00310469, - "CO2e_total": -3994088.6496222783 + "CO2e_production_based": -27918584.45857135, + "CO2e_total": -7253310.105088932 }, "g": { "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -24659363.00310469, - "CO2e_total": -3994088.6496222783, - "area_ha": 42415356.550000004 + "CO2e_production_based": -27918584.45857135, + "CO2e_total": -7253310.105088932, + "area_ha": 35758154.0 }, "g_forest": { "CO2e_combustion_based": 20665274.353482414, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 2246039.615591387, - "CO2e_total": 2246039.615591387, - "area_ha": 6273685.45, + "CO2e_production_based": 271610.55216680525, + "CO2e_total": 271610.55216680525, + "area_ha": 758668.3500000001, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 83639.88277171776, - "CO2e_total": 83639.88277171776, - "area_ha": 233624.69296716692, + "CO2e_production_based": 10114.45861644411, + "CO2e_total": 10114.45861644411, + "area_ha": 28251.920142514817, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 2162399.732819669, + "CO2e_production_based": 261496.09355036114, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 2162399.732819669, - "area_ha": 6040060.757032833, + "CO2e_total": 261496.09355036114, + "area_ha": 730416.4298574853, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 63835.090233805735, + "CO2e_production_based": 7719.491671324152, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 63835.090233805735, - "area_ha": 178305.52676775318, + "CO2e_total": 7719.491671324152, + "area_ha": 21562.247719762894, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 19804.79253791203, + "CO2e_production_based": 2394.966945119959, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 19804.79253791203, - "area_ha": 55319.16619941373, + "CO2e_total": 2394.966945119959, + "area_ha": 6689.6724227519235, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 7056983.028653572, - "CO2e_total": 7056983.028653572, - "area_ha": 6273685.45, + "CO2e_production_based": 5772190.6366115, + "CO2e_total": 5772190.6366115, + "area_ha": 5131500.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 3147569.180634354, - "CO2e_total": 3147569.180634354, - "area_ha": 120169.90228649013, + "CO2e_production_based": 2574523.600067515, + "CO2e_total": 2574523.600067515, + "area_ha": 98291.80288009564, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 3909413.8480192185, + "CO2e_production_based": 3197667.0365439854, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 3909413.8480192185, - "area_ha": 6153515.54771351, + "CO2e_total": 3197667.0365439854, + "area_ha": 5033208.197119904, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 2402267.3873340418, + "CO2e_production_based": 1964911.2465631561, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 2402267.3873340418, - "area_ha": 91715.2954025855, + "CO2e_total": 1964911.2465631561, + "area_ha": 75017.63391060154, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 745301.7933003121, + "CO2e_production_based": 609612.3535043587, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 745301.7933003121, - "area_ha": 28454.606883904642, + "CO2e_total": 609612.3535043587, + "area_ha": 23274.168969494105, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -69017838.14293706, - "CO2e_total": -48352563.789454654, + "CO2e_production_based": -71714811.8511999, + "CO2e_total": -51049537.497717485, "invest": 5381460730.564978, - "change_CO2e_t": -44358475.13983238, - "change_CO2e_pct": 11.106031696123562, - "CO2e_total_2021_estimated": -3607479.3906355435, - "cost_climate_saved": 187593766342.04913, + "change_CO2e_t": -43796227.39262855, + "change_CO2e_pct": 6.038102157234537, + "CO2e_total_2021_estimated": -6551223.323616363, + "cost_climate_saved": 186559182174.91895, "invest_pa": 413958517.73576754, "cost_wage": 192471983.2368819, "demand_emplo": 3537.1133430427526, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 42415356.550000004, + "area_ha": 35758154.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -69017838.14293706, - "CO2e_total": -48352563.789454654, + "CO2e_production_based": -71714811.8511999, + "CO2e_total": -51049537.497717485, "invest": 5381460730.564978, - "change_CO2e_t": -44358475.13983238, - "change_CO2e_pct": 11.106031696123562, - "CO2e_total_2021_estimated": -3607479.3906355435, - "cost_climate_saved": 187593766342.04913, + "change_CO2e_t": -43796227.39262855, + "change_CO2e_pct": 6.038102157234537, + "CO2e_total_2021_estimated": -6551223.323616363, + "cost_climate_saved": 186559182174.91895, "invest_pa": 413958517.73576754, "cost_wage": 192471983.2368819, "demand_emplo": 3537.1133430427526, @@ -7333,24 +7333,24 @@ "prod_volume": null }, "g_water": { - "area_ha": 6273685.45, + "area_ha": 758668.3500000002, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 2246039.615591387, - "CO2e_total": 2246039.615591387, + "CO2e_production_based": 271610.55216680525, + "CO2e_total": 271610.55216680525, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 2028633.3966481104, - "cost_climate_saved": -911475572.9196866, + "CO2e_total_2021_estimated": 245319.91029131334, + "cost_climate_saved": -110223516.06299986, "invest_pa": 0.0, "cost_wage": null, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": 0.0, - "area_ha_change": 0.0, + "demand_change": 1.5344692028728337e-16, + "area_ha_change": 1.1641532182693481e-10, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7364,18 +7364,18 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 6040060.757032833, + "area_ha": 730416.4298574853, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 2162399.732819669, - "CO2e_total": 2162399.732819669, + "CO2e_production_based": 261496.09355036114, + "CO2e_total": 261496.09355036114, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 1953089.466654799, - "cost_climate_saved": -877533290.8962176, + "CO2e_total_2021_estimated": 236184.48436387206, + "cost_climate_saved": -106118921.51435545, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7395,18 +7395,18 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 233624.69296716692, + "area_ha": 28251.920142514817, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 83639.88277171776, - "CO2e_total": 83639.88277171776, + "CO2e_production_based": 10114.45861644411, + "CO2e_total": 10114.45861644411, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 75543.9299933113, - "cost_climate_saved": -33942282.02346907, + "CO2e_total_2021_estimated": 9135.425927441262, + "cost_climate_saved": -4104594.5486444407, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7426,18 +7426,18 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 6273685.45, + "area_ha": 5131500.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 3968723.1397467647, - "CO2e_total": 3968723.1397467647, + "CO2e_production_based": 3246178.4949085265, + "CO2e_total": 3246178.4949085265, "invest": 0, - "change_CO2e_t": -3088259.8889068076, + "change_CO2e_t": -2526012.1417029733, "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 6373899.797727354, - "cost_climate_saved": 10083703138.58362, + "CO2e_total_2021_estimated": 5213469.351103332, + "cost_climate_saved": 8247866914.596721, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7457,18 +7457,18 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 120169.90228649013, + "area_ha": 98291.80288009564, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 3147569.180634354, - "CO2e_total": 3147569.180634354, + "CO2e_production_based": 2574523.600067515, + "CO2e_total": 2574523.600067515, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 2842899.080572951, - "cost_climate_saved": -1277329394.5074308, + "CO2e_total_2021_estimated": 2325321.6547476253, + "cost_climate_saved": -1044779155.7536371, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 6153515.54771351, + "area_ha": 5033208.197119904, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 821153.9591124107, - "CO2e_total": 821153.9591124107, + "CO2e_production_based": 671654.8948410117, + "CO2e_total": 671654.8948410117, "invest": null, - "change_CO2e_t": -3088259.8889068076, - "change_CO2e_pct": -0.7899547116178389, - "CO2e_total_2021_estimated": 3531000.717154403, - "cost_climate_saved": 11361032533.091055, + "change_CO2e_t": -2526012.1417029737, + "change_CO2e_pct": -0.789954711617839, + "CO2e_total_2021_estimated": 2888147.6963557075, + "cost_climate_saved": 9292646070.350363, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,18 +7519,18 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 91715.2954025855, + "area_ha": 75017.63391060154, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 2402267.3873340418, - "CO2e_total": 2402267.3873340418, + "CO2e_production_based": 1964911.2465631561, + "CO2e_total": 1964911.2465631561, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 2169739.0445810473, - "cost_climate_saved": -974875076.9919294, + "CO2e_total_2021_estimated": 1774716.9500293715, + "cost_climate_saved": -797389588.2178919, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7550,18 +7550,18 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 28454.606883904642, + "area_ha": 23274.168969494105, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 745301.7933003121, - "CO2e_total": 745301.7933003121, + "CO2e_production_based": 609612.3535043587, + "CO2e_total": 609612.3535043587, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 673160.035991904, - "cost_climate_saved": -302454317.5155012, + "CO2e_total_2021_estimated": 550604.7047182537, + "cost_climate_saved": -247389567.5357451, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7798,18 +7798,18 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 178305.52676775318, + "area_ha": 21562.247719762894, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 63835.090233805735, - "CO2e_total": 63835.090233805735, + "CO2e_production_based": 7719.491671324152, + "CO2e_total": 7719.491671324152, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 57656.14952977882, - "cost_climate_saved": -25905208.901632838, + "CO2e_total_2021_estimated": 6972.280676123247, + "cost_climate_saved": -3132682.0973797943, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7829,18 +7829,18 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 55319.16619941373, + "area_ha": 6689.6724227519235, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 19804.79253791203, - "CO2e_total": 19804.79253791203, + "CO2e_production_based": 2394.966945119959, + "CO2e_total": 2394.966945119959, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 17887.78046353249, - "cost_climate_saved": -8037073.121836227, + "CO2e_total_2021_estimated": 2163.145251318016, + "cost_climate_saved": -971912.4512646449, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 6336451721.0, "nonCO2_budget_2016_to_year_target": 1586688275.0, "GHG_budget_2016_to_year_target": 7923139996.0, - "GHG_budget_2022_to_year_target": 2614758770.125638, - "GHG_budget_after_year_target": -3319387347.760818, - "CO2e_w_lulucf_change_pa": 56515677.313204326, - "CO2e_lulucf_2015": -4219064.659089135, - "CO2e_lulucf_2016": -4383318.988330957, - "CO2e_lulucf_2017": -4486196.367417257, - "CO2e_lulucf_2018": -3994088.6496222783, - "CO2e_lulucf_2019": -3596121.3785071196, - "CO2e_lulucf_2020": -3607479.3906355435, - "CO2e_lulucf_2021": -3607479.3906355435, + "GHG_budget_2022_to_year_target": 2634077579.8345175, + "GHG_budget_after_year_target": -3279462330.521073, + "CO2e_w_lulucf_change_pa": 56319427.717672266, + "CO2e_lulucf_2015": -7661869.079618168, + "CO2e_lulucf_2016": -7960156.796944367, + "CO2e_lulucf_2017": -8146983.279471813, + "CO2e_lulucf_2018": -7253310.105088932, + "CO2e_lulucf_2019": -6530597.0452906145, + "CO2e_lulucf_2020": -6551223.323616363, + "CO2e_lulucf_2021": -6551223.323616363, "CO2e_wo_lulucf_2015": 963500372.3499706, "CO2e_wo_lulucf_2016": 967449153.1014882, "CO2e_wo_lulucf_2017": 950516065.2161345, @@ -8675,27 +8675,27 @@ "CO2e_wo_lulucf_2019": 862849083.5937303, "CO2e_wo_lulucf_2020": 787939455.4354174, "CO2e_wo_lulucf_2021": 851342639.0887004, - "CO2e_w_lulucf_2015": 959281307.6908815, - "CO2e_w_lulucf_2016": 963065834.1131573, - "CO2e_w_lulucf_2017": 946029868.8487173, - "CO2e_w_lulucf_2018": 907965424.9544175, - "CO2e_w_lulucf_2019": 859252962.2152232, - "CO2e_w_lulucf_2020": 784331976.0447819, - "CO2e_w_lulucf_2021": 847735159.6980649, - "CO2e_w_lulucf_2022": 791219482.3848606, - "CO2e_w_lulucf_2023": 734703805.0716563, - "CO2e_w_lulucf_2024": 678188127.758452, - "CO2e_w_lulucf_2025": 621672450.4452478, - "CO2e_w_lulucf_2026": 565156773.1320435, - "CO2e_w_lulucf_2027": 508641095.81883913, - "CO2e_w_lulucf_2028": 452125418.5056348, - "CO2e_w_lulucf_2029": 395609741.19243044, - "CO2e_w_lulucf_2030": 339094063.8792261, - "CO2e_w_lulucf_2031": 282578386.56602174, - "CO2e_w_lulucf_2032": 226062709.25281742, - "CO2e_w_lulucf_2033": 169547031.9396131, - "CO2e_w_lulucf_2034": 113031354.62640879, - "CO2e_w_lulucf_2035": 56515677.31320446, + "CO2e_w_lulucf_2015": 955838503.2703524, + "CO2e_w_lulucf_2016": 959488996.3045439, + "CO2e_w_lulucf_2017": 942369081.9366628, + "CO2e_w_lulucf_2018": 904706203.4989508, + "CO2e_w_lulucf_2019": 856318486.5484397, + "CO2e_w_lulucf_2020": 781388232.111801, + "CO2e_w_lulucf_2021": 844791415.765084, + "CO2e_w_lulucf_2022": 788471988.0474118, + "CO2e_w_lulucf_2023": 732152560.3297396, + "CO2e_w_lulucf_2024": 675833132.6120673, + "CO2e_w_lulucf_2025": 619513704.8943951, + "CO2e_w_lulucf_2026": 563194277.1767229, + "CO2e_w_lulucf_2027": 506874849.4590506, + "CO2e_w_lulucf_2028": 450555421.7413783, + "CO2e_w_lulucf_2029": 394235994.023706, + "CO2e_w_lulucf_2030": 337916566.30603373, + "CO2e_w_lulucf_2031": 281597138.58836144, + "CO2e_w_lulucf_2032": 225277710.87068918, + "CO2e_w_lulucf_2033": 168958283.15301692, + "CO2e_w_lulucf_2034": 112638855.43534467, + "CO2e_w_lulucf_2035": 56319427.7176724, "CO2e_w_lulucf_2036": 1.341104507446289e-07, "CO2e_w_lulucf_2037": 0, "CO2e_w_lulucf_2038": 0, @@ -8712,31 +8712,31 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -48352563.789454654, + "CO2e_lulucf_203X": -51049537.497717485, "CO2e_wo_lulucf_203X": 45426622.01735288, - "CO2e_w_lulucf_203X": -2925941.772101775, - "change_CO2e_t": -910891366.7265192, - "change_CO2e_pct": -1.0032225255408251, - "cost_climate_saved": 3566643708829.4463, + "CO2e_w_lulucf_203X": -5622915.480364606, + "change_CO2e_t": -910329118.9793154, + "change_CO2e_pct": -1.0062151839554299, + "cost_climate_saved": 3565609124662.316, "z": { "energy_18": 2572665401.1253977, "pct_energy_18": null, - "CO2e_production_based_18": 121790710.10104164, + "CO2e_production_based_18": 118531488.64557499, "CO2e_combustion_based_18": 786174714.8533759, - "CO2e_total_18": 907965424.9544175, + "CO2e_total_18": 904706203.4989508, "pct_CO2e_total_18": 1, "energy_30": 1808982824.3572953, "pct_energy_30": null, - "CO2e_production_based_30": -80636493.92236987, + "CO2e_production_based_30": -83333467.6306327, "CO2e_combustion_based_30": 77710552.1502681, "CO2e_combustion_based_per_MWh": 0.04295814813934317, - "CO2e_total_30": -2925941.7721017674, + "CO2e_total_30": -5622915.480364598, "change_energy_MWh": -763682576.7681024, "change_energy_pct": 0.7031551104803471, - "change_CO2e_t": -910891366.7265192, - "change_CO2e_pct": -0.0032225255408251455, - "CO2e_total_2021_estimated": 847614032.8062947, - "cost_climate_saved": 3565888843419.927, + "change_CO2e_t": -910329118.9793154, + "change_CO2e_pct": -0.0062151839554299235, + "CO2e_total_2021_estimated": 844571447.9613755, + "cost_climate_saved": 3564439868729.4956, "invest_pa": 368970966919.0831, "invest_pa_com": 58213131307.85254, "invest_pa_outside": 21254355706.80919, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 8475446.755246408, "CO2e_combustion_based_18": 333921412.27138937, "CO2e_total_18": 342396859.02663577, - "pct_CO2e_total_18": 0.37710341122716773, + "pct_CO2e_total_18": 0.3784619335010814, "energy_30": 1808982824.3572953, "pct_energy_30": 1, "CO2e_production_based_30": -50299869.109568805, @@ -8787,22 +8787,22 @@ "d": { "energy_18": 2579171234.459642, "pct_energy_18": 1, - "CO2e_production_based_18": 113315263.34579524, + "CO2e_production_based_18": 110056041.89032859, "CO2e_combustion_based_18": 452253302.5819865, - "CO2e_total_18": 565568565.9277817, - "pct_CO2e_total_18": 0.6228965887728323, + "CO2e_total_18": 562309344.4723151, + "pct_CO2e_total_18": 0.6215380664989186, "energy_30": 1119053868.8128471, "pct_energy_30": 1, - "CO2e_production_based_30": -30336624.812801056, + "CO2e_production_based_30": -33033598.521063887, "CO2e_combustion_based_30": 73208767.45580646, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 42872142.6430054, + "CO2e_total_30": 40175168.93474257, "change_energy_MWh": -1460117365.6467948, "change_energy_pct": 0.43388118394833847, - "change_CO2e_t": -522696423.28477633, - "change_CO2e_pct": 0.07580361644158246, - "CO2e_total_2021_estimated": 527975889.63102454, - "cost_climate_saved": 2033797459247.27, + "change_CO2e_t": -522134175.5375725, + "change_CO2e_pct": 0.07144673893414298, + "CO2e_total_2021_estimated": 524933304.7861054, + "cost_climate_saved": 2032348484556.8386, "invest_pa": 282729236265.93744, "invest_pa_com": 55070484393.76204, "invest_pa_outside": 9484650357.440313, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.2997513687970373, + "pct_CO2e_total_18": 0.3008312288540485, "energy_30": null, "pct_energy_30": 0.6280171609600099, "CO2e_production_based_30": null, @@ -8847,7 +8847,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.17852722319091097, - "cost_climate_saved_pct": 0.2942548015275116, + "cost_climate_saved_pct": 0.2943744185713259, "demand_emplo_new_pct": 0.12108870352438478 }, "h": { @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06386659050280886, + "pct_CO2e_total_18": 0.06409667112041623, "energy_30": null, "pct_energy_30": 0.17786926678229717, "CO2e_production_based_30": null, @@ -8880,7 +8880,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.006064591386194417, - "cost_climate_saved_pct": 0.06281942104388476, + "cost_climate_saved_pct": 0.06284495766520881, "demand_emplo_new_pct": 0.01242960037072453 }, "f": { @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.01348545192732152, + "pct_CO2e_total_18": 0.013534033526616635, "energy_30": null, "pct_energy_30": 0.19411357225769296, "CO2e_production_based_30": null, @@ -8913,7 +8913,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.0504178685517562, - "cost_climate_saved_pct": 0.07257780850629658, + "cost_climate_saved_pct": 0.07260731199393713, "demand_emplo_new_pct": 0.09896860321888523 }, "rb": { @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.13064321172662807, + "pct_CO2e_total_18": 0.13111385640334602, "energy_30": null, "pct_energy_30": 0.5637279275331928, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.09452537754688406, + "pct_CO2e_total_18": 0.09486590703302596, "energy_30": null, "pct_energy_30": 0.334013933405221, "CO2e_production_based_30": null, @@ -8979,7 +8979,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.306056399187269, - "cost_climate_saved_pct": 0.07812167879255764, + "cost_climate_saved_pct": 0.07815343590994864, "demand_emplo_new_pct": 0.45536838934487694 }, "b": { @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.036117834179744, + "pct_CO2e_total_18": 0.036247949370320054, "energy_30": null, "pct_energy_30": 0.22971399412797183, "CO2e_production_based_30": null, @@ -9012,7 +9012,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.1101041394784217, - "cost_climate_saved_pct": 0.02803781672108294, + "cost_climate_saved_pct": 0.02804921432864541, "demand_emplo_new_pct": 0.16880451898896165 }, "t": { @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.23663425436156568, + "pct_CO2e_total_18": 0.2374867338028813, "energy_30": null, "pct_energy_30": 0.17426303669264182, "CO2e_production_based_30": null, @@ -9045,7 +9045,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.30839889121039854, - "cost_climate_saved_pct": 0.2137196777817541, + "cost_climate_saved_pct": 0.2138065566225699, "demand_emplo_new_pct": 0.10351284459135657 }, "i": { @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17144609114142753, + "pct_CO2e_total_18": 0.17206372897406638, "energy_30": null, "pct_energy_30": 0.23054100181404805, "CO2e_production_based_30": null, @@ -9078,7 +9078,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.02775328643283659, - "cost_climate_saved_pct": 0.14687244544793301, + "cost_climate_saved_pct": 0.14693215032836676, "demand_emplo_new_pct": 0.017765071260849814 }, "a": { @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07785742613272353, + "pct_CO2e_total_18": 0.07813790900411072, "energy_30": null, "pct_energy_30": 0.02824571028302803, "CO2e_production_based_30": null, @@ -9111,7 +9111,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.011537072271657985, - "cost_climate_saved_pct": 0.04473268565036153, + "cost_climate_saved_pct": 0.044750869862111325, "demand_emplo_new_pct": 0.018535110156617098 }, "l": { @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.004398943549885496, + "pct_CO2e_total_18": -0.00801731001405402, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9144,7 +9144,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.0011280416028852907, - "cost_climate_saved_pct": 0.05260785587532059, + "cost_climate_saved_pct": 0.05233898986810959, "demand_emplo_new_pct": 0.003501760442425424 }, "w": { @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.01071454896037302, + "pct_CO2e_total_18": 0.010753148328568172, "energy_30": null, "pct_energy_30": 0.0032223236770893894, "CO2e_production_based_30": null, @@ -9177,14 +9177,14 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 1.2486687669323693e-05, - "cost_climate_saved_pct": 0.006467499326412804, + "cost_climate_saved_pct": 0.00647012841911165, "demand_emplo_new_pct": 2.5398100917852508e-05 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 10.93681079528443, - "CO2e_per_capita_com_pct_of_nat": 1.0840032102931905, + "CO2e_per_capita_com": 10.897552154571146, + "CO2e_per_capita_com_pct_of_nat": 1.0801120857815278, "GHG_budget_2022_to_year_target_nat": 3027300996.0, - "CO2e_2022_to_year_target": 5934146117.886456 + "CO2e_2022_to_year_target": 5913539910.355591 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -24659363.0031047, + "CO2e_pb": -27918584.458571352, "CO2e_cb": 20665274.353482414, - "CO2e_total": -3994088.6496222876 + "CO2e_total": -7253310.105088938 }, "forest": { "CO2e_pb": -67100295.05882475, @@ -9599,10 +9599,10 @@ "CO2e_pb": 4081045.774120587 }, "water": { - "CO2e_pb": 2246039.615591387 + "CO2e_pb": 271610.55216680525 }, "settlement": { - "CO2e_pb": 7056983.028653572 + "CO2e_pb": 5772190.6366115 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 112062270.10104164, + "CO2e_pb": 108803048.645575, "CO2e_cb": 784666190.2675921, - "CO2e_total": 896728460.3686337, + "CO2e_total": 893469238.9131671, "energy": 2569072112.5142865 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2021/production_03159016_2021.json b/tests/end_to_end_expected/2021/production_03159016_2021.json index 55832d64..a00a137b 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2021.json +++ b/tests/end_to_end_expected/2021/production_03159016_2021.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 50108201.67929578, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 57544417.40108848, "invest_pa": -1316243.2814421982, "cost_wage": -629210.3313454882, "demand_emplo": -11.468042601776617, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 50108201.67929578, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 57544417.40108848, "invest_pa": -1316243.2814421982, "cost_wage": -629210.3313454882, "demand_emplo": -11.468042601776617, @@ -7333,17 +7333,17 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 459.6127238888304, + "CO2e_total_2021_estimated": 26.49271036592417, "cost_climate_saved": 0.0, "invest_pa": -0.0, "cost_wage": null, @@ -7364,17 +7364,17 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 442.49728474893357, + "CO2e_total_2021_estimated": 25.506152883175794, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7395,17 +7395,17 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 17.115439139896836, + "CO2e_total_2021_estimated": 0.9865574827483763, "cost_climate_saved": 0.0, "invest_pa": -0.0, "cost_wage": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1444.088149523891, - "cost_climate_saved": 3512108.6541231284, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4501.667529517535, + "cost_climate_saved": 10948324.375915846, "invest_pa": -0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,17 +7457,17 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 644.0949815388632, + "CO2e_total_2021_estimated": 2007.8424334931688, "cost_climate_saved": 0.0, "invest_pa": -0.0, "cost_wage": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 799.9931679850276, - "cost_climate_saved": 3512108.6541231284, + "CO2e_total_2021_estimated": 2493.8250960243654, + "cost_climate_saved": 10948324.375915842, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,17 +7519,17 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 491.58200493769476, + "CO2e_total_2021_estimated": 1532.4125126660338, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7550,17 +7550,17 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 152.51297660116845, + "CO2e_total_2021_estimated": 475.42992082713505, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7798,17 +7798,17 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 13.062734734678134, + "CO2e_total_2021_estimated": 0.7529540196028833, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7829,17 +7829,17 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 4.052704405218701, + "CO2e_total_2021_estimated": 0.23360346314549293, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 6477.8869168481615, - "CO2e_production_based": -15428.330038033215, + "prod_volume": 7018.010900842167, + "CO2e_production_based": -16714.73889226055, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -15428.330038033215, - "change_CO2e_t": -15428.330038033215, + "CO2e_total": -16714.73889226055, + "change_CO2e_t": -16714.73889226055, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 85742944.1863696, - "invest": 6672223.524353607, - "invest_pa": -6672223.524353607, + "cost_climate_saved": 92892161.393738, + "invest": 7228551.227867432, + "invest_pa": -7228551.227867432, "invest_per_CO2e": -432.4656983552689, "pct_of_wage": 0.255, - "cost_wage": -1701416.9987101697, + "cost_wage": -1843280.563106195, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": -36.05075664693724, - "demand_emplo_new": -36.05075664693724, + "demand_emplo": -39.056656341712426, + "demand_emplo_new": -39.056656341712426, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 17105.282849878822, - "CO2e_production_based": -5226.180904331959, - "CO2e_total": -5226.180904331959, + "prod_volume": 17645.406833872825, + "CO2e_production_based": -6512.589758559294, + "CO2e_total": -6512.589758559294, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19355.906267543967, - "change_CO2e_pct": -1.3787593622423362, + "change_CO2e_t": -20642.315121771302, + "change_CO2e_pct": -1.4703928009933511, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 107570449.0818756, - "invest_pa": -6758185.054689607, + "cost_climate_saved": 114719666.28924401, + "invest_pa": -7314512.758203432, "invest_pa_com": -85961.53033600001, - "invest": 6758185.054689607, + "invest": 7314512.758203432, "invest_com": 85961.53033600001, - "cost_wage": -1725400.2656739138, - "demand_emplo": -36.53202684788494, - "demand_emplo_new": -36.53202684788494 + "cost_wage": -1867263.8300699391, + "demand_emplo": -39.53792654266013, + "demand_emplo_new": -39.53792654266013 }, "p": { "energy": 5203.577014009866, - "prod_volume": 17105.282849878822, - "CO2e_production_based": -5226.180904331959, - "CO2e_total": -5226.180904331959, + "prod_volume": 17645.406833872825, + "CO2e_production_based": -6512.589758559294, + "CO2e_total": -6512.589758559294, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19355.906267543967, - "change_CO2e_pct": -1.3787593622423362, + "change_CO2e_t": -20642.315121771302, + "change_CO2e_pct": -1.4703928009933511, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 107570449.0818756, - "invest_pa": -6758185.054689607, + "cost_climate_saved": 114719666.28924401, + "invest_pa": -7314512.758203432, "invest_pa_com": -85961.53033600001, - "invest": 6758185.054689607, + "invest": 7314512.758203432, "invest_com": 85961.53033600001, - "cost_wage": -1725400.2656739138, - "demand_emplo": -36.53202684788494, - "demand_emplo_new": -36.53202684788494 + "cost_wage": -1867263.8300699391, + "demand_emplo": -39.53792654266013, + "demand_emplo_new": -39.53792654266013 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.171654996, "nonCO2_budget_2016_to_year_target": 895482.7628942638, "GHG_budget_2016_to_year_target": 10039308.934549259, - "GHG_budget_2022_to_year_target": 4937872.97879673, - "GHG_budget_after_year_target": 4937872.97879673, - "CO2e_w_lulucf_change_pa": 824215.5896444515, - "CO2e_lulucf_2015": -9028.292830292728, - "CO2e_lulucf_2016": -9379.777413455917, - "CO2e_lulucf_2017": -9599.922677644563, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -7695.268852657874, - "CO2e_lulucf_2020": -7719.573637663839, - "CO2e_lulucf_2021": -7719.573637663839, + "GHG_budget_2022_to_year_target": 4920930.787394831, + "GHG_budget_after_year_target": 4920930.787394831, + "CO2e_w_lulucf_change_pa": 826840.0490109223, + "CO2e_lulucf_2015": -5958.902110823803, + "CO2e_lulucf_2016": -6190.890844896049, + "CO2e_lulucf_2017": -6336.192299348214, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -5079.072497028531, + "CO2e_lulucf_2020": -5095.114271193101, + "CO2e_lulucf_2021": -5095.114271193101, "CO2e_wo_lulucf_2015": 941536.113416536, "CO2e_wo_lulucf_2016": 945394.8765143125, "CO2e_wo_lulucf_2017": 928847.800650884, @@ -8675,13 +8675,13 @@ "CO2e_wo_lulucf_2019": 843179.3032424201, "CO2e_wo_lulucf_2020": 769977.3386374316, "CO2e_wo_lulucf_2021": 831935.1632821154, - "CO2e_w_lulucf_2015": 932507.8205862433, - "CO2e_w_lulucf_2016": 936015.0991008566, - "CO2e_w_lulucf_2017": 919247.8779732395, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 835484.0343897622, - "CO2e_w_lulucf_2020": 762257.7649997678, - "CO2e_w_lulucf_2021": 824215.5896444515, + "CO2e_w_lulucf_2015": 935577.2113057122, + "CO2e_w_lulucf_2016": 939203.9856694164, + "CO2e_w_lulucf_2017": 922511.6083515359, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 838100.2307453916, + "CO2e_w_lulucf_2020": 764882.2243662386, + "CO2e_w_lulucf_2021": 826840.0490109223, "CO2e_w_lulucf_2022": 0.0, "CO2e_w_lulucf_2023": 0, "CO2e_w_lulucf_2024": 0, @@ -8712,18 +8712,18 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 4581084346.6195345, + "cost_climate_saved": 4595669779.548696, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 3720258.4530391702, "pct_energy_30": null, @@ -8733,19 +8733,19 @@ "CO2e_total_30": 0.0, "change_energy_MWh": 1125697.4093050468, "change_energy_pct": 1.433868153545129, - "change_CO2e_t": -824215.5896444516, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 824215.5896444516, - "cost_climate_saved": 4580578139.44904, - "invest_pa": -3266618477.9239845, + "CO2e_total_2021_estimated": 826840.0490109223, + "cost_climate_saved": 4595163572.378201, + "invest_pa": -3267174805.627498, "invest_pa_com": -702188588.9163088, "invest_pa_outside": -1390761159.8191042, - "invest": 3229099138.876528, + "invest": 3229655466.580042, "invest_com": 702188588.9163088, "invest_outside": 1292506020.9380622, - "cost_wage": -645305019.5533141, - "demand_emplo": -13149.596314144483, - "demand_emplo_new": -7299.963528406104, + "cost_wage": -645446883.1177101, + "demand_emplo": -13152.602213839258, + "demand_emplo_new": -7302.96942810088, "demand_emplo_com": -225.17905658692217, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 3720258.4530391702, "pct_energy_30": 1, "CO2e_production_based_30": -175721.30423859903, @@ -8787,10 +8787,10 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 1780644.7255923823, "pct_energy_30": 1, "CO2e_production_based_30": -20348.653909752822, @@ -8799,19 +8799,19 @@ "CO2e_total_30": 165106.85345411146, "change_energy_MWh": -813917.5744963256, "change_energy_pct": 0.6862986969060262, - "change_CO2e_t": -273012.21833474, - "change_CO2e_pct": 0.376853837428204, - "CO2e_total_2021_estimated": 438119.07178885146, - "cost_climate_saved": 1517265403.3953178, - "invest_pa": -2081075918.822195, + "change_CO2e_t": -275636.6777012107, + "change_CO2e_pct": 0.37460981678237326, + "CO2e_total_2021_estimated": 440743.5311553222, + "cost_climate_saved": 1531850836.3244786, + "invest_pa": -2081632246.525709, "invest_pa_com": -646137517.8281394, "invest_pa_outside": -47836178.72795104, - "invest": 2043556579.7747388, + "invest": 2044112907.4782526, "invest_com": 646137517.8281394, "invest_outside": 47836178.72795104, - "cost_wage": -326492417.8615794, - "demand_emplo": -6065.350226531554, - "demand_emplo_new": -2535.8331358525575, + "cost_wage": -326634281.42597544, + "demand_emplo": -6068.356126226328, + "demand_emplo_new": -2538.8390355473325, "demand_emplo_com": -226.24915256906502, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.6218985610143407, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10984721022474055, - "cost_climate_saved_pct": 0.38466221891304964, - "demand_emplo_new_pct": 0.03791185190612256 + "invest_pct": 0.10982828837786428, + "cost_climate_saved_pct": 0.3834412689063811, + "demand_emplo_new_pct": 0.037896247400969564 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699477, + "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, "pct_energy_30": 0.08405297141039696, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013657776146071204, - "cost_climate_saved_pct": 0.059330048330664034, - "demand_emplo_new_pct": 0.03240728246839953 + "invest_pct": 0.013655423511458292, + "cost_climate_saved_pct": 0.05914172980250272, + "demand_emplo_new_pct": 0.032393943642126284 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.2940484675752622, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.2436384515089756, - "cost_climate_saved_pct": 0.2247688897097583, - "demand_emplo_new_pct": 0.5823047279249327 + "invest_pct": 0.24359648331093767, + "cost_climate_saved_pct": 0.2240554544829625, + "demand_emplo_new_pct": 0.5820650514999978 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.8264628197484384, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.5616382644669153, "CO2e_production_based_30": null, @@ -8978,8 +8978,8 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08804674567998261, - "cost_climate_saved_pct": 0.023397658140453925, + "invest_pct": 0.08803157909508434, + "cost_climate_saved_pct": 0.02332339201953532, "demand_emplo_new_pct": -0.0 }, "b": { @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.2648245552815231, "CO2e_production_based_30": null, @@ -9011,8 +9011,8 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.052731793867051, - "cost_climate_saved_pct": 0.008243321389793697, + "invest_pct": 0.0527227104963671, + "cost_climate_saved_pct": 0.008217156399287794, "demand_emplo_new_pct": -0.0 }, "t": { @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.08611806346240929, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4712631374952666, - "cost_climate_saved_pct": 0.17761680091963816, - "demand_emplo_new_pct": 0.34014060423589737 + "invest_pct": 0.47118195956723474, + "cost_climate_saved_pct": 0.17705303036041853, + "demand_emplo_new_pct": 0.34000060248064984 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.08043684794973098, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.014501271302857905, - "cost_climate_saved_pct": 0.0709790864880257, - "demand_emplo_new_pct": -0.0001235495472177659 + "invest_pct": 0.014498773371098487, + "cost_climate_saved_pct": 0.07075379293992065, + "demand_emplo_new_pct": -0.00012349869426679468 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.004059969438973107, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0038130933546933077, - "cost_climate_saved_pct": 0.016689180036638034, - "demand_emplo_new_pct": 0.000783698181122304 + "invest_pct": 0.0038124365262819644, + "cost_climate_saved_pct": 0.016636207185458093, + "demand_emplo_new_pct": 0.0007833756112215775 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0004076193467073752, - "cost_climate_saved_pct": 0.010939274509423143, - "demand_emplo_new_pct": 0.0015709725887193004 + "invest_pct": 0.0004075491318075482, + "cost_climate_saved_pct": 0.012522822418551403, + "demand_emplo_new_pct": 0.0015703259769442653 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.0029222994004481986, "CO2e_production_based_30": null, @@ -9176,13 +9176,13 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.002092901073653912, - "cost_climate_saved_pct": 0.023484033195603198, - "demand_emplo_new_pct": 0.005004412242024098 + "invest_pct": 0.0022647966118655195, + "cost_climate_saved_pct": 0.024965306344877623, + "demand_emplo_new_pct": 0.005413952082357529 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 2061160748.0, "CO2e_2022_to_year_target": 0.0 }, @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.18265292439, + "CO2e_pb": 40288.642019395134, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2021/production_03159016_2025.json b/tests/end_to_end_expected/2021/production_03159016_2025.json index 2130f48f..5897b372 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2025.json +++ b/tests/end_to_end_expected/2021/production_03159016_2025.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 46591836.64916975, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 53506212.67118754, "invest_pa": 438747.76048073266, "cost_wage": 209736.7771151627, "demand_emplo": 3.822680867258872, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 46591836.64916975, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 53506212.67118754, "invest_pa": 438747.76048073266, "cost_wage": 209736.7771151627, "demand_emplo": 3.822680867258872, @@ -7333,17 +7333,17 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 459.6127238888304, + "CO2e_total_2021_estimated": 26.49271036592417, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": null, @@ -7364,17 +7364,17 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 442.49728474893357, + "CO2e_total_2021_estimated": 25.506152883175794, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7395,17 +7395,17 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 17.115439139896836, + "CO2e_total_2021_estimated": 0.9865574827483763, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1444.088149523891, - "cost_climate_saved": 3265644.8889215053, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4501.667529517535, + "cost_climate_saved": 10180020.910939295, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,17 +7457,17 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 644.0949815388632, + "CO2e_total_2021_estimated": 2007.8424334931688, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 799.9931679850276, - "cost_climate_saved": 3265644.8889215053, + "CO2e_total_2021_estimated": 2493.8250960243654, + "cost_climate_saved": 10180020.910939293, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,17 +7519,17 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 491.58200493769476, + "CO2e_total_2021_estimated": 1532.4125126660338, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7550,17 +7550,17 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 152.51297660116845, + "CO2e_total_2021_estimated": 475.42992082713505, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7798,17 +7798,17 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 13.062734734678134, + "CO2e_total_2021_estimated": 0.7529540196028833, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7829,17 +7829,17 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 4.052704405218701, + "CO2e_total_2021_estimated": 0.23360346314549293, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 5152.023886353955, - "CO2e_production_based": -12270.532953541291, + "prod_volume": 5692.147870347961, + "CO2e_production_based": -13556.941807768626, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -12270.532953541291, - "change_CO2e_t": -12270.532953541291, + "CO2e_total": -13556.941807768626, + "change_CO2e_t": -13556.941807768626, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 63407979.037424624, - "invest": 5306584.602944574, - "invest_pa": 1768861.534314858, + "cost_climate_saved": 70055496.79164438, + "invest": 5862912.3064584, + "invest_pa": 1954304.1021528, "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 451059.6912502888, + "cost_wage": 498347.546048964, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 9.557353179634488, - "demand_emplo_new": 9.557353179634488, + "demand_emplo": 10.559319744559552, + "demand_emplo_new": 10.559319744559552, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 15779.419819384613, - "CO2e_production_based": -4064.9244813710866, - "CO2e_total": -4064.9244813710866, + "prod_volume": 16319.54380337862, + "CO2e_production_based": -5351.333335598421, + "CO2e_total": -5351.333335598421, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -18194.649844583095, - "change_CO2e_pct": -1.2960407778996301, + "change_CO2e_t": -19481.05869881043, + "change_CO2e_pct": -1.387674216650645, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 94020853.07188314, - "invest_pa": 1797515.3777601914, + "cost_climate_saved": 100668370.82610291, + "invest_pa": 1982957.9455981334, "invest_pa_com": 28653.843445333336, - "invest": 5392546.133280574, + "invest": 5948873.8367944, "invest_com": 85961.53033600001, - "cost_wage": 459054.1135715368, - "demand_emplo": 9.71777657995039, - "demand_emplo_new": 9.71777657995039 + "cost_wage": 506341.968370212, + "demand_emplo": 10.719743144875455, + "demand_emplo_new": 10.719743144875455 }, "p": { "energy": 5203.577014009866, - "prod_volume": 15779.419819384613, - "CO2e_production_based": -4064.9244813710866, - "CO2e_total": -4064.9244813710866, + "prod_volume": 16319.54380337862, + "CO2e_production_based": -5351.333335598421, + "CO2e_total": -5351.333335598421, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -18194.649844583095, - "change_CO2e_pct": -1.2960407778996301, + "change_CO2e_t": -19481.05869881043, + "change_CO2e_pct": -1.387674216650645, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 94020853.07188314, - "invest_pa": 1797515.3777601914, + "cost_climate_saved": 100668370.82610291, + "invest_pa": 1982957.9455981334, "invest_pa_com": 28653.843445333336, - "invest": 5392546.133280574, + "invest": 5948873.8367944, "invest_com": 85961.53033600001, - "cost_wage": 459054.1135715368, - "demand_emplo": 9.71777657995039, - "demand_emplo_new": 9.71777657995039 + "cost_wage": 506341.968370212, + "demand_emplo": 10.719743144875455, + "demand_emplo_new": 10.719743144875455 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.172232216, "nonCO2_budget_2016_to_year_target": 1372104.9310517074, "GHG_budget_2016_to_year_target": 10515931.103283923, - "GHG_budget_2022_to_year_target": 5414495.147531394, - "GHG_budget_after_year_target": 3766063.968242491, - "CO2e_w_lulucf_change_pa": 164843.1179288903, - "CO2e_lulucf_2015": -9028.292830292728, - "CO2e_lulucf_2016": -9379.777413455917, - "CO2e_lulucf_2017": -9599.922677644563, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -7695.268852657874, - "CO2e_lulucf_2020": -7719.573637663839, - "CO2e_lulucf_2021": -7719.573637663839, + "GHG_budget_2022_to_year_target": 5397552.956129497, + "GHG_budget_after_year_target": 3743872.858107652, + "CO2e_w_lulucf_change_pa": 165368.00980218448, + "CO2e_lulucf_2015": -5958.902110823803, + "CO2e_lulucf_2016": -6190.890844896049, + "CO2e_lulucf_2017": -6336.192299348214, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -5079.072497028531, + "CO2e_lulucf_2020": -5095.114271193101, + "CO2e_lulucf_2021": -5095.114271193101, "CO2e_wo_lulucf_2015": 941536.113416536, "CO2e_wo_lulucf_2016": 945394.8765143125, "CO2e_wo_lulucf_2017": 928847.800650884, @@ -8675,18 +8675,18 @@ "CO2e_wo_lulucf_2019": 843179.3032424201, "CO2e_wo_lulucf_2020": 769977.3386374316, "CO2e_wo_lulucf_2021": 831935.1632821154, - "CO2e_w_lulucf_2015": 932507.8205862433, - "CO2e_w_lulucf_2016": 936015.0991008566, - "CO2e_w_lulucf_2017": 919247.8779732395, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 835484.0343897622, - "CO2e_w_lulucf_2020": 762257.7649997678, - "CO2e_w_lulucf_2021": 824215.5896444515, - "CO2e_w_lulucf_2022": 659372.4717155612, - "CO2e_w_lulucf_2023": 494529.35378667095, - "CO2e_w_lulucf_2024": 329686.2358577807, - "CO2e_w_lulucf_2025": 164843.11792889037, - "CO2e_w_lulucf_2026": 5.820766091346741e-11, + "CO2e_w_lulucf_2015": 935577.2113057122, + "CO2e_w_lulucf_2016": 939203.9856694164, + "CO2e_w_lulucf_2017": 922511.6083515359, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 838100.2307453916, + "CO2e_w_lulucf_2020": 764882.2243662386, + "CO2e_w_lulucf_2021": 826840.0490109223, + "CO2e_w_lulucf_2022": 661472.0392087379, + "CO2e_w_lulucf_2023": 496104.0294065534, + "CO2e_w_lulucf_2024": 330736.01960436895, + "CO2e_w_lulucf_2025": 165368.00980218448, + "CO2e_w_lulucf_2026": 0.0, "CO2e_w_lulucf_2027": 0, "CO2e_w_lulucf_2028": 0, "CO2e_w_lulucf_2029": 0, @@ -8712,18 +8712,18 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 4259604743.347988, + "cost_climate_saved": 4273166637.124225, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 3190321.159761536, "pct_energy_30": null, @@ -8733,19 +8733,19 @@ "CO2e_total_30": 1.4551915228366852e-11, "change_energy_MWh": 595760.1160274125, "change_energy_pct": 1.2296188472675083, - "change_CO2e_t": -824215.5896444516, - "change_CO2e_pct": 1.765547195563751e-17, - "CO2e_total_2021_estimated": 824215.5896444516, - "cost_climate_saved": 4259134059.487704, - "invest_pa": 1256920381.1041994, + "change_CO2e_t": -826840.0490109223, + "change_CO2e_pct": 1.7599432013209878e-17, + "CO2e_total_2021_estimated": 826840.0490109223, + "cost_climate_saved": 4272695953.263942, + "invest_pa": 1257105823.6720376, "invest_pa_com": 261539005.3305292, "invest_pa_outside": 377627257.3148732, - "invest": 3733241804.2651424, + "invest": 3733798131.9686556, "invest_com": 784617015.9915875, "invest_outside": 1049505797.6050172, - "cost_wage": 286078845.0297009, - "demand_emplo": 6592.538284930695, - "demand_emplo_new": 4812.061001379083, + "cost_wage": 286126132.88449955, + "demand_emplo": 6593.54025149562, + "demand_emplo_new": 4813.062967944008, "demand_emplo_com": 145.27863652822785, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 3190321.159761536, "pct_energy_30": 1, "CO2e_production_based_30": -136222.7414719893, @@ -8787,10 +8787,10 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 1640493.1095551953, "pct_energy_30": 1, "CO2e_production_based_30": -19187.39748679195, @@ -8799,19 +8799,19 @@ "CO2e_total_30": 126764.36293167919, "change_energy_MWh": -954069.1905335125, "change_energy_pct": 0.6322812558785376, - "change_CO2e_t": -311354.7088571723, - "change_CO2e_pct": 0.2893376962890409, - "CO2e_total_2021_estimated": 438119.07178885146, - "cost_climate_saved": 1608925458.0194378, - "invest_pa": 918321659.5430139, + "change_CO2e_t": -313979.16822364304, + "change_CO2e_pct": 0.28761480083301827, + "CO2e_total_2021_estimated": 440743.5311553222, + "cost_climate_saved": 1622487351.7956755, + "invest_pa": 918507102.1108519, "invest_pa_com": 242855314.9678061, "invest_pa_outside": 15945392.909317013, - "invest": 2717445639.5815854, + "invest": 2718001967.285099, "invest_com": 728565944.9034182, "invest_outside": 47836178.72795104, - "cost_wage": 194076620.3246724, - "demand_emplo": 4535.4155996539075, - "demand_emplo_new": 3035.4114792335877, + "cost_wage": 194123908.17947108, + "demand_emplo": 4536.417566218833, + "demand_emplo_new": 3036.413445798513, "demand_emplo_com": 144.208540546085, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.6153807518047336, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.09501327546998255, - "cost_climate_saved_pct": 0.38606485222732123, - "demand_emplo_new_pct": 0.121600795817803 + "invest_pct": 0.09499911870106327, + "cost_climate_saved_pct": 0.3848394501453766, + "demand_emplo_new_pct": 0.12157548139069303 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699477, + "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, "pct_energy_30": 0.11242138226967757, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011813409231049817, - "cost_climate_saved_pct": 0.059330048330664034, - "demand_emplo_new_pct": 0.01668393673962272 + "invest_pct": 0.011811649059075896, + "cost_climate_saved_pct": 0.0591417298025027, + "demand_emplo_new_pct": 0.01668046353619784 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.2721978659255888, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.16526824457009956, - "cost_climate_saved_pct": 0.17684627909322229, - "demand_emplo_new_pct": 0.23092287342186824 + "invest_pct": 0.1652436199654167, + "cost_climate_saved_pct": 0.1762849542346273, + "demand_emplo_new_pct": 0.23087480070813352 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.8099940226816293, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.5384489070953701, "CO2e_production_based_30": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1958298360991311, - "cost_climate_saved_pct": 0.05865408512186796, - "demand_emplo_new_pct": 0.271213021320267 + "invest_pct": 0.19580065788457696, + "cost_climate_saved_pct": 0.058467912157382264, + "demand_emplo_new_pct": 0.2711565611448766 }, "b": { "energy_18": null, @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.2715451155862593, "CO2e_production_based_30": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08616180319980608, - "cost_climate_saved_pct": 0.020909505024915676, - "demand_emplo_new_pct": 0.1300074044148172 + "invest_pct": 0.08614896528077283, + "cost_climate_saved_pct": 0.020843136509775956, + "demand_emplo_new_pct": 0.12998033992941904 }, "t": { "energy_18": null, @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.0934753548121561, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4226872444301814, - "cost_climate_saved_pct": 0.1776168009196382, - "demand_emplo_new_pct": 0.20742547223058377 + "invest_pct": 0.4226242649611028, + "cost_climate_saved_pct": 0.1770530303604185, + "demand_emplo_new_pct": 0.20738229112340253 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.08730877820254926, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013625312676952819, - "cost_climate_saved_pct": 0.0709790864880257, - "demand_emplo_new_pct": 0.00800896410515785 + "invest_pct": 0.013623282535353486, + "cost_climate_saved_pct": 0.07075379293992064, + "demand_emplo_new_pct": 0.00800729682710508 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.006049885223982801, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.007803833100591818, - "cost_climate_saved_pct": 0.01669546987008527, - "demand_emplo_new_pct": 0.01132367372087434 + "invest_pct": 0.007802670346636193, + "cost_climate_saved_pct": 0.01664247705444869, + "demand_emplo_new_pct": 0.011321316398201439 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00035257380862349196, - "cost_climate_saved_pct": 0.010939274509423143, - "demand_emplo_new_pct": 0.0007943957622655519 + "invest_pct": 0.00035252127590202774, + "cost_climate_saved_pct": 0.012522822418551401, + "demand_emplo_new_pct": 0.000794230387742424 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.0031719590796823083, "CO2e_production_based_30": null, @@ -9176,15 +9176,15 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0014444674135813316, - "cost_climate_saved_pct": 0.02207511004788427, - "demand_emplo_new_pct": 0.0020194624667404224 + "invest_pct": 0.0015932499900999841, + "cost_climate_saved_pct": 0.023560855236891276, + "demand_emplo_new_pct": 0.0022272185542285975 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 2391448453.0, - "CO2e_2022_to_year_target": 1648431.1792889028 + "CO2e_2022_to_year_target": 1653680.0980218449 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.18265292439, + "CO2e_pb": 40288.642019395134, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2021/production_03159016_2035.json b/tests/end_to_end_expected/2021/production_03159016_2035.json index 2355b478..ef1a57b4 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2035.json +++ b/tests/end_to_end_expected/2021/production_03159016_2035.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 37800924.07385471, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 43410700.846435174, "invest_pa": 101249.48318786139, "cost_wage": 48400.794718883706, "demand_emplo": 0.8821571232135859, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 37800924.07385471, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 43410700.846435174, "invest_pa": 101249.48318786139, "cost_wage": 48400.794718883706, "demand_emplo": 0.8821571232135859, @@ -7333,17 +7333,17 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 459.6127238888304, + "CO2e_total_2021_estimated": 26.49271036592417, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": null, @@ -7364,17 +7364,17 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 442.49728474893357, + "CO2e_total_2021_estimated": 25.506152883175794, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7395,17 +7395,17 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 17.115439139896836, + "CO2e_total_2021_estimated": 0.9865574827483763, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1444.088149523891, - "cost_climate_saved": 2649485.4759174474, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4501.667529517535, + "cost_climate_saved": 8259262.248497918, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,17 +7457,17 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 644.0949815388632, + "CO2e_total_2021_estimated": 2007.8424334931688, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 799.9931679850276, - "cost_climate_saved": 2649485.4759174474, + "CO2e_total_2021_estimated": 2493.8250960243654, + "cost_climate_saved": 8259262.248497915, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,17 +7519,17 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 491.58200493769476, + "CO2e_total_2021_estimated": 1532.4125126660338, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7550,17 +7550,17 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 152.51297660116845, + "CO2e_total_2021_estimated": 475.42992082713505, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7798,17 +7798,17 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 13.062734734678134, + "CO2e_total_2021_estimated": 0.7529540196028833, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7829,17 +7829,17 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 4.052704405218701, + "CO2e_total_2021_estimated": 0.23360346314549293, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 2693.1648604157876, - "CO2e_production_based": -6414.2886170580505, + "prod_volume": 3233.2888444097935, + "CO2e_production_based": -7700.697471285385, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -6414.2886170580505, - "change_CO2e_t": -6414.2886170580505, + "CO2e_total": -7700.697471285385, + "change_CO2e_t": -7700.697471285385, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 26891905.027015876, - "invest": 2773959.8062282614, - "invest_pa": 213381.5235560201, - "invest_per_CO2e": -432.46569835526884, + "cost_climate_saved": 32285174.148363978, + "invest": 3330287.509742087, + "invest_pa": 256175.96228785286, + "invest_per_CO2e": -432.4656983552689, "pct_of_wage": 0.255, - "cost_wage": 54412.28850678513, + "cost_wage": 65324.87038340248, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 1.1529238117687355, - "demand_emplo_new": 1.1529238117687355, + "demand_emplo": 1.3841468652129811, + "demand_emplo_new": 1.3841468652129811, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 13320.560793446446, - "CO2e_production_based": -1161.783423968849, - "CO2e_total": -1161.783423968849, + "prod_volume": 13860.684777440452, + "CO2e_production_based": -2448.192278196184, + "CO2e_total": -2448.192278196184, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -15291.508787180857, - "change_CO2e_pct": -1.089244317042861, + "change_CO2e_t": -16577.917641408192, + "change_CO2e_pct": -1.1808777557938757, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 64109650.59025574, - "invest_pa": 219993.94896648166, + "cost_climate_saved": 69502919.71160385, + "invest_pa": 262788.3876983144, "invest_pa_com": 6612.425410461539, - "invest": 2859921.3365642615, + "invest": 3416249.0400780872, "invest_com": 85961.53033600001, - "cost_wage": 56257.1551963039, - "demand_emplo": 1.1899445964570206, - "demand_emplo_new": 1.1899445964570206 + "cost_wage": 67169.73707292124, + "demand_emplo": 1.4211676499012662, + "demand_emplo_new": 1.4211676499012662 }, "p": { "energy": 5203.577014009866, - "prod_volume": 13320.560793446446, - "CO2e_production_based": -1161.783423968849, - "CO2e_total": -1161.783423968849, + "prod_volume": 13860.684777440452, + "CO2e_production_based": -2448.192278196184, + "CO2e_total": -2448.192278196184, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -15291.508787180857, - "change_CO2e_pct": -1.089244317042861, + "change_CO2e_t": -16577.917641408192, + "change_CO2e_pct": -1.1808777557938757, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 64109650.59025574, - "invest_pa": 219993.94896648166, + "cost_climate_saved": 69502919.71160385, + "invest_pa": 262788.3876983144, "invest_pa_com": 6612.425410461539, - "invest": 2859921.3365642615, + "invest": 3416249.0400780872, "invest_com": 85961.53033600001, - "cost_wage": 56257.1551963039, - "demand_emplo": 1.1899445964570206, - "demand_emplo_new": 1.1899445964570206 + "cost_wage": 67169.73707292124, + "demand_emplo": 1.4211676499012662, + "demand_emplo_new": 1.4211676499012662 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.172232214, "nonCO2_budget_2016_to_year_target": 2289672.898167259, "GHG_budget_2016_to_year_target": 11433499.070399474, - "GHG_budget_2022_to_year_target": 6332063.114646946, - "GHG_budget_after_year_target": 562553.9871357887, - "CO2e_w_lulucf_change_pa": 54947.70597629677, - "CO2e_lulucf_2015": -9028.292830292728, - "CO2e_lulucf_2016": -9379.777413455917, - "CO2e_lulucf_2017": -9599.922677644563, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -7695.268852657874, - "CO2e_lulucf_2020": -7719.573637663839, - "CO2e_lulucf_2021": -7719.573637663839, + "GHG_budget_2022_to_year_target": 6315120.923245047, + "GHG_budget_after_year_target": 527240.5801685886, + "CO2e_w_lulucf_change_pa": 55122.66993406149, + "CO2e_lulucf_2015": -5958.902110823803, + "CO2e_lulucf_2016": -6190.890844896049, + "CO2e_lulucf_2017": -6336.192299348214, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -5079.072497028531, + "CO2e_lulucf_2020": -5095.114271193101, + "CO2e_lulucf_2021": -5095.114271193101, "CO2e_wo_lulucf_2015": 941536.113416536, "CO2e_wo_lulucf_2016": 945394.8765143125, "CO2e_wo_lulucf_2017": 928847.800650884, @@ -8675,28 +8675,28 @@ "CO2e_wo_lulucf_2019": 843179.3032424201, "CO2e_wo_lulucf_2020": 769977.3386374316, "CO2e_wo_lulucf_2021": 831935.1632821154, - "CO2e_w_lulucf_2015": 932507.8205862433, - "CO2e_w_lulucf_2016": 936015.0991008566, - "CO2e_w_lulucf_2017": 919247.8779732395, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 835484.0343897622, - "CO2e_w_lulucf_2020": 762257.7649997678, - "CO2e_w_lulucf_2021": 824215.5896444515, - "CO2e_w_lulucf_2022": 769267.8836681547, - "CO2e_w_lulucf_2023": 714320.1776918579, - "CO2e_w_lulucf_2024": 659372.4717155611, - "CO2e_w_lulucf_2025": 604424.7657392643, - "CO2e_w_lulucf_2026": 549477.0597629675, - "CO2e_w_lulucf_2027": 494529.3537866707, - "CO2e_w_lulucf_2028": 439581.6478103739, - "CO2e_w_lulucf_2029": 384633.9418340771, - "CO2e_w_lulucf_2030": 329686.2358577803, - "CO2e_w_lulucf_2031": 274738.5298814835, - "CO2e_w_lulucf_2032": 219790.82390518676, - "CO2e_w_lulucf_2033": 164843.11792889, - "CO2e_w_lulucf_2034": 109895.41195259322, - "CO2e_w_lulucf_2035": 54947.70597629645, - "CO2e_w_lulucf_2036": -3.2014213502407074e-10, + "CO2e_w_lulucf_2015": 935577.2113057122, + "CO2e_w_lulucf_2016": 939203.9856694164, + "CO2e_w_lulucf_2017": 922511.6083515359, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 838100.2307453916, + "CO2e_w_lulucf_2020": 764882.2243662386, + "CO2e_w_lulucf_2021": 826840.0490109223, + "CO2e_w_lulucf_2022": 771717.3790768608, + "CO2e_w_lulucf_2023": 716594.7091427994, + "CO2e_w_lulucf_2024": 661472.0392087379, + "CO2e_w_lulucf_2025": 606349.3692746764, + "CO2e_w_lulucf_2026": 551226.699340615, + "CO2e_w_lulucf_2027": 496104.0294065535, + "CO2e_w_lulucf_2028": 440981.359472492, + "CO2e_w_lulucf_2029": 385858.68953843054, + "CO2e_w_lulucf_2030": 330736.01960436907, + "CO2e_w_lulucf_2031": 275613.3496703076, + "CO2e_w_lulucf_2032": 220490.67973624612, + "CO2e_w_lulucf_2033": 165368.00980218465, + "CO2e_w_lulucf_2034": 110245.33986812316, + "CO2e_w_lulucf_2035": 55122.669934061676, + "CO2e_w_lulucf_2036": 1.8917489796876907e-10, "CO2e_w_lulucf_2037": 0, "CO2e_w_lulucf_2038": 0, "CO2e_w_lulucf_2039": 0, @@ -8712,40 +8712,40 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 3455905735.1691217, + "cost_climate_saved": 3466908781.06305, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 1865477.9265674518, "pct_energy_30": null, "CO2e_production_based_30": -53760.59098485479, "CO2e_combustion_based_30": 53760.59098485479, "CO2e_combustion_based_per_MWh": 0.02881866904947852, - "CO2e_total_30": 3.637978807091713e-12, + "CO2e_total_30": 0.0, "change_energy_MWh": -729083.1171666717, "change_energy_pct": 0.718995581573457, - "change_CO2e_t": -824215.5896444516, - "change_CO2e_pct": 4.413867988909378e-18, - "CO2e_total_2021_estimated": 824215.5896444516, - "cost_climate_saved": 3455523859.584363, - "invest_pa": 387076867.63776475, + "change_CO2e_t": -826840.0490109223, + "change_CO2e_pct": 0.0, + "CO2e_total_2021_estimated": 826840.0490109223, + "cost_climate_saved": 3466526905.478292, + "invest_pa": 387119662.07649654, "invest_pa_com": 76206775.66767573, "invest_pa_outside": 37552561.71218524, - "invest": 4994479940.2434845, + "invest": 4995036267.946999, "invest_com": 990688083.6797845, "invest_outside": 442005239.2724047, - "cost_wage": 106983853.80136998, - "demand_emplo": 2796.340299938098, - "demand_emplo_new": 1196.490381071132, + "cost_wage": 106994766.38324659, + "demand_emplo": 2796.571522991542, + "demand_emplo_new": 1196.7216041245763, "demand_emplo_com": 20.473494744458172, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 1865477.9265674518, "pct_energy_30": 1, "CO2e_production_based_30": -37476.33455546507, @@ -8787,31 +8787,31 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 1290114.0694622265, "pct_energy_30": 1, "CO2e_production_based_30": -16284.256429389712, "CO2e_combustion_based_30": 47192.3930549882, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 30908.136625598487, + "CO2e_total_30": 30908.136625598483, "change_energy_MWh": -1304448.2306264814, "change_energy_pct": 0.4972376533098155, - "change_CO2e_t": -407210.935163253, - "change_CO2e_pct": 0.07054734344113295, - "CO2e_total_2021_estimated": 438119.07178885146, - "cost_climate_saved": 1707231845.6719382, - "invest_pa": 341582238.5117666, + "change_CO2e_t": -409835.39452972374, + "change_CO2e_pct": 0.07012726095963087, + "CO2e_total_2021_estimated": 440743.5311553222, + "cost_climate_saved": 1718234891.565867, + "invest_pa": 341625032.9504984, "invest_pa_com": 71895154.81473963, "invest_pa_outside": 3679706.055996234, - "invest": 4403049761.605509, + "invest": 4403606089.309023, "invest_com": 934637012.5916152, "invest_outside": 47836178.72795104, - "cost_wage": 93984480.32648827, - "demand_emplo": 2497.1731479093323, - "demand_emplo_new": 1075.7936671238574, + "cost_wage": 93995392.90836488, + "demand_emplo": 2497.4043709627767, + "demand_emplo_new": 1076.0248901773016, "demand_emplo_com": 19.403398762315316, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.582885145099868, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.07101991322191724, - "cost_climate_saved_pct": 0.38957143551300066, - "demand_emplo_new_pct": 0.017792752008925734 + "invest_pct": 0.07101200330032566, + "cost_climate_saved_pct": 0.3883349032428662, + "demand_emplo_new_pct": 0.017789314204816158 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699477, + "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, "pct_energy_30": 0.2538567468959431, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.008830211297254082, - "cost_climate_saved_pct": 0.05933004833066405, - "demand_emplo_new_pct": 0.016172512529061708 + "invest_pct": 0.008829227822678717, + "cost_climate_saved_pct": 0.05914172980250272, + "demand_emplo_new_pct": 0.01616938777747709 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.16325810800418888, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.038566644736917205, - "cost_climate_saved_pct": 0.05703975255188224, - "demand_emplo_new_pct": 0.06691035958464324 + "invest_pct": 0.03856234933409172, + "cost_climate_saved_pct": 0.056858703613789516, + "demand_emplo_new_pct": 0.06689743158401479 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.7531675037558873, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.45843271342900116, "CO2e_production_based_30": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.37000875020762686, - "cost_climate_saved_pct": 0.1467951525754031, - "demand_emplo_new_pct": 0.4261544337756884 + "invest_pct": 0.36996754007275673, + "cost_climate_saved_pct": 0.1463292125019997, + "demand_emplo_new_pct": 0.4260720948849416 }, "b": { "energy_18": null, @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.2947347903268861, "CO2e_production_based_30": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.14018065798346832, - "cost_climate_saved_pct": 0.052574964112720626, - "demand_emplo_new_pct": 0.17731031621017976 + "invest_pct": 0.14016504520723416, + "cost_climate_saved_pct": 0.052408086785996365, + "demand_emplo_new_pct": 0.17727605742135205 }, "t": { "energy_18": null, @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.11886210615972125, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.3440977760475395, - "cost_climate_saved_pct": 0.17761680091963816, - "demand_emplo_new_pct": 0.27471224449509 + "invest_pct": 0.34405945177615005, + "cost_climate_saved_pct": 0.17705303036041847, + "demand_emplo_new_pct": 0.2746591663156941 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.11102076353966818, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.012207066225915917, - "cost_climate_saved_pct": 0.07097908648802571, - "demand_emplo_new_pct": 0.0007537939317434095 + "invest_pct": 0.01220570665037816, + "cost_climate_saved_pct": 0.07075379293992064, + "demand_emplo_new_pct": 0.000753648288400827 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.012916202573012934, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0142528242294874, - "cost_climate_saved_pct": 0.016711194453703348, - "demand_emplo_new_pct": 0.018461771018458188 + "invest_pct": 0.014251236805383382, + "cost_climate_saved_pct": 0.016658151726925176, + "demand_emplo_new_pct": 0.018458203950685564 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00026353960716439084, - "cost_climate_saved_pct": 0.010939274509423145, - "demand_emplo_new_pct": 0.0007372872671352809 + "invest_pct": 0.00026351025514839455, + "cost_climate_saved_pct": 0.012522822418551403, + "demand_emplo_new_pct": 0.000737144813107055 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.00403342397171045, "CO2e_production_based_30": null, @@ -9176,15 +9176,15 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0005726164427091159, - "cost_climate_saved_pct": 0.01855280217858689, - "demand_emplo_new_pct": 0.0009945291790743427 + "invest_pct": 0.0006839287758529518, + "cost_climate_saved_pct": 0.020049727466925352, + "demand_emplo_new_pct": 0.0011875507595109193 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 3027300996.0, - "CO2e_2022_to_year_target": 5769509.127511158 + "CO2e_2022_to_year_target": 5787880.343076458 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.18265292439, + "CO2e_pb": 40288.642019395134, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2021/production_03159016_2050.json b/tests/end_to_end_expected/2021/production_03159016_2050.json index 1855d63d..ebc62c60 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2050.json +++ b/tests/end_to_end_expected/2021/production_03159016_2050.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101 }, "g": { "CO2e_combustion_based": 6798.173615135616, - "CO2e_production_based": -14517.747252799454, - "CO2e_total": -7719.573637663839, - "area_ha": 10185.599999999999 + "CO2e_production_based": -11893.287886328719, + "CO2e_total": -5095.114271193101, + "area_ha": 11694.0 }, "g_forest": { "CO2e_combustion_based": 6798.173615135616, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, + "area_ha": 74.0, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, - "area_ha": 47.80720729810401, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, + "area_ha": 2.755673266910497, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 442.49728474893357, - "area_ha": 1235.9927927018962, + "CO2e_total": 25.506152883175794, + "area_ha": 71.24432673308951, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 13.062734734678134, - "area_ha": 36.487107472760144, + "CO2e_total": 0.7529540196028833, + "area_ha": 2.103167123371436, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 4.052704405218701, - "area_ha": 11.320099825343867, + "CO2e_total": 0.23360346314549293, + "area_ha": 0.6525061435390607, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 1444.088149523891, - "CO2e_total": 1444.088149523891, - "area_ha": 1283.8000000000002, + "CO2e_production_based": 4501.667529517535, + "CO2e_total": 4501.667529517535, + "area_ha": 4002.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, - "area_ha": 24.59066872015333, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, + "area_ha": 76.65668812747595, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 799.9931679850276, + "CO2e_production_based": 2493.8250960243654, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 799.9931679850276, - "area_ha": 1259.2093312798468, + "CO2e_total": 2493.8250960243654, + "area_ha": 3925.343311872524, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 491.58200493769476, - "area_ha": 18.767931095085313, + "CO2e_total": 1532.4125126660338, + "area_ha": 58.505421594120115, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 152.51297660116845, - "area_ha": 5.822737625068019, + "CO2e_total": 475.42992082713505, + "area_ha": 18.151266533355823, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 24614555.210882135, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 28267433.109306622, "invest_pa": 47008.688622935646, "cost_wage": 22471.797548053146, "demand_emplo": 0.40957295006345057, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 10185.599999999999, + "area_ha": 11694.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 6798.173615135617, - "CO2e_production_based": -23534.06784286617, - "CO2e_total": -16735.894227730554, + "CO2e_production_based": -22247.658988638836, + "CO2e_total": -15449.48537350322, "invest": 1316243.2814421982, - "change_CO2e_t": -9016.320590066716, - "change_CO2e_pct": 1.167981680500597, - "CO2e_total_2021_estimated": -7719.573637663839, - "cost_climate_saved": 24614555.210882135, + "change_CO2e_t": -10354.371102310119, + "change_CO2e_pct": 2.0322156778410156, + "CO2e_total_2021_estimated": -5095.114271193101, + "cost_climate_saved": 28267433.109306622, "invest_pa": 47008.688622935646, "cost_wage": 22471.797548053146, "demand_emplo": 0.40957295006345057, @@ -7333,17 +7333,17 @@ "prod_volume": null }, "g_water": { - "area_ha": 1283.8000000000002, + "area_ha": 74.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 459.6127238888304, - "CO2e_total": 459.6127238888304, + "CO2e_production_based": 26.49271036592417, + "CO2e_total": 26.49271036592417, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 459.6127238888304, + "CO2e_total_2021_estimated": 26.49271036592417, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": null, @@ -7364,17 +7364,17 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 1235.9927927018962, + "area_ha": 71.24432673308951, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 442.49728474893357, - "CO2e_total": 442.49728474893357, + "CO2e_production_based": 25.506152883175794, + "CO2e_total": 25.506152883175794, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 442.49728474893357, + "CO2e_total_2021_estimated": 25.506152883175794, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7395,17 +7395,17 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 47.80720729810401, + "area_ha": 2.755673266910497, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.115439139896836, - "CO2e_total": 17.115439139896836, + "CO2e_production_based": 0.9865574827483763, + "CO2e_total": 0.9865574827483763, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 17.115439139896836, + "CO2e_total_2021_estimated": 0.9865574827483763, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7426,24 +7426,24 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 1283.8, + "area_ha": 4001.9999999999995, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 812.129777212037, - "CO2e_total": 812.129777212037, + "CO2e_production_based": 2531.658644962277, + "CO2e_total": 2531.658644962277, "invest": 0, - "change_CO2e_t": -631.958372311854, - "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 1444.088149523891, - "cost_climate_saved": 1725246.3564113614, + "change_CO2e_t": -1970.0088845552577, + "change_CO2e_pct": -0.4376175876245559, + "CO2e_total_2021_estimated": 4501.667529517535, + "cost_climate_saved": 5378124.254835853, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": -1.7710988895718337e-16, - "area_ha_change": -2.2737367544323206e-13, + "demand_change": -1.136300227102609e-16, + "area_ha_change": -4.547473508864641e-13, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7457,17 +7457,17 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 24.59066872015333, + "area_ha": 76.65668812747595, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 644.0949815388632, - "CO2e_total": 644.0949815388632, + "CO2e_production_based": 2007.8424334931688, + "CO2e_total": 2007.8424334931688, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 644.0949815388632, + "CO2e_total_2021_estimated": 2007.8424334931688, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 1259.2093312798468, + "area_ha": 3925.343311872524, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 168.03479567317373, - "CO2e_total": 168.03479567317373, + "CO2e_production_based": 523.8162114691082, + "CO2e_total": 523.8162114691082, "invest": null, - "change_CO2e_t": -631.958372311854, + "change_CO2e_t": -1970.0088845552573, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 799.9931679850276, - "cost_climate_saved": 1725246.3564113614, + "CO2e_total_2021_estimated": 2493.8250960243654, + "cost_climate_saved": 5378124.254835852, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,17 +7519,17 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 18.767931095085313, + "area_ha": 58.505421594120115, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 491.58200493769476, - "CO2e_total": 491.58200493769476, + "CO2e_production_based": 1532.4125126660338, + "CO2e_total": 1532.4125126660338, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 491.58200493769476, + "CO2e_total_2021_estimated": 1532.4125126660338, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7550,17 +7550,17 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 5.822737625068019, + "area_ha": 18.151266533355823, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 152.51297660116845, - "CO2e_total": 152.51297660116845, + "CO2e_production_based": 475.42992082713505, + "CO2e_total": 475.42992082713505, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 152.51297660116845, + "CO2e_total_2021_estimated": 475.42992082713505, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7798,17 +7798,17 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 36.487107472760144, + "area_ha": 2.103167123371436, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 13.062734734678134, - "CO2e_total": 13.062734734678134, + "CO2e_production_based": 0.7529540196028833, + "CO2e_total": 0.7529540196028833, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 13.062734734678134, + "CO2e_total_2021_estimated": 0.7529540196028833, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7829,17 +7829,17 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 11.320099825343867, + "area_ha": 0.6525061435390607, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 4.052704405218701, - "CO2e_total": 4.052704405218701, + "CO2e_production_based": 0.23360346314549293, + "CO2e_total": 0.23360346314549293, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 4.052704405218701, + "CO2e_total_2021_estimated": 0.23360346314549293, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 709.4356489170436, - "CO2e_production_based": -1689.6570552614612, + "prod_volume": 1249.559632911049, + "CO2e_production_based": -2976.065909488796, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -1689.6570552614612, - "change_CO2e_t": -1689.6570552614612, + "CO2e_total": -2976.065909488796, + "change_CO2e_t": -2976.065909488796, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 4612763.760863789, - "invest": 730718.718384555, - "invest_pa": 26097.097085162677, - "invest_per_CO2e": -432.4656983552689, + "cost_climate_saved": 8124659.932904413, + "invest": 1287046.4218983804, + "invest_pa": 45965.94363922787, + "invest_per_CO2e": -432.4656983552688, "pct_of_wage": 0.255, - "cost_wage": 6654.759756716483, + "cost_wage": 11721.315628003107, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 0.14100548232155333, - "demand_emplo_new": 0.14100548232155333, + "demand_emplo": 0.2483590428492388, + "demand_emplo_new": 0.2483590428492388, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 11336.831581947703, - "CO2e_production_based": 1839.1655107092156, - "CO2e_total": 1839.1655107092156, + "prod_volume": 11876.955565941707, + "CO2e_production_based": 552.7566564818808, + "CO2e_total": 552.7566564818808, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -12290.55985250279, - "change_CO2e_pct": -0.8754808082663968, + "change_CO2e_t": -13576.968706730126, + "change_CO2e_pct": -0.9671142470174118, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 33553228.39733262, - "invest_pa": 29167.15174001982, + "cost_climate_saved": 37065124.56937324, + "invest_pa": 49035.99829408502, "invest_pa_com": 3070.0546548571433, - "invest": 816680.248720555, + "invest": 1373007.9522343804, "invest_com": 85961.53033600001, - "cost_wage": 7511.305005421626, - "demand_emplo": 0.1581937037839714, - "demand_emplo_new": 0.1581937037839714 + "cost_wage": 12577.86087670825, + "demand_emplo": 0.26554726431165687, + "demand_emplo_new": 0.26554726431165687 }, "p": { "energy": 5203.577014009866, - "prod_volume": 11336.831581947703, - "CO2e_production_based": 1839.1655107092156, - "CO2e_total": 1839.1655107092156, + "prod_volume": 11876.955565941707, + "CO2e_production_based": 552.7566564818808, + "CO2e_total": 552.7566564818808, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -12290.55985250279, - "change_CO2e_pct": -0.8754808082663968, + "change_CO2e_t": -13576.968706730126, + "change_CO2e_pct": -0.9671142470174118, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 33553228.39733262, - "invest_pa": 29167.15174001982, + "cost_climate_saved": 37065124.56937324, + "invest_pa": 49035.99829408502, "invest_pa_com": 3070.0546548571433, - "invest": 816680.248720555, + "invest": 1373007.9522343804, "invest_com": 85961.53033600001, - "cost_wage": 7511.305005421626, - "demand_emplo": 0.1581937037839714, - "demand_emplo_new": 0.1581937037839714 + "cost_wage": 12577.86087670825, + "demand_emplo": 0.26554726431165687, + "demand_emplo_new": 0.26554726431165687 }, "s": { "energy": 5203.577014009866, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 9143826.172232216, "nonCO2_budget_2016_to_year_target": 3407697.817603583, "GHG_budget_2016_to_year_target": 12551523.989835799, - "GHG_budget_2022_to_year_target": 7450088.0340832705, - "GHG_budget_after_year_target": -4501038.015761284, - "CO2e_w_lulucf_change_pa": 27473.852988148385, - "CO2e_lulucf_2015": -9028.292830292728, - "CO2e_lulucf_2016": -9379.777413455917, - "CO2e_lulucf_2017": -9599.922677644563, - "CO2e_lulucf_2018": -7719.573637663839, - "CO2e_lulucf_2019": -7695.268852657874, - "CO2e_lulucf_2020": -7719.573637663839, - "CO2e_lulucf_2021": -7719.573637663839, + "GHG_budget_2022_to_year_target": 7433145.842681372, + "GHG_budget_after_year_target": -4556034.8679769905, + "CO2e_w_lulucf_change_pa": 27561.334967030743, + "CO2e_lulucf_2015": -5958.902110823803, + "CO2e_lulucf_2016": -6190.890844896049, + "CO2e_lulucf_2017": -6336.192299348214, + "CO2e_lulucf_2018": -5095.114271193101, + "CO2e_lulucf_2019": -5079.072497028531, + "CO2e_lulucf_2020": -5095.114271193101, + "CO2e_lulucf_2021": -5095.114271193101, "CO2e_wo_lulucf_2015": 941536.113416536, "CO2e_wo_lulucf_2016": 945394.8765143125, "CO2e_wo_lulucf_2017": 928847.800650884, @@ -8675,55 +8675,55 @@ "CO2e_wo_lulucf_2019": 843179.3032424201, "CO2e_wo_lulucf_2020": 769977.3386374316, "CO2e_wo_lulucf_2021": 831935.1632821154, - "CO2e_w_lulucf_2015": 932507.8205862433, - "CO2e_w_lulucf_2016": 936015.0991008566, - "CO2e_w_lulucf_2017": 919247.8779732395, - "CO2e_w_lulucf_2018": 824215.5896444515, - "CO2e_w_lulucf_2019": 835484.0343897622, - "CO2e_w_lulucf_2020": 762257.7649997678, - "CO2e_w_lulucf_2021": 824215.5896444515, - "CO2e_w_lulucf_2022": 796741.7366563032, - "CO2e_w_lulucf_2023": 769267.8836681548, - "CO2e_w_lulucf_2024": 741794.0306800065, - "CO2e_w_lulucf_2025": 714320.1776918581, - "CO2e_w_lulucf_2026": 686846.3247037098, - "CO2e_w_lulucf_2027": 659372.4717155615, - "CO2e_w_lulucf_2028": 631898.6187274131, - "CO2e_w_lulucf_2029": 604424.7657392648, - "CO2e_w_lulucf_2030": 576950.9127511164, - "CO2e_w_lulucf_2031": 549477.0597629681, - "CO2e_w_lulucf_2032": 522003.2067748197, - "CO2e_w_lulucf_2033": 494529.3537866713, - "CO2e_w_lulucf_2034": 467055.5007985229, - "CO2e_w_lulucf_2035": 439581.6478103745, - "CO2e_w_lulucf_2036": 412107.7948222261, - "CO2e_w_lulucf_2037": 384633.9418340777, - "CO2e_w_lulucf_2038": 357160.0888459293, - "CO2e_w_lulucf_2039": 329686.2358577809, - "CO2e_w_lulucf_2040": 302212.3828696325, - "CO2e_w_lulucf_2041": 274738.5298814841, - "CO2e_w_lulucf_2042": 247264.6768933357, - "CO2e_w_lulucf_2043": 219790.8239051873, - "CO2e_w_lulucf_2044": 192316.9709170389, - "CO2e_w_lulucf_2045": 164843.1179288905, - "CO2e_w_lulucf_2046": 137369.2649407421, - "CO2e_w_lulucf_2047": 109895.41195259373, - "CO2e_w_lulucf_2048": 82421.55896444534, - "CO2e_w_lulucf_2049": 54947.70597629696, - "CO2e_w_lulucf_2050": 27473.852988148574, - "CO2e_w_lulucf_2051": 1.8917489796876907e-10, - "CO2e_lulucf_203X": -16735.894227730554, - "CO2e_wo_lulucf_203X": 16735.894227730554, + "CO2e_w_lulucf_2015": 935577.2113057122, + "CO2e_w_lulucf_2016": 939203.9856694164, + "CO2e_w_lulucf_2017": 922511.6083515359, + "CO2e_w_lulucf_2018": 826840.0490109223, + "CO2e_w_lulucf_2019": 838100.2307453916, + "CO2e_w_lulucf_2020": 764882.2243662386, + "CO2e_w_lulucf_2021": 826840.0490109223, + "CO2e_w_lulucf_2022": 799278.7140438915, + "CO2e_w_lulucf_2023": 771717.3790768607, + "CO2e_w_lulucf_2024": 744156.0441098299, + "CO2e_w_lulucf_2025": 716594.7091427991, + "CO2e_w_lulucf_2026": 689033.3741757683, + "CO2e_w_lulucf_2027": 661472.0392087376, + "CO2e_w_lulucf_2028": 633910.7042417068, + "CO2e_w_lulucf_2029": 606349.369274676, + "CO2e_w_lulucf_2030": 578788.0343076452, + "CO2e_w_lulucf_2031": 551226.6993406144, + "CO2e_w_lulucf_2032": 523665.36437358364, + "CO2e_w_lulucf_2033": 496104.0294065529, + "CO2e_w_lulucf_2034": 468542.69443952217, + "CO2e_w_lulucf_2035": 440981.35947249143, + "CO2e_w_lulucf_2036": 413420.0245054607, + "CO2e_w_lulucf_2037": 385858.68953842996, + "CO2e_w_lulucf_2038": 358297.3545713992, + "CO2e_w_lulucf_2039": 330736.0196043685, + "CO2e_w_lulucf_2040": 303174.68463733775, + "CO2e_w_lulucf_2041": 275613.349670307, + "CO2e_w_lulucf_2042": 248052.01470327628, + "CO2e_w_lulucf_2043": 220490.67973624554, + "CO2e_w_lulucf_2044": 192929.3447692148, + "CO2e_w_lulucf_2045": 165368.00980218407, + "CO2e_w_lulucf_2046": 137806.67483515333, + "CO2e_w_lulucf_2047": 110245.3398681226, + "CO2e_w_lulucf_2048": 82684.00490109186, + "CO2e_w_lulucf_2049": 55122.669934061116, + "CO2e_w_lulucf_2050": 27561.334967030372, + "CO2e_w_lulucf_2051": -3.710738383233547e-10, + "CO2e_lulucf_203X": -15449.48537350322, + "CO2e_wo_lulucf_203X": 15449.48537350322, "CO2e_w_lulucf_203X": 0.0, - "change_CO2e_t": -824215.5896444515, + "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 2250357222.9008236, + "cost_climate_saved": 2257521996.9712887, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, - "CO2e_production_based_18": 51702.8226053412, + "CO2e_production_based_18": 54327.281971811935, "CO2e_combustion_based_18": 772512.7670391104, - "CO2e_total_18": 824215.5896444516, + "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, "energy_30": 1216937.0190579086, "pct_energy_30": null, @@ -8733,19 +8733,19 @@ "CO2e_total_30": 9.094947017729282e-13, "change_energy_MWh": -1377624.024676215, "change_energy_pct": 0.4690338745341209, - "change_CO2e_t": -824215.5896444516, - "change_CO2e_pct": 1.1034669972273445e-18, - "CO2e_total_2021_estimated": 824215.5896444516, - "cost_climate_saved": 2250108559.729353, - "invest_pa": 232652674.21401492, + "change_CO2e_t": -826840.0490109223, + "change_CO2e_pct": 1.0999645008256174e-18, + "CO2e_total_2021_estimated": 826840.0490109223, + "cost_climate_saved": 2257273333.799818, + "invest_pa": 232672543.060569, "invest_pa_com": 42597074.24965645, "invest_pa_outside": 9961222.733424889, - "invest": 6476755538.944961, + "invest": 6477311866.648475, "invest_com": 1192718078.9903803, "invest_outside": 246528191.96610653, - "cost_wage": 72193603.04833356, - "demand_emplo": 2036.2074629096007, - "demand_emplo_new": 604.6559472259064, + "cost_wage": 72198669.60420485, + "demand_emplo": 2036.3148164701283, + "demand_emplo_new": 604.7633007864341, "demand_emplo_com": 9.150422859609463, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 7500.531566483082, "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, - "pct_CO2e_total_18": 0.46844117328835483, + "pct_CO2e_total_18": 0.46695430188396675, "energy_30": 1216937.0190579086, "pct_energy_30": 1, "CO2e_production_based_30": -8170.0447246074655, @@ -8787,10 +8787,10 @@ "d": { "energy_18": 2594562.300088708, "pct_energy_18": 1, - "CO2e_production_based_18": 44202.291038858115, + "CO2e_production_based_18": 46826.75040532885, "CO2e_combustion_based_18": 393916.78074999334, - "CO2e_total_18": 438119.07178885146, - "pct_CO2e_total_18": 0.5315588267116451, + "CO2e_total_18": 440743.5311553222, + "pct_CO2e_total_18": 0.5330456981160332, "energy_30": 956876.7906534915, "pct_energy_30": 1, "CO2e_production_based_30": -13283.307494711647, @@ -8799,19 +8799,19 @@ "CO2e_total_30": 2673.450622883309, "change_energy_MWh": -1637685.5094352164, "change_energy_pct": 0.36880085346988045, - "change_CO2e_t": -435445.6211659681, - "change_CO2e_pct": 0.006102109666140625, - "CO2e_total_2021_estimated": 438119.07178885146, - "cost_climate_saved": 1188766545.783093, - "invest_pa": 217329553.23939794, + "change_CO2e_t": -438070.0805324389, + "change_CO2e_pct": 0.006065773934050457, + "CO2e_total_2021_estimated": 440743.5311553222, + "cost_climate_saved": 1195931319.853558, + "invest_pa": 217349422.085952, "invest_pa_com": 41838367.50025996, "invest_pa_outside": 1708434.95456968, - "invest": 6047708151.655685, + "invest": 6048264479.3592, "invest_com": 1171474290.0072787, "invest_outside": 47836178.72795104, - "cost_wage": 67572817.168707, - "demand_emplo": 1928.0698787427202, - "demand_emplo_new": 579.3796378825753, + "cost_wage": 67577883.72457829, + "demand_emplo": 1928.1772323032478, + "demand_emplo_new": 579.486991443103, "demand_emplo_com": 8.080326877466607, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3967172229290722, + "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, "pct_energy_30": 0.6266531065284066, "CO2e_production_based_30": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.05476623747983534, - "cost_climate_saved_pct": 0.3908715854271811, - "demand_emplo_new_pct": 0.016346671281102065 + "invest_pct": 0.054761533680519434, + "cost_climate_saved_pct": 0.38963092637264113, + "demand_emplo_new_pct": 0.01634376952869328 }, "h": { "energy_18": null, @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06015328990699477, + "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, "pct_energy_30": 0.2644590783362158, "CO2e_production_based_30": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.001435136934115825, - "cost_climate_saved_pct": 0.05933004833066404, - "demand_emplo_new_pct": 0.004697901528119311 + "invest_pct": 0.001435013672112818, + "cost_climate_saved_pct": 0.059141729802502714, + "demand_emplo_new_pct": 0.004697067587872944 }, "f": { "energy_18": null, @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.011570660452287836, + "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, "pct_energy_30": 0.10888781513537774, "CO2e_production_based_30": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.010042809839939222, - "cost_climate_saved_pct": 0.02148316978510917, - "demand_emplo_new_pct": 0.020758223407860425 + "invest_pct": 0.01004194727635573, + "cost_climate_saved_pct": 0.021414980410112815, + "demand_emplo_new_pct": 0.020754538546047273 }, "rb": { "energy_18": null, @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.24142280461701643, + "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, "pct_energy_30": 0.6566434165045237, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17529364320180824, + "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, "pct_energy_30": 0.3248531283326898, "CO2e_production_based_30": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4504037635577315, - "cost_climate_saved_pct": 0.17463881221448183, - "demand_emplo_new_pct": 0.4237224483004831 + "invest_pct": 0.45036507897736966, + "cost_climate_saved_pct": 0.17408449404010956, + "demand_emplo_new_pct": 0.42364723190848075 }, "b": { "energy_18": null, @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06612916141520819, + "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, "pct_energy_30": 0.33179028817183387, "CO2e_production_based_30": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.15263103300570513, - "cost_climate_saved_pct": 0.06260512615228932, - "demand_emplo_new_pct": 0.1384618744599695 + "invest_pct": 0.15261792372922975, + "cost_climate_saved_pct": 0.06240641225361447, + "demand_emplo_new_pct": 0.13843729562854687 }, "t": { "energy_18": null, @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.18217091138469402, + "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, "pct_energy_30": 0.1602564478315363, "CO2e_production_based_30": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.29790889153109756, - "cost_climate_saved_pct": 0.17761680091963816, - "demand_emplo_new_pct": 0.3656621972627223 + "invest_pct": 0.2978833045325256, + "cost_climate_saved_pct": 0.1770530303604185, + "demand_emplo_new_pct": 0.3655972873404842 }, "i": { "energy_18": null, @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07399752205178727, + "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, "pct_energy_30": 0.14968431719108524, "CO2e_production_based_30": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011752796242812266, - "cost_climate_saved_pct": 0.07097908648802571, - "demand_emplo_new_pct": 0.0014916039324158275 + "invest_pct": 0.011751786810770357, + "cost_climate_saved_pct": 0.07075379293992065, + "demand_emplo_new_pct": 0.001491339152802326 }, "a": { "energy_18": null, @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.02630082477483032, + "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, "pct_energy_30": 0.02797773379483049, "CO2e_production_based_30": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.020730011656406068, - "cost_climate_saved_pct": 0.01673478132913047, - "demand_emplo_new_pct": 0.02792008856055469 + "invest_pct": 0.020728231183269052, + "cost_climate_saved_pct": 0.01668166373563991, + "demand_emplo_new_pct": 0.027915132372053623 }, "l": { "energy_18": null, @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.00936596411746336, + "pct_CO2e_total_18": -0.006162152253374698, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00020322571595107777, - "cost_climate_saved_pct": 0.010939274509423145, - "demand_emplo_new_pct": 0.0006773652883801529 + "invest_pct": 0.00020320826116455867, + "cost_climate_saved_pct": 0.012522822418551401, + "demand_emplo_new_pct": 0.0006772450469974649 }, "w": { "energy_18": null, @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.017032728000780425, + "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, "pct_energy_30": 0.00543808467802435, "CO2e_production_based_30": null, @@ -9176,15 +9176,15 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00012609403640601033, - "cost_climate_saved_pct": 0.014911826477104937, - "demand_emplo_new_pct": 0.00026162597839274776 + "invest_pct": 0.0002119718766829749, + "cost_climate_saved_pct": 0.01642030852638438, + "demand_emplo_new_pct": 0.00043909288802137836 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 6.879872368715216, - "CO2e_per_capita_com_pct_of_nat": 0.6818993099259114, + "CO2e_per_capita_com": 6.901779192251503, + "CO2e_per_capita_com_pct_of_nat": 0.6840706071610158, "GHG_budget_2022_to_year_target_nat": 3802065388.0, - "CO2e_2022_to_year_target": 11951126.049844556 + "CO2e_2022_to_year_target": 11989180.710658362 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -14517.747252799458, + "CO2e_pb": -11893.287886328719, "CO2e_cb": 6798.173615135616, - "CO2e_total": -7719.5736376638415 + "CO2e_total": -5095.1142711931025 }, "forest": { "CO2e_pb": -22073.7188209576, @@ -9599,10 +9599,10 @@ "CO2e_pb": 172.53861408164187 }, "water": { - "CO2e_pb": 459.6127238888304 + "CO2e_pb": 26.49271036592417 }, "settlement": { - "CO2e_pb": 1444.088149523891 + "CO2e_pb": 4501.667529517535 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 37664.18265292439, + "CO2e_pb": 40288.642019395134, "CO2e_cb": 770236.634631651, - "CO2e_total": 807900.8172845754, + "CO2e_total": 810525.2766510461, "energy": 2589375.743207368 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2021/production_07338007_2035.json b/tests/end_to_end_expected/2021/production_07338007_2035.json index fb796889..b3ba450d 100644 --- a/tests/end_to_end_expected/2021/production_07338007_2035.json +++ b/tests/end_to_end_expected/2021/production_07338007_2035.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -2992.102302091773, - "CO2e_total": -1847.759239914879 + "CO2e_production_based": -2887.0022507891554, + "CO2e_total": -1742.6591886122615 }, "g": { "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -2992.102302091773, - "CO2e_total": -1847.759239914879, - "area_ha": 1288.97 + "CO2e_production_based": -2887.0022507891554, + "CO2e_total": -1742.6591886122615, + "area_ha": 1295.0 }, "g_forest": { "CO2e_combustion_based": 1144.3430621768941, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 47.88736403440563, - "CO2e_total": 47.88736403440563, - "area_ha": 133.76, + "CO2e_production_based": 1.9869532774443128, + "CO2e_total": 1.9869532774443128, + "area_ha": 5.550000000000001, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 1.783269309357065, - "CO2e_total": 1.783269309357065, - "area_ha": 4.9810656240803795, + "CO2e_production_based": 0.07399181120612824, + "CO2e_total": 0.07399181120612824, + "area_ha": 0.2066754950182873, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 46.10409472504856, + "CO2e_production_based": 1.9129614662381846, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 46.10409472504856, - "area_ha": 128.77893437591962, + "CO2e_total": 1.9129614662381846, + "area_ha": 5.343324504981713, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 1.3610152657038066, + "CO2e_production_based": 0.056471551470216264, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 1.3610152657038066, - "area_ha": 3.8016166813805854, + "CO2e_total": 0.056471551470216264, + "area_ha": 0.15773753425285775, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 0.4222540436532585, + "CO2e_production_based": 0.017520259735911974, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 0.4222540436532585, - "area_ha": 1.1794489426997938, + "CO2e_total": 0.017520259735911974, + "area_ha": 0.048937960765429556, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 150.4605319211058, - "CO2e_total": 150.4605319211058, - "area_ha": 133.76, + "CO2e_production_based": 301.4609939806844, + "CO2e_total": 301.4609939806844, + "area_ha": 268.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 67.10869662769771, - "CO2e_total": 67.10869662769771, - "area_ha": 2.5621185916869518, + "CO2e_production_based": 134.45821393707377, + "CO2e_total": 134.45821393707377, + "area_ha": 5.133431388846464, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 83.35183529340807, + "CO2e_production_based": 167.00278004361067, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 83.35183529340807, - "area_ha": 131.19788140831304, + "CO2e_total": 167.00278004361067, + "area_ha": 262.8665686111535, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 51.218265290906714, + "CO2e_production_based": 102.62032818453199, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 51.218265290906714, - "area_ha": 1.955443576319217, + "CO2e_total": 102.62032818453199, + "area_ha": 3.9179042946587184, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 15.890431336791, + "CO2e_production_based": 31.837885752541776, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 15.890431336791, - "area_ha": 0.6066750153677348, + "CO2e_total": 31.837885752541776, + "area_ha": 1.2155270941877463, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -3986.0307247217925, - "CO2e_total": -2841.6876625448986, + "CO2e_production_based": -3947.0111313558814, + "CO2e_total": -2802.668069178987, "invest": 178762.05273707458, - "change_CO2e_t": -993.9284226300197, - "change_CO2e_pct": 0.5379101352380774, - "CO2e_total_2021_estimated": -1847.759239914879, - "cost_climate_saved": 4167044.9118763576, + "change_CO2e_t": -1060.0088805667256, + "change_CO2e_pct": 0.608270904313107, + "CO2e_total_2021_estimated": -1742.6591886122615, + "cost_climate_saved": 4444087.231775997, "invest_pa": 13750.927133621124, "cost_wage": 6741.329431277293, "demand_emplo": 0.12196562331641783, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 1288.97, + "area_ha": 1295.0000000000002, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 1144.3430621768941, - "CO2e_production_based": -3986.0307247217925, - "CO2e_total": -2841.6876625448986, + "CO2e_production_based": -3947.0111313558814, + "CO2e_total": -2802.668069178987, "invest": 178762.05273707458, - "change_CO2e_t": -993.9284226300197, - "change_CO2e_pct": 0.5379101352380774, - "CO2e_total_2021_estimated": -1847.759239914879, - "cost_climate_saved": 4167044.9118763576, + "change_CO2e_t": -1060.0088805667256, + "change_CO2e_pct": 0.608270904313107, + "CO2e_total_2021_estimated": -1742.6591886122615, + "cost_climate_saved": 4444087.231775997, "invest_pa": 13750.927133621124, "cost_wage": 6741.329431277293, "demand_emplo": 0.12196562331641783, @@ -7333,17 +7333,17 @@ "prod_volume": null }, "g_water": { - "area_ha": 133.76, + "area_ha": 5.550000000000001, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 47.88736403440563, - "CO2e_total": 47.88736403440563, + "CO2e_production_based": 1.9869532774443128, + "CO2e_total": 1.9869532774443128, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 47.88736403440563, + "CO2e_total_2021_estimated": 1.9869532774443128, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": null, @@ -7364,17 +7364,17 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 128.77893437591962, + "area_ha": 5.343324504981713, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 46.10409472504856, - "CO2e_total": 46.10409472504856, + "CO2e_production_based": 1.9129614662381846, + "CO2e_total": 1.9129614662381846, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 46.10409472504856, + "CO2e_total_2021_estimated": 1.9129614662381846, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7395,17 +7395,17 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 4.9810656240803795, + "area_ha": 0.2066754950182873, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 1.783269309357065, - "CO2e_total": 1.783269309357065, + "CO2e_production_based": 0.07399181120612824, + "CO2e_total": 0.07399181120612824, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 1.783269309357065, + "CO2e_total_2021_estimated": 0.07399181120612824, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7426,18 +7426,18 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 133.76, + "area_ha": 268.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 84.61635690908399, - "CO2e_total": 84.61635690908399, + "CO2e_production_based": 169.53636103195657, + "CO2e_total": 169.53636103195657, "invest": 0, - "change_CO2e_t": -65.84417501202181, - "change_CO2e_pct": -0.4376175876245559, - "CO2e_total_2021_estimated": 150.4605319211058, - "cost_climate_saved": 276051.7037379014, + "change_CO2e_t": -131.92463294872783, + "change_CO2e_pct": -0.43761758762455577, + "CO2e_total_2021_estimated": 301.4609939806844, + "cost_climate_saved": 553094.0236375415, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7457,17 +7457,17 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 2.5621185916869518, + "area_ha": 5.133431388846464, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 67.10869662769771, - "CO2e_total": 67.10869662769771, + "CO2e_production_based": 134.45821393707377, + "CO2e_total": 134.45821393707377, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 67.10869662769771, + "CO2e_total_2021_estimated": 134.45821393707377, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 131.19788140831304, + "area_ha": 262.8665686111535, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 17.507660281386286, - "CO2e_total": 17.507660281386286, + "CO2e_production_based": 35.07814709488281, + "CO2e_total": 35.07814709488281, "invest": null, - "change_CO2e_t": -65.8441750120218, + "change_CO2e_t": -131.92463294872786, "change_CO2e_pct": -0.789954711617839, - "CO2e_total_2021_estimated": 83.35183529340807, - "cost_climate_saved": 276051.70373790135, + "CO2e_total_2021_estimated": 167.00278004361067, + "cost_climate_saved": 553094.0236375416, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,17 +7519,17 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 1.955443576319217, + "area_ha": 3.9179042946587184, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 51.218265290906714, - "CO2e_total": 51.218265290906714, + "CO2e_production_based": 102.62032818453199, + "CO2e_total": 102.62032818453199, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 51.218265290906714, + "CO2e_total_2021_estimated": 102.62032818453199, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7550,17 +7550,17 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 0.6066750153677348, + "area_ha": 1.2155270941877463, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 15.890431336791, - "CO2e_total": 15.890431336791, + "CO2e_production_based": 31.837885752541776, + "CO2e_total": 31.837885752541776, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 15.890431336791, + "CO2e_total_2021_estimated": 31.837885752541776, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7798,17 +7798,17 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 3.8016166813805854, + "area_ha": 0.15773753425285775, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 1.3610152657038066, - "CO2e_total": 1.3610152657038066, + "CO2e_production_based": 0.056471551470216264, + "CO2e_total": 0.056471551470216264, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 1.3610152657038066, + "CO2e_total_2021_estimated": 0.056471551470216264, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7829,17 +7829,17 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 1.1794489426997938, + "area_ha": 0.048937960765429556, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 0.4222540436532585, - "CO2e_total": 0.4222540436532585, + "CO2e_production_based": 0.017520259735911974, + "CO2e_total": 0.017520259735911974, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 0.4222540436532585, + "CO2e_total_2021_estimated": 0.017520259735911974, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 460240.4973127125, "nonCO2_budget_2016_to_year_target": 115247.18137535223, "GHG_budget_2016_to_year_target": 575487.6786880647, - "GHG_budget_2022_to_year_target": 407110.51226272207, - "GHG_budget_after_year_target": 216208.35057823258, - "CO2e_w_lulucf_change_pa": 1818.1158255665675, - "CO2e_lulucf_2015": -2161.014620864362, - "CO2e_lulucf_2016": -2245.1460660336516, - "CO2e_lulucf_2017": -2297.8400961862253, - "CO2e_lulucf_2018": -1847.759239914879, - "CO2e_lulucf_2019": -1841.94163998296, - "CO2e_lulucf_2020": -1847.759239914879, - "CO2e_lulucf_2021": -1847.759239914879, + "GHG_budget_2022_to_year_target": 406432.03912335227, + "GHG_budget_after_year_target": 214794.17707974446, + "CO2e_w_lulucf_change_pa": 1825.1224956534086, + "CO2e_lulucf_2015": -2038.0966872871425, + "CO2e_lulucf_2016": -2117.4427583598244, + "CO2e_lulucf_2017": -2167.139566172635, + "CO2e_lulucf_2018": -1742.6591886122615, + "CO2e_lulucf_2019": -1737.1724922082994, + "CO2e_lulucf_2020": -1742.6591886122615, + "CO2e_lulucf_2021": -1742.6591886122615, "CO2e_wo_lulucf_2015": 32955.76252275475, "CO2e_wo_lulucf_2016": 33090.827421986745, "CO2e_wo_lulucf_2017": 32511.644643089017, @@ -8675,28 +8675,28 @@ "CO2e_wo_lulucf_2019": 29513.06538941619, "CO2e_wo_lulucf_2020": 26950.841245971318, "CO2e_wo_lulucf_2021": 29119.49662341339, - "CO2e_w_lulucf_2015": 30794.747901890383, - "CO2e_w_lulucf_2016": 30845.681355953093, - "CO2e_w_lulucf_2017": 30213.804546902793, - "CO2e_w_lulucf_2018": 27271.737383498512, - "CO2e_w_lulucf_2019": 27671.12374943323, - "CO2e_w_lulucf_2020": 25103.08200605644, - "CO2e_w_lulucf_2021": 27271.737383498512, - "CO2e_w_lulucf_2022": 25453.621557931943, - "CO2e_w_lulucf_2023": 23635.505732365375, - "CO2e_w_lulucf_2024": 21817.389906798806, - "CO2e_w_lulucf_2025": 19999.274081232237, - "CO2e_w_lulucf_2026": 18181.15825566567, - "CO2e_w_lulucf_2027": 16363.042430099102, - "CO2e_w_lulucf_2028": 14544.926604532535, - "CO2e_w_lulucf_2029": 12726.810778965968, - "CO2e_w_lulucf_2030": 10908.694953399401, - "CO2e_w_lulucf_2031": 9090.579127832834, - "CO2e_w_lulucf_2032": 7272.4633022662665, - "CO2e_w_lulucf_2033": 5454.347476699699, - "CO2e_w_lulucf_2034": 3636.231651133131, - "CO2e_w_lulucf_2035": 1818.1158255665634, - "CO2e_w_lulucf_2036": -4.092726157978177e-12, + "CO2e_w_lulucf_2015": 30917.665835467604, + "CO2e_w_lulucf_2016": 30973.384663626923, + "CO2e_w_lulucf_2017": 30344.505076916383, + "CO2e_w_lulucf_2018": 27376.837434801128, + "CO2e_w_lulucf_2019": 27775.892897207894, + "CO2e_w_lulucf_2020": 25208.182057359056, + "CO2e_w_lulucf_2021": 27376.837434801128, + "CO2e_w_lulucf_2022": 25551.714939147718, + "CO2e_w_lulucf_2023": 23726.592443494308, + "CO2e_w_lulucf_2024": 21901.4699478409, + "CO2e_w_lulucf_2025": 20076.34745218749, + "CO2e_w_lulucf_2026": 18251.22495653408, + "CO2e_w_lulucf_2027": 16426.10246088067, + "CO2e_w_lulucf_2028": 14600.979965227261, + "CO2e_w_lulucf_2029": 12775.857469573853, + "CO2e_w_lulucf_2030": 10950.734973920446, + "CO2e_w_lulucf_2031": 9125.612478267038, + "CO2e_w_lulucf_2032": 7300.489982613629, + "CO2e_w_lulucf_2033": 5475.36748696022, + "CO2e_w_lulucf_2034": 3650.2449913068112, + "CO2e_w_lulucf_2035": 1825.1224956534027, + "CO2e_w_lulucf_2036": -5.9117155615240335e-12, "CO2e_w_lulucf_2037": 0, "CO2e_w_lulucf_2038": 0, "CO2e_w_lulucf_2039": 0, @@ -8712,31 +8712,31 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -2841.6876625448986, + "CO2e_lulucf_203X": -2802.668069178987, "CO2e_wo_lulucf_203X": 803.8873264336846, - "CO2e_w_lulucf_203X": -2037.800336111214, - "change_CO2e_t": -29309.537719609725, - "change_CO2e_pct": -1.074722057764616, - "cost_climate_saved": 122899458.01262717, + "CO2e_w_lulucf_203X": -1998.7807427453024, + "change_CO2e_t": -29375.61817754643, + "change_CO2e_pct": -1.0730099211607427, + "cost_climate_saved": 123176500.33252682, "z": { "energy_18": 93695.07254513228, "pct_energy_18": null, - "CO2e_production_based_18": -885.6312738253657, + "CO2e_production_based_18": -780.5312225227483, "CO2e_combustion_based_18": 28157.36865732388, - "CO2e_total_18": 27271.737383498512, + "CO2e_total_18": 27376.837434801135, "pct_CO2e_total_18": 1, "energy_30": 81934.9800419747, "pct_energy_30": null, - "CO2e_production_based_30": -5417.716155666163, + "CO2e_production_based_30": -5378.696562300252, "CO2e_combustion_based_30": 3379.915819554948, "CO2e_combustion_based_per_MWh": 0.041251194762279085, - "CO2e_total_30": -2037.8003361112144, + "CO2e_total_30": -1998.7807427453029, "change_energy_MWh": -11760.092503157575, "change_energy_pct": 0.8744854752367813, - "change_CO2e_t": -29309.537719609725, - "change_CO2e_pct": -0.07472205776461603, - "CO2e_total_2021_estimated": 27271.737383498512, - "cost_climate_saved": 122880236.88946378, + "change_CO2e_t": -29375.61817754644, + "change_CO2e_pct": -0.0730099211607428, + "CO2e_total_2021_estimated": 27376.837434801135, + "cost_climate_saved": 123157279.20936343, "invest_pa": 27913656.100534424, "invest_pa_com": 7353424.434922886, "invest_pa_outside": 1590893.2194758153, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 245.58893050987646, "CO2e_combustion_based_18": 12246.979850866466, "CO2e_total_18": 12492.568781376342, - "pct_CO2e_total_18": 0.45807748166918405, + "pct_CO2e_total_18": 0.45631891598610747, "energy_30": 81934.9800419747, "pct_energy_30": 1, "CO2e_production_based_30": -2089.110524320689, @@ -8787,22 +8787,22 @@ "d": { "energy_18": 93695.08774999731, "pct_energy_18": 1, - "CO2e_production_based_18": -1131.2202043352422, + "CO2e_production_based_18": -1026.1201530326248, "CO2e_combustion_based_18": 15910.388806457415, - "CO2e_total_18": 14779.168602122172, - "pct_CO2e_total_18": 0.541922518330816, + "CO2e_total_18": 14884.268653424791, + "pct_CO2e_total_18": 0.5436810840138925, "energy_30": 55789.694847758336, "pct_energy_30": 1, - "CO2e_production_based_30": -3328.6056313454737, + "CO2e_production_based_30": -3289.5860379795627, "CO2e_combustion_based_30": 3351.7308814746984, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 23.125250129224867, + "CO2e_total_30": 62.1448434951364, "change_energy_MWh": -37905.39290223898, "change_energy_pct": 0.5954388451678454, - "change_CO2e_t": -14756.043351992947, - "change_CO2e_pct": 0.0015647192850824006, - "CO2e_total_2021_estimated": 14779.168602122172, - "cost_climate_saved": 61864711.75323042, + "change_CO2e_t": -14822.123809929655, + "change_CO2e_pct": 0.004175203024223645, + "CO2e_total_2021_estimated": 14884.268653424791, + "cost_climate_saved": 62141754.07313008, "invest_pa": 24209386.065468058, "invest_pa_com": 7240535.078319296, "invest_pa_outside": 22868.36804392619, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.4143672501637363, + "pct_CO2e_total_18": 0.4127764886539728, "energy_30": null, "pct_energy_30": 0.5909201736699418, "CO2e_production_based_30": null, @@ -8847,7 +8847,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.10552031266605863, - "cost_climate_saved_pct": 0.3845959631483979, + "cost_climate_saved_pct": 0.38373081446584584, "demand_emplo_new_pct": 0.05250398436883698 }, "h": { @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.029311390215478548, + "pct_CO2e_total_18": 0.029198863389736363, "energy_30": null, "pct_energy_30": 0.23986878808342468, "CO2e_production_based_30": null, @@ -8880,7 +8880,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.0011247564246273161, - "cost_climate_saved_pct": 0.02727346108113311, + "cost_climate_saved_pct": 0.027212109425931594, "demand_emplo_new_pct": 0.003061829060353124 }, "f": { @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.014398841289969174, + "pct_CO2e_total_18": 0.014343563942398328, "energy_30": null, "pct_energy_30": 0.16921103824663367, "CO2e_production_based_30": null, @@ -8913,7 +8913,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.026753742729464777, - "cost_climate_saved_pct": 0.08467523324146271, + "cost_climate_saved_pct": 0.08448475629031654, "demand_emplo_new_pct": 0.02656532258166417 }, "rb": { @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.3136188628866729, + "pct_CO2e_total_18": 0.31241487580608485, "energy_30": null, "pct_energy_30": 0.8271306052595576, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.22687327725367917, + "pct_CO2e_total_18": 0.22600230765628349, "energy_30": null, "pct_energy_30": 0.4784775050170536, "CO2e_production_based_30": null, @@ -8979,7 +8979,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.36231903949522415, - "cost_climate_saved_pct": 0.16373999148196114, + "cost_climate_saved_pct": 0.16337165834410905, "demand_emplo_new_pct": 0.31816222641400854 }, "b": { @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.0867455856329937, + "pct_CO2e_total_18": 0.08641256814980133, "energy_30": null, "pct_energy_30": 0.34865310024250395, "CO2e_production_based_30": null, @@ -9012,7 +9012,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.12690286273287527, - "cost_climate_saved_pct": 0.06292676008765251, + "cost_climate_saved_pct": 0.06278520633045384, "demand_emplo_new_pct": 0.1117288251080124 }, "t": { @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.21932168103686625, + "pct_CO2e_total_18": 0.21847970212006665, "energy_30": null, "pct_energy_30": 0.12713044381805677, "CO2e_production_based_30": null, @@ -9045,7 +9045,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.3616414563131761, - "cost_climate_saved_pct": 0.1974983063929189, + "cost_climate_saved_pct": 0.19705403392010523, "demand_emplo_new_pct": 0.47574927270183026 }, "i": { @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.013902072361840646, + "pct_CO2e_total_18": 0.013848702116942127, "energy_30": null, "pct_energy_30": 0.018376990639309438, "CO2e_production_based_30": null, @@ -9078,7 +9078,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.002654529998534462, - "cost_climate_saved_pct": 0.010829216227290236, + "cost_climate_saved_pct": 0.010804855903600369, "demand_emplo_new_pct": 0.0003004379503405343 }, "a": { @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.03692343278964175, + "pct_CO2e_total_18": 0.036781683228915375, "energy_30": null, "pct_energy_30": 0.022667292450106513, "CO2e_production_based_30": null, @@ -9111,7 +9111,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.012576113080184078, - "cost_climate_saved_pct": 0.019461146068181296, + "cost_climate_saved_pct": 0.01941736821689027, "demand_emplo_new_pct": 0.01110858387265843 }, "l": { @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.06775363131183988, + "pct_CO2e_total_18": -0.06365451059723254, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9144,7 +9144,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.000495200761198735, - "cost_climate_saved_pct": 0.03391143293143876, + "cost_climate_saved_pct": 0.03608464932244233, "demand_emplo_new_pct": 0.0008071857990196307 }, "w": { @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.025910100567634344, + "pct_CO2e_total_18": 0.025810631339115903, "energy_30": null, "pct_energy_30": 0.004694667832969745, "CO2e_production_based_30": null, @@ -9177,14 +9177,14 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 1.1985798656485385e-05, - "cost_climate_saved_pct": 0.015244910938755843, + "cost_climate_saved_pct": 0.015210617509084043, "demand_emplo_new_pct": 1.2332143275749609e-05 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 4.522676183001412, - "CO2e_per_capita_com_pct_of_nat": 0.44826554955160336, + "CO2e_per_capita_com": 4.54010571058062, + "CO2e_per_capita_com_pct_of_nat": 0.4499930791032622, "GHG_budget_2022_to_year_target_nat": 3027300996.0, - "CO2e_2022_to_year_target": 190902.1616844895 + "CO2e_2022_to_year_target": 191637.8620436078 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -2992.102302091773, + "CO2e_pb": -2887.0022507891554, "CO2e_cb": 1144.3430621768941, - "CO2e_total": -1847.7592399148787 + "CO2e_total": -1742.6591886122612 }, "forest": { "CO2e_pb": -3715.6901866947173, @@ -9599,10 +9599,10 @@ "CO2e_pb": 12.940396056123138 }, "water": { - "CO2e_pb": 47.88736403440563 + "CO2e_pb": 1.9869532774443128 }, "settlement": { - "CO2e_pb": 150.4605319211058 + "CO2e_pb": 301.4609939806844 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": -1592.2447320859253, + "CO2e_pb": -1487.1446807833079, "CO2e_cb": 28022.68709566931, - "CO2e_total": 26430.442363583385, + "CO2e_total": 26535.542414886, "energy": 93434.07837833621 }, "communal_facilities": { diff --git a/tests/end_to_end_expected/2021/production_DG000000_2035.json b/tests/end_to_end_expected/2021/production_DG000000_2035.json index 8a9a838c..daee74f7 100644 --- a/tests/end_to_end_expected/2021/production_DG000000_2035.json +++ b/tests/end_to_end_expected/2021/production_DG000000_2035.json @@ -1866,14 +1866,14 @@ "l18": { "l": { "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -24659363.00310469, - "CO2e_total": -3994088.6496222783 + "CO2e_production_based": -27918584.45857135, + "CO2e_total": -7253310.105088932 }, "g": { "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -24659363.00310469, - "CO2e_total": -3994088.6496222783, - "area_ha": 42415356.550000004 + "CO2e_production_based": -27918584.45857135, + "CO2e_total": -7253310.105088932, + "area_ha": 35758154.0 }, "g_forest": { "CO2e_combustion_based": 20665274.353482414, @@ -2037,69 +2037,69 @@ "pct_x": 0.2043009501029305 }, "g_water": { - "CO2e_production_based": 2246039.615591387, - "CO2e_total": 2246039.615591387, - "area_ha": 6273685.45, + "CO2e_production_based": 271610.55216680525, + "CO2e_total": 271610.55216680525, + "area_ha": 758668.3500000001, "pct_x": 1.0 }, "g_water_org": { - "CO2e_production_based": 83639.88277171776, - "CO2e_total": 83639.88277171776, - "area_ha": 233624.69296716692, + "CO2e_production_based": 10114.45861644411, + "CO2e_total": 10114.45861644411, + "area_ha": 28251.920142514817, "pct_x": 0.037238827931222934 }, "g_water_min": { - "CO2e_production_based": 2162399.732819669, + "CO2e_production_based": 261496.09355036114, "CO2e_production_based_per_t": 0.3580095995395158, - "CO2e_total": 2162399.732819669, - "area_ha": 6040060.757032833, + "CO2e_total": 261496.09355036114, + "area_ha": 730416.4298574853, "pct_x": 0.9627611720687771 }, "g_water_org_low": { - "CO2e_production_based": 63835.090233805735, + "CO2e_production_based": 7719.491671324152, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 63835.090233805735, - "area_ha": 178305.52676775318, + "CO2e_total": 7719.491671324152, + "area_ha": 21562.247719762894, "pct_x": 0.02842117734285725 }, "g_water_org_high": { - "CO2e_production_based": 19804.79253791203, + "CO2e_production_based": 2394.966945119959, "CO2e_production_based_per_t": 0.35800959953951583, - "CO2e_total": 19804.79253791203, - "area_ha": 55319.16619941373, + "CO2e_total": 2394.966945119959, + "area_ha": 6689.6724227519235, "pct_x": 0.008817650588365684 }, "g_settlement": { - "CO2e_production_based": 7056983.028653572, - "CO2e_total": 7056983.028653572, - "area_ha": 6273685.45, + "CO2e_production_based": 5772190.6366115, + "CO2e_total": 5772190.6366115, + "area_ha": 5131500.0, "pct_x": 1.0 }, "g_settlement_org": { - "CO2e_production_based": 3147569.180634354, - "CO2e_total": 3147569.180634354, - "area_ha": 120169.90228649013, + "CO2e_production_based": 2574523.600067515, + "CO2e_total": 2574523.600067515, + "area_ha": 98291.80288009564, "pct_x": 0.019154594734501734 }, "g_settlement_min": { - "CO2e_production_based": 3909413.8480192185, + "CO2e_production_based": 3197667.0365439854, "CO2e_production_based_per_t": 0.6353138815862516, - "CO2e_total": 3909413.8480192185, - "area_ha": 6153515.54771351, + "CO2e_total": 3197667.0365439854, + "area_ha": 5033208.197119904, "pct_x": 0.9808454052654982 }, "g_settlement_org_low": { - "CO2e_production_based": 2402267.3873340418, + "CO2e_production_based": 1964911.2465631561, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 2402267.3873340418, - "area_ha": 91715.2954025855, + "CO2e_total": 1964911.2465631561, + "area_ha": 75017.63391060154, "pct_x": 0.014619045875592233 }, "g_settlement_org_high": { - "CO2e_production_based": 745301.7933003121, + "CO2e_production_based": 609612.3535043587, "CO2e_production_based_per_t": 26.192658234259156, - "CO2e_total": 745301.7933003121, - "area_ha": 28454.606883904642, + "CO2e_total": 609612.3535043587, + "area_ha": 23274.168969494105, "pct_x": 0.004535548858909501 }, "g_other": { @@ -6470,13 +6470,13 @@ "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -69017838.14293706, - "CO2e_total": -48352563.789454654, + "CO2e_production_based": -71714811.8511999, + "CO2e_total": -51049537.497717485, "invest": 5381460730.564978, - "change_CO2e_t": -44358475.13983238, - "change_CO2e_pct": 11.106031696123562, - "CO2e_total_2021_estimated": -3994088.6496222783, - "cost_climate_saved": 185972907023.74722, + "change_CO2e_t": -43796227.39262855, + "change_CO2e_pct": 6.038102157234537, + "CO2e_total_2021_estimated": -7253310.105088932, + "cost_climate_saved": 183615683343.59518, "invest_pa": 413958517.73576754, "cost_wage": 192471983.2368819, "demand_emplo": 3537.1133430427526, @@ -6496,18 +6496,18 @@ "prod_volume": null }, "g": { - "area_ha": 42415356.550000004, + "area_ha": 35758154.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": 20665274.353482414, - "CO2e_production_based": -69017838.14293706, - "CO2e_total": -48352563.789454654, + "CO2e_production_based": -71714811.8511999, + "CO2e_total": -51049537.497717485, "invest": 5381460730.564978, - "change_CO2e_t": -44358475.13983238, - "change_CO2e_pct": 11.106031696123562, - "CO2e_total_2021_estimated": -3994088.6496222783, - "cost_climate_saved": 185972907023.74722, + "change_CO2e_t": -43796227.39262855, + "change_CO2e_pct": 6.038102157234537, + "CO2e_total_2021_estimated": -7253310.105088932, + "cost_climate_saved": 183615683343.59518, "invest_pa": 413958517.73576754, "cost_wage": 192471983.2368819, "demand_emplo": 3537.1133430427526, @@ -7333,24 +7333,24 @@ "prod_volume": null }, "g_water": { - "area_ha": 6273685.45, + "area_ha": 758668.3500000002, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 2246039.615591387, - "CO2e_total": 2246039.615591387, + "CO2e_production_based": 271610.55216680525, + "CO2e_total": 271610.55216680525, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 2246039.615591387, + "CO2e_total_2021_estimated": 271610.55216680525, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": null, "demand_emplo": 0, "demand_emplo_new": 0, - "demand_change": 0.0, - "area_ha_change": 0.0, + "demand_change": 1.5344692028728337e-16, + "area_ha_change": 1.1641532182693481e-10, "CO2e_combustion_based_per_t": null, "pct_of_wage": null, "ratio_wage_to_emplo": null, @@ -7364,17 +7364,17 @@ "prod_volume": null }, "g_water_min": { - "area_ha": 6040060.757032833, + "area_ha": 730416.4298574853, "CO2e_production_based_per_t": 0.3580095995395158, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 2162399.732819669, - "CO2e_total": 2162399.732819669, + "CO2e_production_based": 261496.09355036114, + "CO2e_total": 261496.09355036114, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 2162399.732819669, + "CO2e_total_2021_estimated": 261496.09355036114, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7395,17 +7395,17 @@ "prod_volume": null }, "g_water_org": { - "area_ha": 233624.69296716692, + "area_ha": 28251.920142514817, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 83639.88277171776, - "CO2e_total": 83639.88277171776, + "CO2e_production_based": 10114.45861644411, + "CO2e_total": 10114.45861644411, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 83639.88277171776, + "CO2e_total_2021_estimated": 10114.45861644411, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7426,18 +7426,18 @@ "prod_volume": null }, "g_settlement": { - "area_ha": 6273685.45, + "area_ha": 5131500.0, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 3968723.1397467647, - "CO2e_total": 3968723.1397467647, + "CO2e_production_based": 3246178.4949085265, + "CO2e_total": 3246178.4949085265, "invest": 0, - "change_CO2e_t": -3088259.8889068076, + "change_CO2e_t": -2526012.1417029733, "change_CO2e_pct": -0.43761758762455577, - "CO2e_total_2021_estimated": 7056983.028653572, - "cost_climate_saved": 12947529584.24179, + "CO2e_total_2021_estimated": 5772190.6366115, + "cost_climate_saved": 10590305904.089716, "invest_pa": 0.0, "cost_wage": 0, "demand_emplo": 0, @@ -7457,17 +7457,17 @@ "prod_volume": null }, "g_settlement_org": { - "area_ha": 120169.90228649013, + "area_ha": 98291.80288009564, "CO2e_production_based_per_t": null, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 3147569.180634354, - "CO2e_total": 3147569.180634354, + "CO2e_production_based": 2574523.600067515, + "CO2e_total": 2574523.600067515, "invest": 0, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 3147569.180634354, + "CO2e_total_2021_estimated": 2574523.600067515, "cost_climate_saved": 0.0, "invest_pa": 0.0, "cost_wage": 0, @@ -7488,18 +7488,18 @@ "prod_volume": null }, "g_settlement_min": { - "area_ha": 6153515.54771351, + "area_ha": 5033208.197119904, "CO2e_production_based_per_t": 0.13344468747097432, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 821153.9591124107, - "CO2e_total": 821153.9591124107, + "CO2e_production_based": 671654.8948410117, + "CO2e_total": 671654.8948410117, "invest": null, - "change_CO2e_t": -3088259.8889068076, - "change_CO2e_pct": -0.7899547116178389, - "CO2e_total_2021_estimated": 3909413.8480192185, - "cost_climate_saved": 12947529584.24179, + "change_CO2e_t": -2526012.1417029737, + "change_CO2e_pct": -0.789954711617839, + "CO2e_total_2021_estimated": 3197667.0365439854, + "cost_climate_saved": 10590305904.089718, "invest_pa": null, "cost_wage": null, "demand_emplo": null, @@ -7519,17 +7519,17 @@ "prod_volume": null }, "g_settlement_org_low": { - "area_ha": 91715.2954025855, + "area_ha": 75017.63391060154, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 2402267.3873340418, - "CO2e_total": 2402267.3873340418, + "CO2e_production_based": 1964911.2465631561, + "CO2e_total": 1964911.2465631561, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 2402267.3873340418, + "CO2e_total_2021_estimated": 1964911.2465631561, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7550,17 +7550,17 @@ "prod_volume": null }, "g_settlement_org_high": { - "area_ha": 28454.606883904642, + "area_ha": 23274.168969494105, "CO2e_production_based_per_t": 26.192658234259156, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 745301.7933003121, - "CO2e_total": 745301.7933003121, + "CO2e_production_based": 609612.3535043587, + "CO2e_total": 609612.3535043587, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 745301.7933003121, + "CO2e_total_2021_estimated": 609612.3535043587, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7798,17 +7798,17 @@ "prod_volume": null }, "g_water_org_low": { - "area_ha": 178305.52676775318, + "area_ha": 21562.247719762894, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 63835.090233805735, - "CO2e_total": 63835.090233805735, + "CO2e_production_based": 7719.491671324152, + "CO2e_total": 7719.491671324152, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 63835.090233805735, + "CO2e_total_2021_estimated": 7719.491671324152, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -7829,17 +7829,17 @@ "prod_volume": null }, "g_water_org_high": { - "area_ha": 55319.16619941373, + "area_ha": 6689.6724227519235, "CO2e_production_based_per_t": 0.35800959953951583, "pct_x": null, "CO2e_production_based_per_MWh": null, "CO2e_combustion_based": null, - "CO2e_production_based": 19804.79253791203, - "CO2e_total": 19804.79253791203, + "CO2e_production_based": 2394.966945119959, + "CO2e_total": 2394.966945119959, "invest": null, "change_CO2e_t": 0.0, "change_CO2e_pct": 0.0, - "CO2e_total_2021_estimated": 19804.79253791203, + "CO2e_total_2021_estimated": 2394.966945119959, "cost_climate_saved": 0.0, "invest_pa": null, "cost_wage": null, @@ -8658,16 +8658,16 @@ "CO2_budget_2016_to_year_target": 6336451721.0, "nonCO2_budget_2016_to_year_target": 1586688275.0, "GHG_budget_2016_to_year_target": 7923139996.0, - "GHG_budget_2022_to_year_target": 2302150414.179677, - "GHG_budget_after_year_target": -4053607560.5012465, - "CO2e_w_lulucf_change_pa": 60531028.3302945, - "CO2e_lulucf_2015": -4671216.781067083, - "CO2e_lulucf_2016": -4853074.050655115, - "CO2e_lulucf_2017": -4966976.6756231515, - "CO2e_lulucf_2018": -3994088.6496222783, - "CO2e_lulucf_2019": -3981513.4128954466, - "CO2e_lulucf_2020": -3994088.6496222783, - "CO2e_lulucf_2021": -3994088.6496222783, + "GHG_budget_2022_to_year_target": 2323190310.7866263, + "GHG_budget_after_year_target": -4009753113.706034, + "CO2e_w_lulucf_change_pa": 60313746.89993005, + "CO2e_lulucf_2015": -8482982.440657413, + "CO2e_lulucf_2016": -8813237.296495805, + "CO2e_lulucf_2017": -9020085.750086073, + "CO2e_lulucf_2018": -7253310.105088932, + "CO2e_lulucf_2019": -7230473.3331426615, + "CO2e_lulucf_2020": -7253310.105088932, + "CO2e_lulucf_2021": -7253310.105088932, "CO2e_wo_lulucf_2015": 1032103045.9206712, "CO2e_wo_lulucf_2016": 1036332985.7922813, "CO2e_wo_lulucf_2017": 1018194236.6180694, @@ -8675,28 +8675,28 @@ "CO2e_wo_lulucf_2019": 924285234.239096, "CO2e_wo_lulucf_2020": 844041928.0508378, "CO2e_wo_lulucf_2021": 911959513.6040398, - "CO2e_w_lulucf_2015": 1027431829.1396041, - "CO2e_w_lulucf_2016": 1031479911.7416261, - "CO2e_w_lulucf_2017": 1013227259.9424462, - "CO2e_w_lulucf_2018": 907965424.9544175, - "CO2e_w_lulucf_2019": 920303720.8262006, - "CO2e_w_lulucf_2020": 840047839.4012154, - "CO2e_w_lulucf_2021": 907965424.9544175, - "CO2e_w_lulucf_2022": 847434396.624123, - "CO2e_w_lulucf_2023": 786903368.2938285, - "CO2e_w_lulucf_2024": 726372339.963534, - "CO2e_w_lulucf_2025": 665841311.6332395, - "CO2e_w_lulucf_2026": 605310283.302945, - "CO2e_w_lulucf_2027": 544779254.9726505, - "CO2e_w_lulucf_2028": 484248226.64235604, - "CO2e_w_lulucf_2029": 423717198.31206155, - "CO2e_w_lulucf_2030": 363186169.98176706, - "CO2e_w_lulucf_2031": 302655141.65147257, - "CO2e_w_lulucf_2032": 242124113.32117808, - "CO2e_w_lulucf_2033": 181593084.9908836, - "CO2e_w_lulucf_2034": 121062056.6605891, - "CO2e_w_lulucf_2035": 60531028.3302946, - "CO2e_w_lulucf_2036": 1.043081283569336e-07, + "CO2e_w_lulucf_2015": 1023620063.4800138, + "CO2e_w_lulucf_2016": 1027519748.4957855, + "CO2e_w_lulucf_2017": 1009174150.8679833, + "CO2e_w_lulucf_2018": 904706203.4989508, + "CO2e_w_lulucf_2019": 917054760.9059534, + "CO2e_w_lulucf_2020": 836788617.9457488, + "CO2e_w_lulucf_2021": 904706203.4989508, + "CO2e_w_lulucf_2022": 844392456.5990208, + "CO2e_w_lulucf_2023": 784078709.6990908, + "CO2e_w_lulucf_2024": 723764962.7991608, + "CO2e_w_lulucf_2025": 663451215.8992308, + "CO2e_w_lulucf_2026": 603137468.9993008, + "CO2e_w_lulucf_2027": 542823722.0993708, + "CO2e_w_lulucf_2028": 482509975.1994408, + "CO2e_w_lulucf_2029": 422196228.2995107, + "CO2e_w_lulucf_2030": 361882481.39958066, + "CO2e_w_lulucf_2031": 301568734.4996506, + "CO2e_w_lulucf_2032": 241254987.59972054, + "CO2e_w_lulucf_2033": 180941240.69979048, + "CO2e_w_lulucf_2034": 120627493.79986042, + "CO2e_w_lulucf_2035": 60313746.899930365, + "CO2e_w_lulucf_2036": 3.129243850708008e-07, "CO2e_w_lulucf_2037": 0, "CO2e_w_lulucf_2038": 0, "CO2e_w_lulucf_2039": 0, @@ -8712,31 +8712,31 @@ "CO2e_w_lulucf_2049": 0, "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, - "CO2e_lulucf_203X": -48352563.789454654, + "CO2e_lulucf_203X": -51049537.497717485, "CO2e_wo_lulucf_203X": 45426622.01735288, - "CO2e_w_lulucf_203X": -2925941.772101775, - "change_CO2e_t": -910891366.7265192, - "change_CO2e_pct": -1.0032225255408251, - "cost_climate_saved": 3819176685600.932, + "CO2e_w_lulucf_203X": -5622915.480364606, + "change_CO2e_t": -910329118.9793154, + "change_CO2e_pct": -1.0062151839554299, + "cost_climate_saved": 3816819461920.7803, "z": { "energy_18": 2572665401.1253977, "pct_energy_18": null, - "CO2e_production_based_18": 121790710.10104164, + "CO2e_production_based_18": 118531488.64557499, "CO2e_combustion_based_18": 786174714.8533759, - "CO2e_total_18": 907965424.9544175, + "CO2e_total_18": 904706203.4989508, "pct_CO2e_total_18": 1, "energy_30": 1808982824.3572953, "pct_energy_30": null, - "CO2e_production_based_30": -80636493.92236987, + "CO2e_production_based_30": -83333467.6306327, "CO2e_combustion_based_30": 77710552.1502681, "CO2e_combustion_based_per_MWh": 0.04295814813934317, - "CO2e_total_30": -2925941.7721017674, + "CO2e_total_30": -5622915.480364598, "change_energy_MWh": -763682576.7681024, "change_energy_pct": 0.7031551104803471, - "change_CO2e_t": -910891366.7265192, - "change_CO2e_pct": -0.0032225255408251455, - "CO2e_total_2021_estimated": 907965424.9544175, - "cost_climate_saved": 3818912055000.9316, + "change_CO2e_t": -910329118.9793154, + "change_CO2e_pct": -0.0062151839554299235, + "CO2e_total_2021_estimated": 904706203.4989508, + "cost_climate_saved": 3816554831320.78, "invest_pa": 368970966919.0831, "invest_pa_com": 58213131307.85254, "invest_pa_outside": 21254355706.80919, @@ -8757,7 +8757,7 @@ "CO2e_production_based_18": 8475446.755246408, "CO2e_combustion_based_18": 333921412.27138937, "CO2e_total_18": 342396859.02663577, - "pct_CO2e_total_18": 0.37710341122716773, + "pct_CO2e_total_18": 0.3784619335010814, "energy_30": 1808982824.3572953, "pct_energy_30": 1, "CO2e_production_based_30": -50299869.109568805, @@ -8787,22 +8787,22 @@ "d": { "energy_18": 2579171234.459642, "pct_energy_18": 1, - "CO2e_production_based_18": 113315263.34579524, + "CO2e_production_based_18": 110056041.89032859, "CO2e_combustion_based_18": 452253302.5819865, - "CO2e_total_18": 565568565.9277817, - "pct_CO2e_total_18": 0.6228965887728323, + "CO2e_total_18": 562309344.4723151, + "pct_CO2e_total_18": 0.6215380664989186, "energy_30": 1119053868.8128471, "pct_energy_30": 1, - "CO2e_production_based_30": -30336624.812801056, + "CO2e_production_based_30": -33033598.521063887, "CO2e_combustion_based_30": 73208767.45580646, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 42872142.6430054, + "CO2e_total_30": 40175168.93474257, "change_energy_MWh": -1460117365.6467948, "change_energy_pct": 0.43388118394833847, - "change_CO2e_t": -522696423.28477633, - "change_CO2e_pct": 0.07580361644158246, - "CO2e_total_2021_estimated": 565568565.9277817, - "cost_climate_saved": 2191404754621.4246, + "change_CO2e_t": -522134175.5375725, + "change_CO2e_pct": 0.07144673893414298, + "CO2e_total_2021_estimated": 562309344.4723151, + "cost_climate_saved": 2189047530941.2725, "invest_pa": 282729236265.93744, "invest_pa_com": 55070484393.76204, "invest_pa_outside": 9484650357.440313, @@ -8823,7 +8823,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.2997513687970373, + "pct_CO2e_total_18": 0.3008312288540485, "energy_30": null, "pct_energy_30": 0.6280171609600099, "CO2e_production_based_30": null, @@ -8847,7 +8847,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.17852722319091097, - "cost_climate_saved_pct": 0.2946189783095837, + "cost_climate_saved_pct": 0.29480094420893205, "demand_emplo_new_pct": 0.12108870352438478 }, "h": { @@ -8856,7 +8856,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.06386659050280886, + "pct_CO2e_total_18": 0.06409667112041623, "energy_30": null, "pct_energy_30": 0.17786926678229717, "CO2e_production_based_30": null, @@ -8880,7 +8880,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.006064591386194417, - "cost_climate_saved_pct": 0.06288880158361715, + "cost_climate_saved_pct": 0.06292764367520527, "demand_emplo_new_pct": 0.01242960037072453 }, "f": { @@ -8889,7 +8889,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.01348545192732152, + "pct_CO2e_total_18": 0.013534033526616635, "energy_30": null, "pct_energy_30": 0.19411357225769296, "CO2e_production_based_30": null, @@ -8913,7 +8913,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.0504178685517562, - "cost_climate_saved_pct": 0.06866262595530732, + "cost_climate_saved_pct": 0.06870503414148481, "demand_emplo_new_pct": 0.09896860321888523 }, "rb": { @@ -8922,7 +8922,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.13064321172662807, + "pct_CO2e_total_18": 0.13111385640334602, "energy_30": null, "pct_energy_30": 0.5637279275331928, "CO2e_production_based_30": null, @@ -8955,7 +8955,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.09452537754688406, + "pct_CO2e_total_18": 0.09486590703302596, "energy_30": null, "pct_energy_30": 0.334013933405221, "CO2e_production_based_30": null, @@ -8979,7 +8979,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.306056399187269, - "cost_climate_saved_pct": 0.07920851097953922, + "cost_climate_saved_pct": 0.07925743263427827, "demand_emplo_new_pct": 0.45536838934487694 }, "b": { @@ -8988,7 +8988,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.036117834179744, + "pct_CO2e_total_18": 0.036247949370320054, "energy_30": null, "pct_energy_30": 0.22971399412797183, "CO2e_production_based_30": null, @@ -9012,7 +9012,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.1101041394784217, - "cost_climate_saved_pct": 0.028573160802741963, + "cost_climate_saved_pct": 0.028590808480880442, "demand_emplo_new_pct": 0.16880451898896165 }, "t": { @@ -9021,7 +9021,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.23663425436156568, + "pct_CO2e_total_18": 0.2374867338028813, "energy_30": null, "pct_energy_30": 0.17426303669264182, "CO2e_production_based_30": null, @@ -9045,7 +9045,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.30839889121039854, - "cost_climate_saved_pct": 0.21523789021365602, + "cost_climate_saved_pct": 0.21537082786923845, "demand_emplo_new_pct": 0.10351284459135657 }, "i": { @@ -9054,7 +9054,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.17144609114142753, + "pct_CO2e_total_18": 0.17206372897406638, "energy_30": null, "pct_energy_30": 0.23054100181404802, "CO2e_production_based_30": null, @@ -9078,7 +9078,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.02775328643283659, - "cost_climate_saved_pct": 0.14850058002240676, + "cost_climate_saved_pct": 0.14859229862706885, "demand_emplo_new_pct": 0.017765071260849814 }, "a": { @@ -9087,7 +9087,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.07785742613272353, + "pct_CO2e_total_18": 0.07813790900411072, "energy_30": null, "pct_energy_30": 0.02824571028302803, "CO2e_production_based_30": null, @@ -9111,7 +9111,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.011537072271657985, - "cost_climate_saved_pct": 0.04692737568221473, + "cost_climate_saved_pct": 0.04695635949774849, "demand_emplo_new_pct": 0.018535110156617098 }, "l": { @@ -9120,7 +9120,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": -0.004398943549885496, + "pct_CO2e_total_18": -0.00801731001405402, "energy_30": null, "pct_energy_30": null, "CO2e_production_based_30": null, @@ -9144,7 +9144,7 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 0.0011280416028852907, - "cost_climate_saved_pct": 0.048697876344183544, + "cost_climate_saved_pct": 0.04811032238728562, "demand_emplo_new_pct": 0.003501760442425424 }, "w": { @@ -9153,7 +9153,7 @@ "CO2e_production_based_18": null, "CO2e_combustion_based_18": null, "CO2e_total_18": null, - "pct_CO2e_total_18": 0.01071454896037302, + "pct_CO2e_total_18": 0.010753148328568172, "energy_30": null, "pct_energy_30": 0.0032223236770893894, "CO2e_production_based_30": null, @@ -9177,14 +9177,14 @@ "demand_emplo_new": null, "demand_emplo_com": null, "invest_pct": 1.2486687669323693e-05, - "cost_climate_saved_pct": 0.00675349486823902, + "cost_climate_saved_pct": 0.00675766603798, "demand_emplo_new_pct": 2.5398100917852508e-05 }, "CO2e_per_capita_nat": 10.089278972085655, - "CO2e_per_capita_com": 10.93681079528443, - "CO2e_per_capita_com_pct_of_nat": 1.0840032102931905, + "CO2e_per_capita_com": 10.897552154571146, + "CO2e_per_capita_com_pct_of_nat": 1.0801120857815278, "GHG_budget_2022_to_year_target_nat": 3027300996.0, - "CO2e_2022_to_year_target": 6355757974.680923 + "CO2e_2022_to_year_target": 6332943424.4926605 }, "bisko": { "priv_residences": { @@ -9577,9 +9577,9 @@ }, "lulucf": { "total": { - "CO2e_pb": -24659363.0031047, + "CO2e_pb": -27918584.458571352, "CO2e_cb": 20665274.353482414, - "CO2e_total": -3994088.6496222876 + "CO2e_total": -7253310.105088938 }, "forest": { "CO2e_pb": -67100295.05882475, @@ -9599,10 +9599,10 @@ "CO2e_pb": 4081045.774120587 }, "water": { - "CO2e_pb": 2246039.615591387 + "CO2e_pb": 271610.55216680525 }, "settlement": { - "CO2e_pb": 7056983.028653572 + "CO2e_pb": 5772190.6366115 }, "other": { "CO2e_pb": 0.0 @@ -9612,9 +9612,9 @@ } }, "total": { - "CO2e_pb": 112062270.10104164, + "CO2e_pb": 108803048.645575, "CO2e_cb": 784666190.2675921, - "CO2e_total": 896728460.3686337, + "CO2e_total": 893469238.9131671, "energy": 2569072112.5142865 }, "communal_facilities": {