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 68b695c5..951aa750 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2021.json +++ b/tests/end_to_end_expected/2018/production_03159016_2021.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 50881.82351593618, "change_CO2e_pct": -0.12465486047881323, "change_CO2e_t": -6794.273999917532, - "change_energy_MWh": -24783.74816514575, - "change_energy_pct": -0.04993278503849187, + "change_energy_MWh": -58684.90731977468, + "change_energy_pct": -0.11823477396058726, "cost_climate_saved": 17625120.785757437, "demand_emplo_com": 0 }, @@ -2700,16 +2700,16 @@ "invest_pa": -92692502.61253403, "invest_com": 19100273.26561307, "invest_pa_com": -19100273.26561307, - "change_energy_MWh": -24783.74816514575, - "change_energy_pct": -0.04993278503849187, + "change_energy_MWh": -58684.90731977468, + "change_energy_pct": -0.11823477396058726, "demand_biomass": 35116.34826949258, "demand_ediesel": 9880.145561554758, - "demand_electricity": 175277.15876699673, + "demand_electricity": 141375.99961236777, "demand_emethan": 225118.10243744272, "demand_heatnet": 12022.131465785798, "demand_heatpump": 4675.53867014336, "demand_solarth": 9469.022397976527, - "energy": 471558.4475693924 + "energy": 437657.28841476346 }, "p_nonresi": { "cost_wage": -30310448.35429863, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 771.6305106879329, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -32862.18788479181, - "change_energy_pct": -0.16758860989553642, + "change_energy_MWh": -66763.34703942075, + "change_energy_pct": -0.34047570300356716, "demand_ediesel": 9880.145561554758, - "demand_electricity": 153346.09944462325, - "energy": 163226.245006178 + "demand_electricity": 119444.94028999431, + "energy": 129325.08585154907 }, "s": { "cost_wage": -23952462.76528212, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.12465486047881323, "change_CO2e_t": -6794.273999917532, "change_cost_energy": -17.848744336090846, - "change_energy_MWh": -24783.74816514575, - "change_energy_pct": -0.04993278503849187, + "change_energy_MWh": -58684.90731977468, + "change_energy_pct": -0.11823477396058726, "cost_climate_saved": 17625120.785757437, "cost_fuel": 2.1069808961695546, - "energy": 471558.4475693924 + "energy": 437657.28841476346 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -26889.611003517464, - "change_energy_pct": -0.13300707645495202, + "change_energy_MWh": -60790.77015814642, + "change_energy_pct": -0.3006961541065919, "cost_climate_saved": 0.0, - "energy": 175277.15876699673 + "energy": 141375.99961236777 }, "rb": { "cost_wage": -161588136.23523712, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 185758.17800133675, "change_CO2e_pct": -0.13106044219990573, "change_CO2e_t": -26078.988600451063, - "change_energy_MWh": -87054.84545321367, - "change_energy_pct": -0.05585123489754934, + "change_energy_MWh": -120956.00460784254, + "change_energy_pct": -0.07760099039234226, "cost_climate_saved": 71429032.19625366, "demand_emplo_com": 0, - "energy": 1471636.6608832646 + "energy": 1437735.5017286357 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 1093936.2971000837 + "energy": 1091193.8810914378 }, "d_r": { "energy": 623701.6797984468 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 167972.65669654778 + "energy": 165230.24068790203 }, "p_petrol": { "cost_wage": -1931522.0001862708, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": -14845235.60332409, - "demand_emplo": -314.55074006407733, - "demand_emplo_new": -314.55074006407733, - "invest": 58216610.209114075, - "invest_pa": -58216610.209114075, + "cost_wage": -14602863.942535143, + "demand_emplo": -309.41520787658874, + "demand_emplo_new": -309.41520787658874, + "invest": 57266133.10798095, + "invest_pa": -57266133.10798095, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 167972.65669654778, - "demand_electricity": 223963.5422620637, - "energy": 167972.65669654778, + "change_energy_MWh": 165230.24068790203, + "demand_electricity": 220306.98758386937, + "energy": 165230.24068790203, "full_load_hour": 2300.0, - "invest_outside": 58216610.209114075, - "invest_pa_outside": -58216610.209114075, + "invest_outside": 57266133.10798095, + "invest_pa_outside": -57266133.10798095, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 97.375453157419, + "power_to_be_installed": 95.78564677559538, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 213175.53139435823 + "energy": 210433.11538571247 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": -200616842.06103513, - "demand_emplo": -4250.803276270448, - "demand_emplo_new": -4250.803276270448, - "invest": 786732713.9648438, - "invest_pa": -786732713.9648438, + "cost_wage": -200374470.40024617, + "demand_emplo": -4245.667744082959, + "demand_emplo_new": -4245.667744082959, + "invest": 785782236.8637106, + "invest_pa": -785782236.8637106, "CO2e_production_based": -175721.30423859903, "CO2e_total": -175721.30423859903, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -19.42576144521771, "change_CO2e_t": -185258.02296585718, - "change_energy_MWh": 486248.2024256371, - "change_energy_pct": 0.8001608171806167, + "change_energy_MWh": 483505.78641699144, + "change_energy_pct": 0.7956479494238198, "cost_climate_saved": 1026048594.1776366, - "invest_outside": 760935348.00869, - "invest_pa_outside": -760935348.00869 + "invest_outside": 759984870.9075569, + "invest_pa_outside": -759984870.9075569 }, "p": { - "cost_wage": -200616842.06103513, - "demand_emplo": -4250.803276270448, - "demand_emplo_new": -4250.803276270448, - "invest": 786732713.9648438, - "invest_pa": -786732713.9648438, - "change_energy_MWh": 486248.2024256371, - "change_energy_pct": 0.8001608171806167, + "cost_wage": -200374470.40024617, + "demand_emplo": -4245.667744082959, + "demand_emplo_new": -4245.667744082959, + "invest": 785782236.8637106, + "invest_pa": -785782236.8637106, + "change_energy_MWh": 483505.78641699144, + "change_energy_pct": 0.7956479494238198, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -19.42576144521771, "change_CO2e_t": -185258.02296585718, "cost_climate_saved": 1026048594.1776366, - "energy": 1093936.2971000837, + "energy": 1091193.881091438, "CO2e_production_based": -175721.30423859903, "CO2e_total": -175721.30423859903, - "demand_electricity": 1752644.5230977312, - "invest_outside": 760935348.00869, - "invest_pa_outside": -760935348.00869 + "demand_electricity": 1748987.968419537, + "invest_outside": 759984870.9075569, + "invest_pa_outside": -759984870.9075569 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 1698167.753915086, - "change_energy_pct": 2.7592042154657332, + "change_energy_MWh": 1660394.238176953, + "change_energy_pct": 2.697829334440387, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 9935.922243232286, - "cost_climate_saved": 1641188590.7514935, + "CO2e_combustion_based": 9811.28252857292, + "cost_climate_saved": 1641881275.965713, "cost_mro": null, - "CO2e_total": 9935.922243232286, + "CO2e_total": 9811.28252857292, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": -2596.87083126841, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -317044.59757536236, - "change_CO2e_pct": -0.969613106466573, + "change_CO2e_t": -317169.23729002173, + "change_CO2e_pct": -0.9699942903815307, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": -354707531.94469863, "invest_com": 11948757.89592243, "invest_pa_com": -11948757.89592243, - "invest_outside": 483734494.2014211, - "invest_pa_outside": -581989633.0824631, + "invest_outside": 475836772.9477249, + "invest_pa_outside": -572487743.2033587, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": -276.75513620902814, "invest": 51221452.80843761, "invest_pa": -51221452.80843761, - "invest_outside": 28398888.408688284, - "invest_pa_outside": -28398888.408688284 + "invest_outside": 27935232.193853095, + "invest_pa_outside": -27935232.193853095 }, "g_grid_offshore": { "cost_wage": -0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 28398888.408688284, - "invest_pa_outside": -28398888.408688284 + "invest_outside": 27935232.193853095, + "invest_pa_outside": -27935232.193853095 }, "g_grid_onshore": { "cost_wage": -1580702.364, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 2313623.3785464973, - "change_energy_MWh": 1698167.753915086, - "change_energy_pct": 2.7592042154657332 + "energy": 2275849.8628083644, + "change_energy_MWh": 1660394.238176953, + "change_energy_pct": 2.697829334440387 }, "d_r": { "energy": 143682.54751251897, "change_energy_MWh": -39007.77261855721, "change_energy_pct": -0.21351855199865002, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 35.284550751202694 + "cost_fuel": 35.15761615478162 }, "d_b": { - "energy": 175277.15876699673, - "change_energy_MWh": -26889.611003517464, - "change_energy_pct": -0.13300707645495202, + "energy": 141375.99961236777, + "change_energy_MWh": -60790.77015814642, + "change_energy_pct": -0.3006961541065919, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 31.058041139863118 + "cost_fuel": 24.96084323970652 }, "d_h": { "energy": 18996.54765250848, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.8380885321, "change_energy_pct": -0.576895985192049, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 10.973829630240973 + "cost_fuel": 10.934351767956988 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 31.704977375434886 + "cost_fuel": 31.59092013446087 }, "d_a": { - "energy": 1442.5239173865666, - "change_energy_MWh": 299.30255454832627, - "change_energy_pct": 0.26180629953000273, + "energy": 1226.7220120768272, + "change_energy_MWh": 83.5006492385869, + "change_energy_pct": 0.07303979085142567, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.3542448909351029 + "cost_fuel": 0.30016604226383653 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 223963.5422620637, - "change_energy_MWh": 223963.5422620637, + "energy": 220306.98758386937, + "change_energy_MWh": 220306.98758386937, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 2313623.3785464973, - "change_energy_MWh": 1698167.753915086, - "change_energy_pct": 2.7592042154657332, + "energy": 2275849.8628083644, + "change_energy_MWh": 1660394.238176953, + "change_energy_pct": 2.697829334440387, "cost_fuel_per_MWh": null, - "cost_fuel": 9.298425689784588, + "cost_fuel": 9.190779074039078, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.004294528805061779, - "CO2e_combustion_based": 9935.922243232286, - "cost_climate_saved": 1641188590.7514935, - "cost_mro": 54.402935661950615, - "CO2e_total": 9935.922243232286, + "CO2e_combustion_based_per_MWh": 0.00431104120219334, + "CO2e_combustion_based": 9811.28252857292, + "cost_climate_saved": 1641881275.965713, + "cost_mro": 53.47692930330741, + "CO2e_total": 9811.28252857292, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": -2320.115695059382, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -317044.59757536236, - "change_CO2e_pct": -0.969613106466573, - "change_cost_energy": -9.471599300485686, - "change_cost_mro": -4.298125051507794, + "change_CO2e_t": -317169.23729002173, + "change_CO2e_pct": -0.9699942903815307, + "change_cost_energy": -9.579245916231194, + "change_cost_mro": -4.325011836589049, "invest": 303486079.13626105, "invest_pa": -303486079.13626105, "invest_com": 11948757.89592243, "invest_pa_com": -11948757.89592243, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -553590744.6737748, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -544552511.0095055, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 1901483.8613030273, - "change_energy_MWh": 1286028.2366716159, - "change_energy_pct": 2.0895547708119526, + "energy": 1863710.3455648944, + "change_energy_MWh": 1248254.720933483, + "change_energy_pct": 2.028179889786607, "cost_fuel_per_MWh": null, - "cost_fuel": 5.41883111921565, + "cost_fuel": 5.31118450347014, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 6274.248008716447, - "cost_climate_saved": 1661538345.3098152, - "cost_mro": 46.614304017418085, - "CO2e_total": 6274.248008716447, + "CO2e_combustion_based": 6149.6082940570805, + "cost_climate_saved": 1662231030.5240347, + "cost_mro": 45.68829765877488, + "CO2e_total": 6149.6082940570805, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -320706.2718098782, - "change_CO2e_pct": -0.9808115541188897, - "change_cost_energy": -9.471599300485686, - "change_cost_mro": -4.298125051507794, + "change_CO2e_t": -320830.91152453754, + "change_CO2e_pct": -0.9811927380338473, + "change_cost_energy": -9.579245916231194, + "change_cost_mro": -4.325011836589049, "invest": 0, "invest_pa": -0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -553590744.6737748, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -544552511.0095055, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 1901483.8613030273, - "change_energy_MWh": 1683427.9334961183, - "change_energy_pct": 7.720165878667662, + "energy": 1863710.3455648944, + "change_energy_MWh": 1645654.4177579854, + "change_energy_pct": 7.546937312409277, "cost_fuel_per_MWh": null, - "cost_fuel": 5.41883111921565, + "cost_fuel": 5.31118450347014, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 6274.248008716447, - "cost_climate_saved": -12464711.889983775, - "cost_mro": 46.614304017418085, - "CO2e_total": 6274.248008716447, + "CO2e_combustion_based": 6149.6082940570805, + "cost_climate_saved": -11772026.675764346, + "cost_mro": 45.68829765877488, + "CO2e_total": 6149.6082940570805, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 1955.8224806651515, - "change_CO2e_pct": 0.4529017504089559, - "change_cost_energy": 0.7437315645258327, - "change_cost_mro": 0.1857610719581353, + "change_CO2e_t": 1831.1827660057852, + "change_CO2e_pct": 0.4240394454207742, + "change_cost_energy": 0.6360849487803231, + "change_cost_mro": 0.15887428687688088, "invest": 0, "invest_pa": -0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -553590744.6737748, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -544552511.0095055, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 907205.5561631195, - "change_energy_MWh": 862277.2955650265, - "change_energy_pct": 19.192314237992683, + "energy": 889183.6607103933, + "change_energy_MWh": 844255.4001123003, + "change_energy_pct": 18.7911881936541, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 19.551498347421028, + "cost_mro": 19.163102292339975, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 18.34222268814056, + "change_cost_mro": 17.9538266330595, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 200782.7336900216, - "change_energy_MWh": 167895.2469322175, - "change_energy_pct": 5.105140692831339, + "energy": 196794.12778842423, + "change_energy_MWh": 163906.64103062014, + "change_energy_pct": 4.983860342922848, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 4.594699837783377, + "cost_mro": 4.503424823481876, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3.65132787964263, + "change_cost_mro": 3.560052865341129, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 11004.40339625864, - "change_energy_MWh": 10712.369702371036, - "change_energy_pct": 36.68196487797709, + "energy": 10785.79780441707, + "change_energy_MWh": 10493.764110529466, + "change_energy_pct": 35.93340196754216, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.100440339625864, + "cost_mro": 1.078579780441707, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.063834155818928, + "change_cost_mro": 1.041973596634771, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 478169.904542457, - "change_energy_MWh": 466713.1980899433, - "change_energy_pct": 40.737117602200726, + "energy": 468670.9238872341, + "change_energy_MWh": 457214.2174347204, + "change_energy_pct": 39.90799793376942, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 7.265043332790437, + "cost_mro": 7.120721188251529, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 7.046852123041746, + "change_cost_mro": 6.902529978502837, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 217248.5145343822, - "change_energy_MWh": 216956.4808404946, - "change_energy_pct": 742.9159216264775, + "energy": 212932.8112303179, + "change_energy_MWh": 212640.77753643028, + "change_energy_pct": 728.1378210360527, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 6.59131483722135, + "cost_mro": 6.460376500164862, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.580208529637252, + "change_cost_mro": 6.449270192580764, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 795135.9003456417, - "change_energy_MWh": 688662.0772844076, - "change_energy_pct": 6.46790034850492, + "energy": 779340.3003634897, + "change_energy_MWh": 672866.4773022556, + "change_energy_pct": 6.3195483918642, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 22.22017926575852, + "cost_mro": 21.778769107996737, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 18.50521117944752, + "change_cost_mro": 18.063801021685737, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -455335605.7927328, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -447901540.7538718, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 439480.45744366216, - "change_energy_MWh": 352085.75874600175, - "change_energy_pct": 4.028685538055723, + "energy": 430750.0536186862, + "change_energy_MWh": 343355.3549210258, + "change_energy_pct": 3.9287892748375324, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 11.273294873754168, + "cost_mro": 11.04934767651498, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 8.46322005834814, + "change_cost_mro": 8.239272861108953, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 355655.44290197955, - "change_energy_MWh": 336576.3185384058, - "change_energy_pct": 17.64107786733673, + "energy": 348590.24674480344, + "change_energy_MWh": 329511.1223812297, + "change_energy_pct": 17.270767573083127, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 10.946884392004353, + "cost_mro": 10.729421431481756, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 10.041991121099382, + "change_cost_mro": 9.824528160576785, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -455335605.7927328, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -447901540.7538718, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1537222722591156, + "pct_x": 0.1531692632459719, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 71535.72434608119, - "change_energy_MWh": 22299.274375568282, - "change_energy_pct": 0.45290175040895597, + "energy": 70114.6469104969, + "change_energy_MWh": 20878.196939983995, + "change_energy_pct": 0.4240394454207744, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 5.41883111921565, + "cost_fuel": 5.31118450347014, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 6274.248008716447, - "cost_climate_saved": -12464711.889983775, - "cost_mro": 1.353455904627856, - "CO2e_total": 6274.248008716447, + "CO2e_combustion_based": 6149.6082940570805, + "cost_climate_saved": -11772026.675764346, + "cost_mro": 1.3265691195466016, + "CO2e_total": 6149.6082940570805, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 1955.8224806651515, - "change_CO2e_pct": 0.4529017504089559, - "change_cost_energy": 0.7437315645258327, - "change_cost_mro": 0.1857610719581353, + "change_CO2e_t": 1831.1827660057852, + "change_CO2e_pct": 0.4240394454207742, + "change_cost_energy": 0.6360849487803231, + "change_cost_mro": 0.15887428687688088, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 23546.074654515385, - "change_energy_MWh": 23361.437967125963, - "change_energy_pct": 126.52652242321471, + "energy": 23078.325209130086, + "change_energy_MWh": 22893.688521740663, + "change_energy_pct": 123.99317191742519, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.42382934378127696, + "cost_mro": 0.4154098537643416, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.4196634134850187, + "change_cost_mro": 0.41124392346808336, "invest": 0, "invest_pa": -0.0, "invest_outside": 0.0, - "invest_pa_outside": -20236770.642508652, + "invest_pa_outside": -19906373.750152726, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.010177142430721757, + "pct_x": 0.010140530615078351, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 25040.640969499567, - "change_energy_MWh": 7807.883479820051, - "change_energy_pct": 0.4530838134579504, + "energy": 24543.201540744096, + "change_energy_MWh": 7310.44405106458, + "change_energy_pct": 0.42421789173570823, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.5959672550740898, + "cost_mro": 0.5841281966697095, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.08186059777288601, + "change_cost_mro": 0.07002153936850575, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 79019.9648241699, - "change_energy_MWh": 79019.9648241699, + "energy": 77450.21083064031, + "change_energy_MWh": 77450.21083064031, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 2.4693739007553095, + "cost_mro": 2.42031908845751, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.4693739007553095, + "change_cost_mro": 2.42031908845751, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": -78018368.2385334, + "invest_pa_outside": -76744596.50548102, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.03415420398881564, + "pct_x": 0.03403133576441986, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.12026681497396571, + "pct_x": 0.12226294859527073, "ratio_wage_to_emplo": null, "cost_wage": -81967565.84383212, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.060185957103743255, + "pct_x": 0.06118489610891447, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -33878257.15013651, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.03467995232466508, + "pct_x": 0.03525555432123832, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -12071046.147942858, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.022136606322104357, + "pct_x": 0.022504019595256317, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0010525844894353794, + "pct_x": 0.0010700548056575307, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -1901483.8613030273 + "energy": -1863710.3455648944 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 20236.668602434678, "change_CO2e_pct": -0.6345496834992586, "change_CO2e_t": -13755.48236458003, - "change_energy_MWh": -1801.4807198204144, - "change_energy_pct": -0.19948088376713524, + "change_energy_MWh": -2017.282625130154, + "change_energy_pct": -0.2233769789715901, "cost_climate_saved": 68438395.98611677, "demand_emplo_com": -4.389315974273295, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 64421056.81840865, - "energy": 7229.363167573727 + "energy": 7013.561262263987 }, "p_fermen": { "CO2e_total_2021_estimated": 7056.986698479617, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 0, "invest": 10299166.956948226, "invest_pa": -10299166.956948226, - "change_energy_MWh": -1801.4807198204144, - "change_energy_pct": -0.19948088376713524, - "energy": 7229.363167573727, + "change_energy_MWh": -2017.282625130154, + "change_energy_pct": -0.2233769789715901, + "energy": 7013.561262263987, "demand_biomass": 1568.7626201221092, "demand_ediesel": 2601.220122776392, - "demand_electricity": 1442.5239173865666, + "demand_electricity": 1226.7220120768272, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 1571.6178964577653 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 734.315876384702, "CO2e_production_based": 0, "CO2e_total": 734.315876384702, - "change_energy_MWh": -1801.4807198204144, - "change_energy_pct": -0.19948088376713524, - "energy": 7229.363167573727 + "change_energy_MWh": -2017.282625130154, + "change_energy_pct": -0.2233769789715901, + "energy": 7013.561262263987 }, "s_petrol": { "CO2e_total_2021_estimated": 18.36518571434291, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 1442.5239173865666, + "energy": 1226.7220120768272, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 299.30255454832627, - "change_energy_pct": 0.26180629953000273 + "change_energy_MWh": 83.5006492385869, + "change_energy_pct": 0.07303979085142567 }, "s_heatpump": { "cost_wage": -413684.9031441586, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 7018.010900842167, - "CO2e_production_based": -16714.73889226055, + "prod_volume": 6965.678472450939, + "CO2e_production_based": -16590.099177601183, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -16714.73889226055, - "change_CO2e_t": -16714.73889226055, + "CO2e_total": -16590.099177601183, + "change_CO2e_t": -16590.099177601183, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 92892161.393738, - "invest": 7228551.227867432, - "invest_pa": -7228551.227867432, - "invest_per_CO2e": -432.4656983552689, + "cost_climate_saved": 92199476.17951858, + "invest": 7174648.826624467, + "invest_pa": -7174648.826624467, + "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": -1843280.563106195, + "cost_wage": -1829535.450789239, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": -39.056656341712426, - "demand_emplo_new": -39.056656341712426, + "demand_emplo": -38.76541574660902, + "demand_emplo_new": -38.76541574660902, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 17645.406833872825, - "CO2e_production_based": -6512.589758559294, - "CO2e_total": -6512.589758559294, + "prod_volume": 17593.0744054816, + "CO2e_production_based": -6387.950043899928, + "CO2e_total": -6387.950043899928, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -20642.315121771302, - "change_CO2e_pct": -1.4703928009933511, + "change_CO2e_t": -20517.675407111936, + "change_CO2e_pct": -1.4615144683997505, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 109500138.98797022, - "invest_pa": -7314512.758203432, + "cost_climate_saved": 108807453.7737508, + "invest_pa": -7260610.356960467, "invest_pa_com": -85961.53033600001, - "invest": 7314512.758203432, + "invest": 7260610.356960467, "invest_com": 85961.53033600001, - "cost_wage": -1867263.8300699391, - "demand_emplo": -39.53792654266013, - "demand_emplo_new": -39.53792654266013 + "cost_wage": -1853518.717752983, + "demand_emplo": -39.24668594755673, + "demand_emplo_new": -39.24668594755673 }, "p": { "energy": 5203.577014009866, - "prod_volume": 17645.406833872825, - "CO2e_production_based": -6512.589758559294, - "CO2e_total": -6512.589758559294, + "prod_volume": 17593.0744054816, + "CO2e_production_based": -6387.950043899928, + "CO2e_total": -6387.950043899928, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -20642.315121771302, - "change_CO2e_pct": -1.4703928009933511, + "change_CO2e_t": -20517.675407111936, + "change_CO2e_pct": -1.4615144683997505, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 109500138.98797022, - "invest_pa": -7314512.758203432, + "cost_climate_saved": 108807453.7737508, + "invest_pa": -7260610.356960467, "invest_pa_com": -85961.53033600001, - "invest": 7314512.758203432, + "invest": 7260610.356960467, "invest_com": 85961.53033600001, - "cost_wage": -1867263.8300699391, - "demand_emplo": -39.53792654266013, - "demand_emplo_new": -39.53792654266013 + "cost_wage": -1853518.717752983, + "demand_emplo": -39.24668594755673, + "demand_emplo_new": -39.24668594755673 }, "s": { "energy": 5203.577014009866, @@ -8717,7 +8717,7 @@ "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 4291059752.615356, + "cost_climate_saved": 4291059752.6153555, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 3720258.4530391702, + "energy_30": 3679742.5212923912, "pct_energy_30": null, - "CO2e_production_based_30": -196069.95814835184, - "CO2e_combustion_based_30": 196069.95814835187, - "CO2e_combustion_based_per_MWh": 0.05270331634840518, + "CO2e_production_based_30": -195945.31843369248, + "CO2e_combustion_based_30": 195945.3184336925, + "CO2e_combustion_based_per_MWh": 0.053249736170364714, "CO2e_total_30": 0.0, - "change_energy_MWh": 1125697.4093050468, - "change_energy_pct": 1.433868153545129, + "change_energy_MWh": 1085181.4775582678, + "change_energy_pct": 1.4182524362566014, "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": 0.0, "CO2e_total_2021_estimated": 771880.965030234, - "cost_climate_saved": 4289728463.155525, - "invest_pa": -3267174805.627498, + "cost_climate_saved": 4289728463.1555257, + "invest_pa": -3266170426.125122, "invest_pa_com": -702188588.9163088, - "invest_pa_outside": -1390761159.8191042, - "invest": 3229655466.580042, + "invest_pa_outside": -1380308792.8388667, + "invest": 3228651087.077666, "invest_com": 702188588.9163088, - "invest_outside": 1292506020.9380622, - "cost_wage": -645446883.1177101, - "demand_emplo": -13152.602213839258, - "demand_emplo_new": -7302.96942810088, + "invest_outside": 1283657822.5832329, + "cost_wage": -645190766.3446043, + "demand_emplo": -13147.175441056665, + "demand_emplo_new": -7297.542655318287, "demand_emplo_com": -225.17905658692217, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 3720258.4530391702, + "energy_30": 3679742.5212923912, "pct_energy_30": 1, "CO2e_production_based_30": -175721.30423859903, - "CO2e_combustion_based_30": 10614.450784487552, + "CO2e_combustion_based_30": 10489.811069828185, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -165106.85345411146, - "change_energy_MWh": 1125697.4093050468, - "change_energy_pct": 1.433868153545129, - "change_CO2e_t": -551203.3713097116, - "change_CO2e_pct": -0.42763103477628706, + "CO2e_total_30": -165231.49316877083, + "change_energy_MWh": 1085181.4775582678, + "change_energy_pct": 1.4182524362566014, + "change_CO2e_t": -551328.0110243709, + "change_CO2e_pct": -0.42795385487150994, "CO2e_total_2021_estimated": 360433.1371632155, - "cost_climate_saved": 2920688497.8557944, - "invest_pa": -1185542559.1017892, + "cost_climate_saved": 2921381183.0700145, + "invest_pa": -1184592082.0006561, "invest_pa_com": -56051071.08816934, - "invest_pa_outside": -1342924981.0911531, - "invest": 1185542559.1017892, + "invest_pa_outside": -1332472614.1109157, + "invest": 1184592082.0006561, "invest_com": 56051071.08816934, - "invest_outside": 1244669842.2101111, - "cost_wage": -318812601.6917347, - "demand_emplo": -7084.246087612929, - "demand_emplo_new": -4764.130392553547, + "invest_outside": 1235821643.8552818, + "cost_wage": -318570230.0309457, + "demand_emplo": -7079.11055542544, + "demand_emplo_new": -4758.994860366058, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 1780644.7255923823, + "energy_30": 1746527.7645324436, "pct_energy_30": 1, - "CO2e_production_based_30": -20348.653909752822, + "CO2e_production_based_30": -20224.014195093456, "CO2e_combustion_based_30": 185455.5073638643, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 165106.85345411146, - "change_energy_MWh": -813917.5744963256, - "change_energy_pct": 0.6862986969060262, - "change_CO2e_t": -275636.6777012107, - "change_CO2e_pct": 0.37460981678237326, + "CO2e_total_30": 165231.49316877083, + "change_energy_MWh": -848034.5355562642, + "change_energy_pct": 0.6731492878289066, + "change_CO2e_t": -275512.0379865514, + "change_CO2e_pct": 0.3748926109831926, "CO2e_total_2021_estimated": 411447.82786701847, - "cost_climate_saved": 1369039965.2997308, - "invest_pa": -2081632246.525709, + "cost_climate_saved": 1368347280.0855112, + "invest_pa": -2081578344.124466, "invest_pa_com": -646137517.8281394, "invest_pa_outside": -47836178.72795105, - "invest": 2044112907.4782526, + "invest": 2044059005.0770097, "invest_com": 646137517.8281394, "invest_outside": 47836178.72795105, - "cost_wage": -326634281.42597544, - "demand_emplo": -6068.356126226328, - "demand_emplo_new": -2538.8390355473325, + "cost_wage": -326620536.3136585, + "demand_emplo": -6068.0648856312255, + "demand_emplo_new": -2538.547794952229, "demand_emplo_com": -226.24915256906502, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.6218985610143407, + "pct_energy_30": 0.618480735986127, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10982828837786428, - "cost_climate_saved_pct": 0.38258565894034113, - "demand_emplo_new_pct": 0.037896247400969564 + "invest_pct": 0.10986245412654777, + "cost_climate_saved_pct": 0.3827471342458689, + "demand_emplo_new_pct": 0.03792442871263454 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, - "pct_energy_30": 0.08405297141039696, + "pct_energy_30": 0.08497843954657011, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013655423511458292, - "cost_climate_saved_pct": 0.059083299818055546, - "demand_emplo_new_pct": 0.032393943642126284 + "invest_pct": 0.013659671485953297, + "cost_climate_saved_pct": 0.05908329981805554, + "demand_emplo_new_pct": 0.03241803319938976 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.2940484675752622, + "pct_energy_30": 0.296540824467303, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.24359648331093767, - "cost_climate_saved_pct": 0.23918730590767395, - "demand_emplo_new_pct": 0.5820650514999978 + "invest_pct": 0.2433778738150805, + "cost_climate_saved_pct": 0.23918730590767392, + "demand_emplo_new_pct": 0.5817941661483556 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.8264628197484384, + "pct_energy_30": 0.8231964764176116, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.5616382644669153, + "pct_energy_30": 0.5726093988443405, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,8 +8978,8 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08803157909508434, - "cost_climate_saved_pct": 0.0125424981726974, + "invest_pct": 0.08805896425105823, + "cost_climate_saved_pct": 0.012542498172697399, "demand_emplo_new_pct": -0.0 }, "b": { @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.2648245552815231, + "pct_energy_30": 0.25058707757327126, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,8 +9011,8 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0527227104963671, - "cost_climate_saved_pct": 0.004108679823709027, + "invest_pct": 0.05273911165223811, + "cost_climate_saved_pct": 0.004108679823709026, "demand_emplo_new_pct": -0.0 }, "t": { @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.08611806346240929, + "pct_energy_30": 0.08780030790041334, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.47118195956723474, - "cost_climate_saved_pct": 0.17672980008233902, - "demand_emplo_new_pct": 0.34000060248064984 + "invest_pct": 0.4713285364159915, + "cost_climate_saved_pct": 0.176729800082339, + "demand_emplo_new_pct": 0.3402534418407956 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.080436847949731, + "pct_energy_30": 0.0820081145880371, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.014498773371098488, - "cost_climate_saved_pct": 0.07053955795942865, - "demand_emplo_new_pct": -0.00012349869426679468 + "invest_pct": 0.014503283697668557, + "cost_climate_saved_pct": 0.07053955795942864, + "demand_emplo_new_pct": -0.0001235905333124006 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.004059969438973107, + "pct_energy_30": 0.004015717015607571, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0038124365262819644, - "cost_climate_saved_pct": 0.015954015871618474, - "demand_emplo_new_pct": 0.0007833756112215775 + "invest_pct": 0.003813622511697494, + "cost_climate_saved_pct": 0.01595401587161847, + "demand_emplo_new_pct": 0.0007839581636842789 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0004075491318075482, - "cost_climate_saved_pct": 0.01405340334453445, - "demand_emplo_new_pct": 0.0015703259769442653 + "invest_pct": 0.00040767591354492366, + "cost_climate_saved_pct": 0.014053403344534449, + "demand_emplo_new_pct": 0.001571493740213901 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.0029222994004481986, + "pct_energy_30": 0.0029793840783303525, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0022647966118655195, - "cost_climate_saved_pct": 0.025526123606299755, - "demand_emplo_new_pct": 0.005413952082357529 + "invest_pct": 0.0022488061302196115, + "cost_climate_saved_pct": 0.02536464830077193, + "demand_emplo_new_pct": 0.005378068728238898 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 63cffb63..c9f3dfef 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2025.json +++ b/tests/end_to_end_expected/2018/production_03159016_2025.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 50881.82351593618, "change_CO2e_pct": -0.3161918974539872, "change_CO2e_t": -17233.940013284497, - "change_energy_MWh": -50874.30468191067, - "change_energy_pct": -0.10249844788356478, + "change_energy_MWh": -84775.46383653965, + "change_energy_pct": -0.1708004368056603, "cost_climate_saved": 70335244.32837456, "demand_emplo_com": 16.20485242888088 }, @@ -2700,16 +2700,16 @@ "invest_pa": 75839320.31934603, "invest_com": 46882488.92468664, "invest_pa_com": 15627496.30822888, - "change_energy_MWh": -50874.30468191067, - "change_energy_pct": -0.10249844788356478, + "change_energy_MWh": -84775.46383653965, + "change_energy_pct": -0.1708004368056603, "demand_biomass": 35116.34826949258, "demand_ediesel": 9880.145561554758, - "demand_electricity": 181500.36112881597, + "demand_electricity": 147599.20197418702, "demand_emethan": 172230.43655068413, "demand_heatnet": 12022.131465785798, "demand_heatpump": 25249.445678317745, "demand_solarth": 9469.022397976527, - "energy": 445467.89105262747 + "energy": 411566.7318979985 }, "p_nonresi": { "cost_wage": 24799457.74442615, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 6994.832872507166, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -26638.985522972565, - "change_energy_pct": -0.13585189666840022, + "change_energy_MWh": -60540.14467760152, + "change_energy_pct": -0.30873898977643105, "demand_ediesel": 9880.145561554758, - "demand_electricity": 159569.3018064425, - "energy": 169449.44736799726 + "demand_electricity": 125668.14265181354, + "energy": 135548.2882133683 }, "s": { "cost_wage": 9789324.741541278, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.3161918974539872, "change_CO2e_t": -17233.940013284497, "change_cost_energy": -17.848744336090846, - "change_energy_MWh": -50874.30468191067, - "change_energy_pct": -0.10249844788356478, + "change_energy_MWh": -84775.46383653965, + "change_energy_pct": -0.1708004368056603, "cost_climate_saved": 70335244.32837456, "cost_fuel": 2.1069808961695546, - "energy": 445467.89105262747 + "energy": 411566.7318979985 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -20666.408641698217, - "change_energy_pct": -0.10222455780026214, + "change_energy_MWh": -54567.567796327174, + "change_energy_pct": -0.269913635451902, "cost_climate_saved": 0.0, - "energy": 181500.36112881597 + "energy": 147599.20197418702 }, "rb": { "cost_wage": 119061619.66359901, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 185758.17800133675, "change_CO2e_pct": -0.32956120393431826, "change_CO2e_t": -65577.55136706075, - "change_energy_MWh": -229901.89334637066, - "change_energy_pct": -0.1474967255622815, + "change_energy_MWh": -263803.05250099977, + "change_energy_pct": -0.16924648105707454, "cost_climate_saved": 270525291.6298142, "demand_emplo_com": 68.79215635639663, - "energy": 1328789.6129901076 + "energy": 1294888.4538354785 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 868398.6113043396 + "energy": 865656.1952956938 }, "d_r": { "energy": 476488.42407211225 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 142535.89251389692 + "energy": 139793.47650525114 }, "p_petrol": { "cost_wage": 643840.6667287569, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 4199054.274493249, - "demand_emplo": 88.97235887016349, - "demand_emplo_new": 88.97235887016349, - "invest": 49400638.52344999, - "invest_pa": 16466879.507816663, + "cost_wage": 4118263.7208969323, + "demand_emplo": 87.26051480766726, + "demand_emplo_new": 87.26051480766726, + "invest": 48450161.42231685, + "invest_pa": 16150053.80743895, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 142535.89251389692, - "demand_electricity": 190047.8566851959, - "energy": 142535.89251389692, + "change_energy_MWh": 139793.47650525114, + "demand_electricity": 186391.3020070015, + "energy": 139793.47650525114, "full_load_hour": 2300.0, - "invest_outside": 49400638.52344999, - "invest_pa_outside": 16466879.507816663, + "invest_outside": 48450161.42231685, + "invest_pa_outside": 16150053.80743895, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 82.62950290660692, + "power_to_be_installed": 81.03969652478327, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 187738.76721170737 + "energy": 184996.35120306158 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": 52443837.16146196, - "demand_emplo": 1111.2149535197707, - "demand_emplo_new": 1111.2149535197707, - "invest": 616986319.5466113, - "invest_pa": 205662106.5155371, + "cost_wage": 52363046.60786564, + "demand_emplo": 1109.5031094572744, + "demand_emplo_new": 1109.5031094572744, + "invest": 616035842.4454781, + "invest_pa": 205345280.81515938, "CO2e_production_based": -136222.7414719893, "CO2e_total": -136222.7414719893, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -15.284026337343168, "change_CO2e_t": -145759.46019924746, - "change_energy_MWh": 260710.51662989304, - "change_energy_pct": 0.4290202801645507, + "change_energy_MWh": 257968.10062124726, + "change_energy_pct": 0.4245074124077536, "cost_climate_saved": 749936360.9634521, - "invest_outside": 591188953.5904576, - "invest_pa_outside": 197062984.53015253 + "invest_outside": 590238476.4893243, + "invest_pa_outside": 196746158.8297748 }, "p": { - "cost_wage": 52443837.16146196, - "demand_emplo": 1111.2149535197707, - "demand_emplo_new": 1111.2149535197707, - "invest": 616986319.5466113, - "invest_pa": 205662106.5155371, - "change_energy_MWh": 260710.51662989304, - "change_energy_pct": 0.4290202801645507, + "cost_wage": 52363046.60786564, + "demand_emplo": 1109.5031094572744, + "demand_emplo_new": 1109.5031094572744, + "invest": 616035842.4454781, + "invest_pa": 205345280.81515938, + "change_energy_MWh": 257968.10062124726, + "change_energy_pct": 0.4245074124077536, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -15.284026337343168, "change_CO2e_t": -145759.46019924746, "cost_climate_saved": 749936360.9634521, - "energy": 868398.6113043396, + "energy": 865656.1952956938, "CO2e_production_based": -136222.7414719893, "CO2e_total": -136222.7414719893, - "demand_electricity": 1388295.6100399357, - "invest_outside": 591188953.5904576, - "invest_pa_outside": 197062984.53015253 + "demand_electricity": 1384639.0553617415, + "invest_outside": 590238476.4893243, + "invest_pa_outside": 196746158.8297748 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 1347806.6091611926, - "change_energy_pct": 2.1899330434560205, + "change_energy_MWh": 1310033.0934230597, + "change_energy_pct": 2.128558162430674, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 8779.84999905487, - "cost_climate_saved": 1531991464.8977365, + "CO2e_combustion_based": 8655.210284395504, + "cost_climate_saved": 1532635540.623239, "cost_mro": null, - "CO2e_total": 8779.84999905487, + "CO2e_total": 8655.210284395504, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 865.6236104228033, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -318200.6698195398, - "change_CO2e_pct": -0.9731487062167319, + "change_CO2e_t": -318325.3095341992, + "change_CO2e_pct": -0.9735298901316897, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": 118235843.98156622, "invest_com": 11948757.89592243, "invest_pa_com": 3982919.29864081, - "invest_outside": 410480665.2866086, - "invest_pa_outside": 164618879.87540367, + "invest_outside": 402582944.0329124, + "invest_pa_outside": 161451583.24903554, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 92.25171206967605, "invest": 51221452.80843761, "invest_pa": 17073817.602812536, - "invest_outside": 24098332.343743533, - "invest_pa_outside": 8032777.447914511 + "invest_outside": 23634676.128908347, + "invest_pa_outside": 7878225.376302782 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 24098332.343743533, - "invest_pa_outside": 8032777.447914511 + "invest_outside": 23634676.128908347, + "invest_pa_outside": 7878225.376302782 }, "g_grid_onshore": { "cost_wage": 526900.788, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 1963262.2337926037, - "change_energy_MWh": 1347806.6091611926, - "change_energy_pct": 2.1899330434560205 + "energy": 1925488.718054471, + "change_energy_MWh": 1310033.0934230597, + "change_energy_pct": 2.128558162430674 }, "d_r": { "energy": 150755.6465255107, "change_energy_MWh": -31934.673605565476, "change_energy_pct": -0.17480222040583798, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 35.589511467139005 + "cost_fuel": 35.40400179565486 }, "d_b": { - "energy": 181500.36112881597, - "change_energy_MWh": -20666.408641698217, - "change_energy_pct": -0.10222455780026214, + "energy": 147599.20197418702, + "change_energy_MWh": -54567.567796327174, + "change_energy_pct": -0.269913635451902, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 30.91676862879262 + "cost_fuel": 25.010993268287518 }, "d_h": { "energy": 18996.54765250848, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.8380885321, "change_energy_pct": -0.576895985192049, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 10.549359189675656 + "cost_fuel": 10.494370849657221 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 30.47862101962105 + "cost_fuel": 30.319751770239517 }, "d_a": { - "energy": 2133.9908464775926, - "change_energy_MWh": 990.7694836393523, - "change_energy_pct": 0.8666471042664909, + "energy": 1918.188941167853, + "change_energy_MWh": 774.9675783296127, + "change_energy_pct": 0.6778805955879137, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.5037800802282532 + "cost_fuel": 0.45047443517162095 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 190047.8566851959, - "change_energy_MWh": 190047.8566851959, + "energy": 186391.3020070015, + "change_energy_MWh": 186391.3020070015, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 1963262.2337926037, - "change_energy_MWh": 1347806.6091611926, - "change_energy_pct": 2.1899330434560205, + "energy": 1925488.718054471, + "change_energy_MWh": 1310033.0934230597, + "change_energy_pct": 2.128558162430674, "cost_fuel_per_MWh": null, - "cost_fuel": 8.299969740305531, + "cost_fuel": 8.192323124560021, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.004472071966715355, - "CO2e_combustion_based": 8779.84999905487, - "cost_climate_saved": 1531991464.8977365, - "cost_mro": 45.8139377483649, - "CO2e_total": 8779.84999905487, + "CO2e_combustion_based_per_MWh": 0.004495071928097712, + "CO2e_combustion_based": 8655.210284395504, + "cost_climate_saved": 1532635540.623239, + "cost_mro": 44.887931389721686, + "CO2e_total": 8655.210284395504, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 773.3718983531272, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -318200.6698195398, - "change_CO2e_pct": -0.9731487062167319, - "change_cost_energy": -10.470055249964743, - "change_cost_mro": -4.54750837248659, + "change_CO2e_t": -318325.3095341992, + "change_CO2e_pct": -0.9735298901316897, + "change_cost_energy": -10.577701865710253, + "change_cost_mro": -4.574395157567845, "invest": 303486079.13626105, "invest_pa": 101162026.37875369, "invest_com": 11948757.89592243, "invest_pa_com": 3982919.29864081, - "invest_outside": 386382332.942865, - "invest_pa_outside": 156586102.42748916, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 153573357.87273276, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 1551122.7165491336, - "change_energy_MWh": 935667.0919177224, - "change_energy_pct": 1.5202835988022398, + "energy": 1513349.200811001, + "change_energy_MWh": 897893.5761795897, + "change_energy_pct": 1.4589087177768942, "cost_fuel_per_MWh": null, - "cost_fuel": 4.420375169736593, + "cost_fuel": 4.312728553991083, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 5118.17576453903, - "cost_climate_saved": 1550913166.5045972, - "cost_mro": 38.02530610383237, - "CO2e_total": 5118.17576453903, + "CO2e_combustion_based_per_MWh": 0.003299658827720421, + "CO2e_combustion_based": 4993.536049879664, + "cost_climate_saved": 1551557242.2300997, + "cost_mro": 37.09929974518916, + "CO2e_total": 4993.536049879664, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -321862.34405405563, - "change_CO2e_pct": -0.9843471538690486, - "change_cost_energy": -10.470055249964743, - "change_cost_mro": -4.54750837248659, + "change_CO2e_t": -321986.983768715, + "change_CO2e_pct": -0.9847283377840063, + "change_cost_energy": -10.577701865710253, + "change_cost_mro": -4.574395157567845, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 386382332.942865, - "invest_pa_outside": 156586102.42748916, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 153573357.87273276, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 1551122.7165491336, - "change_energy_MWh": 1333066.7887422247, - "change_energy_pct": 6.1134168749710405, + "energy": 1513349.200811001, + "change_energy_MWh": 1295293.273004092, + "change_energy_pct": 5.9401883087126555, "cost_fuel_per_MWh": null, - "cost_fuel": 4.420375169736593, + "cost_fuel": 4.312728553991083, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 5118.17576453903, - "cost_climate_saved": -5615991.944338462, - "cost_mro": 38.02530610383237, - "CO2e_total": 5118.17576453903, + "CO2e_combustion_based_per_MWh": 0.003299658827720421, + "CO2e_combustion_based": 4993.536049879664, + "cost_climate_saved": -4971916.218836186, + "cost_mro": 37.09929974518916, + "CO2e_total": 4993.536049879664, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 799.7502364877346, - "change_CO2e_pct": 0.1851948658817383, - "change_cost_energy": -0.25472438495322436, - "change_cost_mro": -0.06362224902066016, + "change_CO2e_t": 675.1105218283683, + "change_CO2e_pct": 0.15633256089355657, + "change_cost_energy": -0.36237100069873396, + "change_cost_mro": -0.0905090341019148, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 386382332.942865, - "invest_pa_outside": 156586102.42748916, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 153573357.87273276, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 740046.8525564579, - "change_energy_MWh": 695118.5919583648, - "change_energy_pct": 15.471745015382792, + "energy": 722024.9571037318, + "change_energy_MWh": 677096.6965056388, + "change_energy_pct": 15.07061897104421, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 15.949003747250117, + "cost_mro": 15.560607692169064, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 14.739728087969645, + "change_cost_mro": 14.351332032888594, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 163787.16940779524, - "change_energy_MWh": 130899.68264999115, - "change_energy_pct": 3.980227604924207, + "energy": 159798.5635061979, + "change_energy_MWh": 126911.07674839383, + "change_energy_pct": 3.8589472550157162, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 3.7480956000470846, + "cost_mro": 3.6568205857455838, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.8047236419063375, + "change_cost_mro": 2.7134486276048366, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 8976.768321509833, - "change_energy_MWh": 8684.734627622229, - "change_energy_pct": 29.738810313322016, + "energy": 8758.162729668267, + "change_energy_MWh": 8466.129035780663, + "change_energy_pct": 28.990247402887096, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.8976768321509833, + "cost_mro": 0.8758162729668267, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.8610706483440473, + "change_cost_mro": 0.8392100891598908, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 390063.8950454578, - "change_energy_MWh": 378607.1885929441, - "change_energy_pct": 33.04677397140377, + "energy": 380564.914390235, + "change_energy_MWh": 369108.2079377213, + "change_energy_pct": 32.217654302972484, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 5.926410410069324, + "cost_mro": 5.782088265530417, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5.708219200320633, + "change_cost_mro": 5.563897055781726, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 177219.01978169495, - "change_energy_MWh": 176926.98608780734, - "change_energy_pct": 605.844427512879, + "energy": 172903.31647763064, + "change_energy_MWh": 172611.28278374302, + "change_energy_pct": 591.0663269224543, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 5.3768209049827265, + "cost_mro": 5.245882567926238, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5.365714597398629, + "change_cost_mro": 5.234776260342141, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 648626.7818884851, - "change_energy_MWh": 542152.9588272509, - "change_energy_pct": 5.091889661137211, + "energy": 632831.181906333, + "change_energy_MWh": 526357.3588450989, + "change_energy_pct": 4.94353770449649, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 18.125962321496367, + "cost_mro": 17.68455216373458, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 14.410994235185367, + "change_cost_mro": 13.96958407742358, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 386382332.942865, - "invest_pa_outside": 128794110.98095502, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 126316089.3013347, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 358503.2378624185, - "change_energy_MWh": 271108.5391647581, - "change_energy_pct": 3.1021165265716037, + "energy": 349772.8340374426, + "change_energy_MWh": 262378.13533978217, + "change_energy_pct": 3.0022202633534127, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 9.196114742227788, + "cost_mro": 8.972167544988599, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.386039926821761, + "change_cost_mro": 6.162092729582572, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 290123.54402606655, - "change_energy_MWh": 271044.4196624928, - "change_energy_pct": 14.20633434205064, + "energy": 283058.34786889044, + "change_energy_MWh": 263979.2235053167, + "change_energy_pct": 13.836024047797036, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 8.929847579268579, + "cost_mro": 8.71238461874598, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 8.024954308363608, + "change_cost_mro": 7.807491347841009, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 386382332.942865, - "invest_pa_outside": 128794110.98095502, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 126316089.3013347, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.14777625679968884, + "pct_x": 0.14700597578930238, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 58354.78771929496, - "change_energy_MWh": 9118.337748782054, - "change_energy_pct": 0.18519486588173828, + "energy": 56933.71028371067, + "change_energy_MWh": 7697.260313197767, + "change_energy_pct": 0.1563325608935567, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 4.420375169736593, + "cost_fuel": 4.312728553991083, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 5118.17576453903, - "cost_climate_saved": -5615991.944338462, - "cost_mro": 1.1040725836490606, - "CO2e_total": 5118.17576453903, + "CO2e_combustion_based": 4993.536049879664, + "cost_climate_saved": -4971916.218836186, + "cost_mro": 1.077185798567806, + "CO2e_total": 4993.536049879664, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 799.7502364877346, - "change_CO2e_pct": 0.1851948658817383, - "change_cost_energy": -0.25472438495322436, - "change_cost_mro": -0.06362224902066016, + "change_CO2e_t": 675.1105218283683, + "change_CO2e_pct": 0.15633256089355657, + "change_cost_energy": -0.36237100069873396, + "change_cost_mro": -0.0905090341019148, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 19207.55259902792, - "change_energy_MWh": 19022.915911638498, - "change_energy_pct": 103.02890601322713, + "energy": 18739.803153642624, + "change_energy_MWh": 18555.166466253202, + "change_energy_pct": 100.49555550743762, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.3457359467825026, + "cost_mro": 0.33731645676556726, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.3415700164862443, + "change_cost_mro": 0.333150526469309, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 5724078.791268095, + "invest_pa_outside": 5613946.49381612, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.009783488047810622, + "pct_x": 0.009732491796979973, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 20426.73505423554, - "change_energy_MWh": 3193.9775645560258, - "change_energy_pct": 0.1853433825938106, + "energy": 19929.295625480074, + "change_energy_MWh": 2696.538135800558, + "change_energy_pct": 0.15647746087156864, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.48615629429080587, + "cost_mro": 0.47431723588642577, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.027950363010397883, + "change_cost_mro": -0.03978942141477798, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 64460.00673163234, - "change_energy_MWh": 64460.00673163234, + "energy": 62890.25273810276, + "change_energy_MWh": 62890.25273810276, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 2.0143752103635104, + "cost_mro": 1.9653203980657115, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.0143752103635104, + "change_cost_mro": 1.9653203980657115, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 22067912.65526606, + "invest_pa_outside": 21643322.07758194, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.0328331109426525, + "pct_x": 0.03266196895801476, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.14172946945022688, + "pct_x": 0.1445098650425961, "ratio_wage_to_emplo": null, "cost_wage": 27322521.947944038, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.07092666227599169, + "pct_x": 0.07231807494365064, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 11292752.383378835, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.040868890097388345, + "pct_x": 0.041670640660151206, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 4023682.0493142856, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.026087075392655465, + "pct_x": 0.0265988418567571, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0012404273054999245, + "pct_x": 0.001264761543299902, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -1551122.7165491336 + "energy": -1513349.200811001 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 20236.668602434678, "change_CO2e_pct": -0.6347888331647569, "change_CO2e_t": -13760.666543363506, - "change_energy_MWh": 893.9511361494333, - "change_energy_pct": 0.0989886601181613, + "change_energy_MWh": 678.1492308396937, + "change_energy_pct": 0.07509256491370646, "cost_climate_saved": 63662490.77481429, "demand_emplo_com": 1.463105324757765, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 59900280.901327334, - "energy": 9924.795023543575 + "energy": 9708.993118233835 }, "p_fermen": { "CO2e_total_2021_estimated": 7056.986698479617, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 47.554528976197844, "invest": 25279773.439782012, "invest_pa": 8426591.146594005, - "change_energy_MWh": 893.9511361494333, - "change_energy_pct": 0.0989886601181613, - "energy": 9924.795023543575, + "change_energy_MWh": 678.1492308396937, + "change_energy_pct": 0.07509256491370646, + "energy": 9708.993118233835, "demand_biomass": 1286.7378794259994, "demand_ediesel": 2601.220122776392, - "demand_electricity": 2133.9908464775926, + "demand_electricity": 1918.188941167853, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 3857.607564032697 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 729.1316976012262, "CO2e_production_based": 0, "CO2e_total": 729.1316976012262, - "change_energy_MWh": 893.9511361494333, - "change_energy_pct": 0.0989886601181613, - "energy": 9924.795023543575 + "change_energy_MWh": 678.1492308396955, + "change_energy_pct": 0.07509256491370665, + "energy": 9708.993118233837 }, "s_petrol": { "CO2e_total_2021_estimated": 18.36518571434291, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 2133.9908464775926, + "energy": 1918.188941167853, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 990.7694836393523, - "change_energy_pct": 0.8666471042664909 + "change_energy_MWh": 774.9675783296127, + "change_energy_pct": 0.6778805955879137 }, "s_heatpump": { "cost_wage": 338469.4662088571, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 5692.147870347961, - "CO2e_production_based": -13556.941807768626, + "prod_volume": 5639.815441956734, + "CO2e_production_based": -13432.30209310926, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -13556.941807768626, - "change_CO2e_t": -13556.941807768626, + "CO2e_total": -13432.30209310926, + "change_CO2e_t": -13432.30209310926, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 70055496.79164438, - "invest": 5862912.3064584, - "invest_pa": 1954304.1021528, + "cost_climate_saved": 69411421.0661421, + "invest": 5809009.905215436, + "invest_pa": 1936336.635071812, "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 498347.546048964, + "cost_wage": 493765.8419433121, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 10.559319744559552, - "demand_emplo_new": 10.559319744559552, + "demand_emplo": 10.462239546191752, + "demand_emplo_new": 10.462239546191752, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 16319.54380337862, - "CO2e_production_based": -5351.333335598421, - "CO2e_total": -5351.333335598421, + "prod_volume": 16267.211374987393, + "CO2e_production_based": -5226.693620939055, + "CO2e_total": -5226.693620939055, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19481.05869881043, - "change_CO2e_pct": -1.387674216650645, + "change_CO2e_t": -19356.418984151063, + "change_CO2e_pct": -1.3787958840570442, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 95815126.14246236, - "invest_pa": 1982957.9455981334, + "cost_climate_saved": 95171050.41696008, + "invest_pa": 1964990.4785171454, "invest_pa_com": 28653.843445333336, - "invest": 5948873.8367944, + "invest": 5894971.435551436, "invest_com": 85961.53033600001, - "cost_wage": 506341.968370212, - "demand_emplo": 10.719743144875455, - "demand_emplo_new": 10.719743144875455 + "cost_wage": 501760.2642645601, + "demand_emplo": 10.622662946507655, + "demand_emplo_new": 10.622662946507655 }, "p": { "energy": 5203.577014009866, - "prod_volume": 16319.54380337862, - "CO2e_production_based": -5351.333335598421, - "CO2e_total": -5351.333335598421, + "prod_volume": 16267.211374987393, + "CO2e_production_based": -5226.693620939055, + "CO2e_total": -5226.693620939055, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19481.05869881043, - "change_CO2e_pct": -1.387674216650645, + "change_CO2e_t": -19356.418984151063, + "change_CO2e_pct": -1.3787958840570442, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 95815126.14246236, - "invest_pa": 1982957.9455981334, + "cost_climate_saved": 95171050.41696008, + "invest_pa": 1964990.4785171454, "invest_pa_com": 28653.843445333336, - "invest": 5948873.8367944, + "invest": 5894971.435551436, "invest_com": 85961.53033600001, - "cost_wage": 506341.968370212, - "demand_emplo": 10.719743144875455, - "demand_emplo_new": 10.719743144875455 + "cost_wage": 501760.2642645601, + "demand_emplo": 10.622662946507655, + "demand_emplo_new": 10.622662946507655 }, "s": { "energy": 5203.577014009866, @@ -8717,7 +8717,7 @@ "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 3989932752.4318204, + "cost_climate_saved": 3989932752.4318213, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 3190321.159761536, + "energy_30": 3149805.2280147574, "pct_energy_30": null, - "CO2e_production_based_30": -155410.13895878126, - "CO2e_combustion_based_30": 155410.1389587813, - "CO2e_combustion_based_per_MWh": 0.048713007617827916, + "CO2e_production_based_30": -155285.4992441219, + "CO2e_combustion_based_30": 155285.49924412192, + "CO2e_combustion_based_per_MWh": 0.04930003222516538, "CO2e_total_30": 1.4551915228366852e-11, - "change_energy_MWh": 595760.1160274125, - "change_energy_pct": 1.2296188472675083, + "change_energy_MWh": 555244.1842806339, + "change_energy_pct": 1.2140031299789809, "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, + "cost_climate_saved": 3988694886.7937336, + "invest_pa": 1256771030.5045788, "invest_pa_com": 261539005.3305292, - "invest_pa_outside": 377627257.3148732, - "invest": 3733798131.9686556, + "invest_pa_outside": 374143134.98812735, + "invest": 3732793752.46628, "invest_com": 784617015.9915875, - "invest_outside": 1049505797.6050172, - "cost_wage": 286126132.88449955, - "demand_emplo": 6593.54025149562, - "demand_emplo_new": 4813.062967944009, + "invest_outside": 1040657599.2501878, + "cost_wage": 286040760.62679756, + "demand_emplo": 6591.7313272347565, + "demand_emplo_new": 4811.254043683145, "demand_emplo_com": 145.27863652822785, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 3190321.159761536, + "energy_30": 3149805.2280147574, "pct_energy_30": 1, "CO2e_production_based_30": -136222.7414719893, - "CO2e_combustion_based_30": 9458.378540310136, + "CO2e_combustion_based_30": 9333.73882565077, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -126764.36293167918, - "change_energy_MWh": 595760.1160274125, - "change_energy_pct": 1.2296188472675083, - "change_CO2e_t": -512860.8807872793, - "change_CO2e_pct": -0.3283229893803108, + "CO2e_total_30": -126889.00264633854, + "change_energy_MWh": 555244.1842806339, + "change_energy_pct": 1.2140031299789809, + "change_CO2e_t": -512985.52050193865, + "change_CO2e_pct": -0.3286458094755337, "CO2e_total_2021_estimated": 360433.1371632155, - "cost_climate_saved": 2517593081.7403684, - "invest_pa": 338598721.5611856, + "cost_climate_saved": 2518237157.4658704, + "invest_pa": 338281895.8608079, "invest_pa_com": 18683690.362723112, - "invest_pa_outside": 361681864.4055562, - "invest": 1015796164.6835568, + "invest_pa_outside": 358197742.07881033, + "invest": 1014845687.5824237, "invest_com": 56051071.08816934, - "invest_outside": 1001669618.8770661, - "cost_wage": 92002224.70502846, - "demand_emplo": 2057.122685276788, - "demand_emplo_new": 1776.6495221454954, + "invest_outside": 992821420.5222367, + "cost_wage": 91921434.15143214, + "demand_emplo": 2055.410841214292, + "demand_emplo_new": 1774.9376780829991, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 1640493.1095551953, + "energy_30": 1606376.1484952562, "pct_energy_30": 1, - "CO2e_production_based_30": -19187.39748679195, + "CO2e_production_based_30": -19062.757772132583, "CO2e_combustion_based_30": 145951.76041847115, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 126764.36293167919, - "change_energy_MWh": -954069.1905335125, - "change_energy_pct": 0.6322812558785376, - "change_CO2e_t": -313979.16822364304, - "change_CO2e_pct": 0.28761480083301827, + "CO2e_total_30": 126889.00264633856, + "change_energy_MWh": -988186.1515934516, + "change_energy_pct": 0.6191318468014179, + "change_CO2e_t": -313854.52850898367, + "change_CO2e_pct": 0.28789759503383766, "CO2e_total_2021_estimated": 411447.82786701847, - "cost_climate_saved": 1471101805.0533657, - "invest_pa": 918507102.1108519, + "cost_climate_saved": 1470457729.3278635, + "invest_pa": 918489134.6437709, "invest_pa_com": 242855314.9678061, "invest_pa_outside": 15945392.909317017, - "invest": 2718001967.285099, + "invest": 2717948064.8838563, "invest_com": 728565944.9034182, "invest_outside": 47836178.72795105, - "cost_wage": 194123908.17947108, - "demand_emplo": 4536.417566218833, - "demand_emplo_new": 3036.4134457985133, + "cost_wage": 194119326.47536543, + "demand_emplo": 4536.320486020464, + "demand_emplo_new": 3036.3163656001457, "demand_emplo_com": 144.208540546085, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.6153807518047336, + "pct_energy_30": 0.6113040580823653, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.09499911870106327, - "cost_climate_saved_pct": 0.38408339278345005, - "demand_emplo_new_pct": 0.12157548139069302 + "invest_pct": 0.09502468002962691, + "cost_climate_saved_pct": 0.38424486808897795, + "demand_emplo_new_pct": 0.12162119106135623 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, - "pct_energy_30": 0.11242138226967757, + "pct_energy_30": 0.1138674580493497, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011811649059075896, - "cost_climate_saved_pct": 0.05908329981805554, - "demand_emplo_new_pct": 0.016680463536197836 + "invest_pct": 0.011814827209006186, + "cost_climate_saved_pct": 0.059083299818055546, + "demand_emplo_new_pct": 0.016686735018621987 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.2721978659255888, + "pct_energy_30": 0.2748284838682851, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1652436199654167, - "cost_climate_saved_pct": 0.18801547429622517, - "demand_emplo_new_pct": 0.23087480070813352 + "invest_pct": 0.1650334530372752, + "cost_climate_saved_pct": 0.1880154742962252, + "demand_emplo_new_pct": 0.23060580451243845 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.8099940226816293, + "pct_energy_30": 0.8060929285139361, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.5384489070953701, + "pct_energy_30": 0.5498847345093587, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.19580065788457696, - "cost_climate_saved_pct": 0.050189360927117704, - "demand_emplo_new_pct": 0.2711565611448765 + "invest_pct": 0.1958533417938342, + "cost_climate_saved_pct": 0.05018936092711771, + "demand_emplo_new_pct": 0.2712585099668456 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.2715451155862593, + "pct_energy_30": 0.25620819400457745, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08614896528077283, - "cost_climate_saved_pct": 0.017633648680737454, - "demand_emplo_new_pct": 0.12998033992941901 + "invest_pct": 0.08617214530640958, + "cost_climate_saved_pct": 0.017633648680737458, + "demand_emplo_new_pct": 0.1300292096395193 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.0934753548121561, + "pct_energy_30": 0.09546062771550295, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4226242649611028, - "cost_climate_saved_pct": 0.176729800082339, - "demand_emplo_new_pct": 0.20738229112340248 + "invest_pct": 0.42273798009702557, + "cost_climate_saved_pct": 0.17672980008233902, + "demand_emplo_new_pct": 0.20746026224159342 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.08730877820254927, + "pct_energy_30": 0.08916308249417954, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.01362328253535349, + "invest_pct": 0.01362694813989554, "cost_climate_saved_pct": 0.07053955795942864, - "demand_emplo_new_pct": 0.008007296827105081 + "demand_emplo_new_pct": 0.008010307392201618 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.006049885223982801, + "pct_energy_30": 0.006044034659832667, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.007802670346636193, - "cost_climate_saved_pct": 0.01596073216469777, - "demand_emplo_new_pct": 0.011321316398201437 + "invest_pct": 0.007804769804222024, + "cost_climate_saved_pct": 0.015960732164697775, + "demand_emplo_new_pct": 0.011325572960775703 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00035252127590202774, - "cost_climate_saved_pct": 0.01405340334453445, - "demand_emplo_new_pct": 0.0007942303877424239 + "invest_pct": 0.00035261612848889605, + "cost_climate_saved_pct": 0.014053403344534452, + "demand_emplo_new_pct": 0.0007945290006620615 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.0031719590796823083, + "pct_energy_30": 0.003239326616548822, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0015932499900999841, - "cost_climate_saved_pct": 0.02402167347011148, - "demand_emplo_new_pct": 0.002227218554228597 + "invest_pct": 0.0015792384542158515, + "cost_climate_saved_pct": 0.023860198164583662, + "demand_emplo_new_pct": 0.0022078782059855064 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 b827fc16..1e6dc163 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2035.json +++ b/tests/end_to_end_expected/2018/production_03159016_2035.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 50881.82351593618, "change_CO2e_pct": -0.795034489891922, "change_CO2e_t": -43333.10504670191, - "change_energy_MWh": -116100.69597382308, - "change_energy_pct": -0.2339126049962473, + "change_energy_MWh": -150001.855128452, + "change_energy_pct": -0.3022145939183427, "cost_climate_saved": 166485192.91430262, "demand_emplo_com": 1.144863725498269 }, @@ -2700,16 +2700,16 @@ "invest_pa": 43429354.37090756, "invest_com": 116338028.07237056, "invest_pa_com": 8949079.082490044, - "change_energy_MWh": -116100.69597382308, - "change_energy_pct": -0.2339126049962473, + "change_energy_MWh": -150001.855128452, + "change_energy_pct": -0.3022145939183427, "demand_biomass": 35116.34826949258, "demand_ediesel": 9880.145561554758, - "demand_electricity": 197058.36703336405, + "demand_electricity": 163157.2078787351, "demand_emethan": 40011.271833787716, "demand_heatnet": 12022.131465785798, "demand_heatpump": 76684.2131987537, "demand_solarth": 9469.022397976527, - "energy": 380241.49976071506 + "energy": 346340.34060608613 }, "p_nonresi": { "cost_wage": 14201398.879286774, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 22552.838777055247, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -11080.979618424491, - "change_energy_pct": -0.056510113600560005, + "change_energy_MWh": -44982.13877305345, + "change_energy_pct": -0.22939720670859085, "demand_ediesel": 9880.145561554758, - "demand_electricity": 175127.30771099057, - "energy": 185007.45327254533 + "demand_electricity": 141226.14855636162, + "energy": 151106.29411791638 }, "s": { "cost_wage": 3300519.4517675475, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.795034489891922, "change_CO2e_t": -43333.10504670191, "change_cost_energy": -17.848744336090846, - "change_energy_MWh": -116100.69597382308, - "change_energy_pct": -0.2339126049962473, + "change_energy_MWh": -150001.855128452, + "change_energy_pct": -0.3022145939183427, "cost_climate_saved": 166485192.91430262, "cost_fuel": 2.1069808961695546, - "energy": 380241.49976071506 + "energy": 346340.34060608613 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -5108.402737150143, - "change_energy_pct": -0.025268261163537663, + "change_energy_MWh": -39009.5618917791, + "change_energy_pct": -0.19295733881517754, "cost_climate_saved": 0.0, - "energy": 197058.36703336405 + "energy": 163157.2078787351 }, "rb": { "cost_wage": 65090512.75997669, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 185758.17800133675, "change_CO2e_pct": -0.8258131082703497, "change_CO2e_t": -164323.95828358497, - "change_energy_MWh": -587019.5130792639, - "change_energy_pct": -0.37661045222411227, + "change_energy_MWh": -620920.6722338928, + "change_energy_pct": -0.3983602077189053, "cost_climate_saved": 633477094.7726603, "demand_emplo_com": 1.9996177954641596, - "energy": 971671.9932572144 + "energy": 937770.8341025854 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 304554.3968149794 + "energy": 301811.9808063336 }, "d_r": { "energy": 108455.28475627565 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 78943.98205726975 + "energy": 76201.56604862396 }, "p_petrol": { "cost_wage": 148578.61539894392, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 536690.8364514529, - "demand_emplo": 11.371762921271015, - "demand_emplo_new": 11.371762921271015, - "invest": 27360709.30928976, - "invest_pa": 2104669.946868443, + "cost_wage": 518046.86254461075, + "demand_emplo": 10.976721983771888, + "demand_emplo_new": 10.976721983771888, + "invest": 26410232.208156627, + "invest_pa": 2031556.3237043559, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 78943.98205726975, - "demand_electricity": 105258.64274302633, - "energy": 78943.98205726975, + "change_energy_MWh": 76201.56604862396, + "demand_electricity": 101602.08806483196, + "energy": 76201.56604862396, "full_load_hour": 2300.0, - "invest_outside": 27360709.30928976, - "invest_pa_outside": 2104669.946868443, + "invest_outside": 26410232.208156627, + "invest_pa_outside": 2031556.3237043559, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 45.764627279576665, + "power_to_be_installed": 44.17482089775302, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 124146.8567550802 + "energy": 121404.44074643441 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": 3778321.9263663567, - "demand_emplo": 80.0576016370363, - "demand_emplo_new": 80.0576016370363, - "invest": 192620333.50102994, - "invest_pa": 14816948.73084846, + "cost_wage": 3759677.9524595146, + "demand_emplo": 79.66256069953715, + "demand_emplo_new": 79.66256069953715, + "invest": 191669856.3998968, + "invest_pa": 14743835.107684372, "CO2e_production_based": -37476.33455546507, "CO2e_total": -37476.33455546507, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -4.929688567656819, "change_CO2e_t": -47013.053282723224, - "change_energy_MWh": -303133.6978594672, - "change_energy_pct": -0.49883106237561453, + "change_energy_MWh": -305876.11386811297, + "change_energy_pct": -0.5033439301324116, "cost_climate_saved": 194444623.36904645, - "invest_outside": 166822967.5448762, - "invest_pa_outside": 12832535.964990478 + "invest_outside": 165872490.44374305, + "invest_pa_outside": 12759422.34182639 }, "p": { - "cost_wage": 3778321.9263663567, - "demand_emplo": 80.0576016370363, - "demand_emplo_new": 80.0576016370363, - "invest": 192620333.50102994, - "invest_pa": 14816948.73084846, - "change_energy_MWh": -303133.6978594672, - "change_energy_pct": -0.49883106237561453, + "cost_wage": 3759677.9524595146, + "demand_emplo": 79.66256069953715, + "demand_emplo_new": 79.66256069953715, + "invest": 191669856.3998968, + "invest_pa": 14743835.107684372, + "change_energy_MWh": -305876.11386811297, + "change_energy_pct": -0.5033439301324116, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -4.929688567656819, "change_CO2e_t": -47013.053282723224, "cost_climate_saved": 194444623.36904645, - "energy": 304554.3968149794, + "energy": 301811.9808063336, "CO2e_production_based": -37476.33455546507, "CO2e_total": -37476.33455546507, - "demand_electricity": 477423.32739544683, - "invest_outside": 166822967.5448762, - "invest_pa_outside": 12832535.964990478 + "demand_electricity": 473766.7727172525, + "invest_outside": 165872490.44374305, + "invest_pa_outside": 12759422.34182639 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 471903.7472764588, - "change_energy_pct": 0.7667551134317377, + "change_energy_MWh": 434130.23153832566, + "change_energy_pct": 0.7053802324063914, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 5889.669388611327, - "cost_climate_saved": 1255053553.7300901, + "CO2e_combustion_based": 5765.02967395196, + "cost_climate_saved": 1255576105.7337995, "cost_mro": null, - "CO2e_total": 5889.669388611327, + "CO2e_total": 5765.02967395196, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 199.7592947129546, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -321090.85042998334, - "change_CO2e_pct": -0.9819877055921289, + "change_CO2e_t": -321215.4901446427, + "change_CO2e_pct": -0.9823688895070866, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": 27285194.764976818, "invest_com": 11948757.89592243, "invest_pa_com": 919135.2227632637, - "invest_outside": 227346092.9995774, - "invest_pa_outside": 21040319.69119853, + "invest_outside": 219448371.74588114, + "invest_pa_outside": 20309405.085113566, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 21.2888566314637, "invest": 51221452.80843761, "invest_pa": 3940111.7544952007, - "invest_outside": 13346942.181381654, - "invest_pa_outside": 1026687.8601062811 + "invest_outside": 12883285.966546465, + "invest_pa_outside": 991021.9974266512 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 13346942.181381654, - "invest_pa_outside": 1026687.8601062811 + "invest_outside": 12883285.966546465, + "invest_pa_outside": 991021.9974266512 }, "g_grid_onshore": { "cost_wage": 121592.48953846154, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 1087359.37190787, - "change_energy_MWh": 471903.7472764588, - "change_energy_pct": 0.7667551134317377 + "energy": 1049585.856169737, + "change_energy_MWh": 434130.23153832566, + "change_energy_pct": 0.7053802324063914 }, "d_r": { "energy": 168438.39405799, "change_energy_MWh": -14251.926073086186, "change_energy_pct": -0.07801139142380807, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 31.253149351670597 + "cost_fuel": 30.566614988498024 }, "d_b": { - "energy": 197058.36703336405, - "change_energy_MWh": -5108.402737150143, - "change_energy_pct": -0.025268261163537663, + "energy": 163157.2078787351, + "change_energy_MWh": -39009.5618917791, + "change_energy_pct": -0.19295733881517754, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 26.382487329648285 + "cost_fuel": 21.363907188641722 }, "d_h": { "energy": 18996.54765250848, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.8380885321, "change_energy_pct": -0.576895985192049, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 8.291447131883006 + "cost_fuel": 8.10930985949442 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 23.955187257649506 + "cost_fuel": 23.428966394479733 }, "d_a": { - "energy": 3862.6581692051577, - "change_energy_MWh": 2719.436806366917, - "change_energy_pct": 2.378749116107711, + "energy": 3646.856263895418, + "change_energy_MWh": 2503.6349010571776, + "change_energy_pct": 2.1899826074291338, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.7167025863180441 + "cost_fuel": 0.6617971630536087 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 105258.64274302633, - "change_energy_MWh": 105258.64274302633, + "energy": 101602.08806483196, + "change_energy_MWh": 101602.08806483196, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 1087359.37190787, - "change_energy_MWh": 471903.7472764588, - "change_energy_pct": 0.7667551134317377, + "energy": 1049585.856169737, + "change_energy_MWh": 434130.23153832566, + "change_energy_pct": 0.7053802324063914, "cost_fuel_per_MWh": null, - "cost_fuel": 5.80382986660789, + "cost_fuel": 5.696183250862378, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.005416488366930035, - "CO2e_combustion_based": 5889.669388611327, - "cost_climate_saved": 1255053553.7300901, - "cost_mro": 24.3414429644006, - "CO2e_total": 5889.669388611327, + "CO2e_combustion_based_per_MWh": 0.005492670885438885, + "CO2e_combustion_based": 5765.02967395196, + "cost_climate_saved": 1255576105.7337995, + "cost_mro": 23.415436605757378, + "CO2e_total": 5765.02967395196, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 178.4704380814909, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -321090.85042998334, - "change_CO2e_pct": -0.9819877055921289, - "change_cost_energy": -12.966195123662384, - "change_cost_mro": -5.170966674933578, + "change_CO2e_t": -321215.4901446427, + "change_CO2e_pct": -0.9823688895070866, + "change_cost_energy": -13.073841739407895, + "change_cost_mro": -5.197853460014834, "invest": 303486079.13626105, "invest_pa": 23345083.01048162, "invest_com": 11948757.89592243, "invest_pa_com": 919135.2227632637, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 20013631.83109225, + "invest_outside": 206565085.77933466, + "invest_pa_outside": 19318383.087686915, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 675219.8546644, - "change_energy_MWh": 59764.23003298871, - "change_energy_pct": 0.09710566877795741, + "energy": 637446.3389262669, + "change_energy_MWh": 21990.7142948556, + "change_energy_pct": 0.03573078775261103, "cost_fuel_per_MWh": null, - "cost_fuel": 1.9242352960389515, + "cost_fuel": 1.8165886802934403, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.003299658827720421, - "CO2e_combustion_based": 2227.995154095487, - "cost_climate_saved": 1270405122.9582977, - "cost_mro": 16.55281131986807, - "CO2e_total": 2227.995154095487, + "CO2e_combustion_based": 2103.35543943612, + "cost_climate_saved": 1270927674.962007, + "cost_mro": 15.62680496122485, + "CO2e_total": 2103.35543943612, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -324752.52466449916, - "change_CO2e_pct": -0.9931861532444455, - "change_cost_energy": -12.966195123662384, - "change_cost_mro": -5.170966674933578, + "change_CO2e_t": -324877.1643791585, + "change_CO2e_pct": -0.9935673371594032, + "change_cost_energy": -13.073841739407895, + "change_cost_mro": -5.197853460014834, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 20013631.83109225, + "invest_outside": 206565085.77933466, + "invest_pa_outside": 19318383.087686915, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 675219.8546644, - "change_energy_MWh": 457163.9268574909, - "change_energy_pct": 2.096544365729487, + "energy": 637446.3389262669, + "change_energy_MWh": 419390.4111193578, + "change_energy_pct": 1.9233157994711003, "cost_fuel_per_MWh": null, - "cost_fuel": 1.9242352960389515, + "cost_fuel": 1.8165886802934403, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.003299658827720421, - "CO2e_combustion_based": 2227.995154095487, - "cost_climate_saved": 7560711.3865193855, - "cost_mro": 16.55281131986807, - "CO2e_total": 2227.995154095487, + "CO2e_combustion_based": 2103.35543943612, + "cost_climate_saved": 8083263.390228782, + "cost_mro": 15.62680496122485, + "CO2e_total": 2103.35543943612, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -2090.430373955808, - "change_CO2e_pct": -0.48407234543630584, - "change_cost_energy": -2.7508642586508656, - "change_cost_mro": -0.6870805514676486, + "change_CO2e_t": -2215.0700886151753, + "change_CO2e_pct": -0.5129346504244878, + "change_cost_energy": -2.8585108743963765, + "change_cost_mro": -0.7139673365489037, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 20013631.83109225, + "invest_outside": 206565085.77933466, + "invest_pa_outside": 19318383.087686915, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 322150.0935398039, - "change_energy_MWh": 277221.83294171083, - "change_energy_pct": 6.170321958858062, + "energy": 304128.1980870776, + "change_energy_MWh": 259199.93748898455, + "change_energy_pct": 5.769195914519474, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 6.942767246822841, + "cost_mro": 6.554371191741783, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5.73349158754237, + "change_cost_mro": 5.345095532461311, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 71298.25870222939, - "change_energy_MWh": 38410.771944425294, - "change_energy_pct": 1.1679448851563747, + "energy": 67309.65280063201, + "change_energy_MWh": 34422.16604282792, + "change_energy_pct": 1.0466645352478827, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.6315850057063512, + "cost_mro": 1.5403099914048497, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.6882130475656042, + "change_cost_mro": 0.5969380332641027, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 3907.680634637821, - "change_energy_MWh": 3615.6469407502163, - "change_energy_pct": 12.380923901684342, + "energy": 3689.075042796251, + "change_energy_MWh": 3397.0413489086463, + "change_energy_pct": 11.63236099124941, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.3907680634637821, + "cost_mro": 0.36890750427962515, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.35416187965684615, + "change_cost_mro": 0.3323013204726892, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 169798.87130295983, - "change_energy_MWh": 158342.1648504461, - "change_energy_pct": 13.820914894411402, + "energy": 160299.89064773684, + "change_energy_MWh": 148843.18419522312, + "change_energy_pct": 12.991795225980095, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.579828103266541, + "cost_mro": 2.435505958727631, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.3616368935178498, + "change_cost_mro": 2.2173147489789398, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 77145.28289997682, - "change_energy_MWh": 76853.24920608923, - "change_energy_pct": 263.1656922288829, + "energy": 72829.57959591247, + "change_energy_MWh": 72537.54590202487, + "change_energy_pct": 248.38759163845805, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.340586074386167, + "cost_mro": 2.2096477373296772, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.32947976680207, + "change_cost_mro": 2.19854142974558, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 282353.9857455935, - "change_energy_MWh": 175880.16268435935, - "change_energy_pct": 1.6518629427179388, + "energy": 266558.3857634413, + "change_energy_MWh": 160084.5627022072, + "change_energy_pct": 1.5035109860772162, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 7.890419960840979, + "cost_mro": 7.449009803079187, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.17545187452998, + "change_cost_mro": 3.7340417167681883, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 16461473.139861211, + "invest_outside": 206565085.77933466, + "invest_pa_outside": 15889621.983025745, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 156060.18890930945, - "change_energy_MWh": 68665.49021164906, - "change_energy_pct": 0.7856939978613059, + "energy": 147329.78508433342, + "change_energy_MWh": 59935.08638667302, + "change_energy_pct": 0.6857977346431142, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 4.003164413411842, + "cost_mro": 3.779217216172649, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1930895980058143, + "change_cost_mro": 0.9691424007666218, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 126293.79683628405, - "change_energy_MWh": 107214.6724727103, - "change_energy_pct": 5.619475528835418, + "energy": 119228.6006791079, + "change_energy_MWh": 100149.47631553415, + "change_energy_pct": 5.249165234581811, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 3.8872555474291373, + "cost_mro": 3.6697925869065378, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.9823622765241655, + "change_cost_mro": 2.764899316001566, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 16461473.139861211, + "invest_outside": 206565085.77933466, + "invest_pa_outside": 15889621.983025745, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1161472463466151, + "pct_x": 0.11359585304837272, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 25402.446152329394, - "change_energy_MWh": -23834.00381818351, - "change_energy_pct": -0.4840723454363058, + "energy": 23981.368716745088, + "change_energy_MWh": -25255.081253767818, + "change_energy_pct": -0.5129346504244877, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 1.9242352960389515, + "cost_fuel": 1.8165886802934403, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 2227.995154095487, - "cost_climate_saved": 7560711.3865193855, - "cost_mro": 0.48061428120207217, - "CO2e_total": 2227.995154095487, + "CO2e_combustion_based": 2103.35543943612, + "cost_climate_saved": 8083263.390228782, + "cost_mro": 0.4537274961208171, + "CO2e_total": 2103.35543943612, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -2090.430373955808, - "change_CO2e_pct": -0.48407234543630584, - "change_cost_energy": -2.7508642586508656, - "change_cost_mro": -0.6870805514676486, + "change_CO2e_t": -2215.0700886151753, + "change_CO2e_pct": -0.5129346504244878, + "change_cost_energy": -2.8585108743963765, + "change_cost_mro": -0.7139673365489037, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 8361.247460309265, - "change_energy_MWh": 8176.610772919842, - "change_energy_pct": 44.28486498825816, + "energy": 7893.498014923963, + "change_energy_MWh": 7708.86132753454, + "change_energy_pct": 41.751514482468615, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.15050245428556677, + "cost_mro": 0.14208296426863132, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.14633652398930852, + "change_cost_mro": 0.13791703397237307, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 731607.7463110284, + "invest_pa_outside": 706192.6007451876, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.00768949776525005, + "pct_x": 0.007520583445864806, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 8891.970266075483, - "change_energy_MWh": -8340.787223604033, - "change_energy_pct": -0.4840076945665386, + "energy": 8394.530837320008, + "change_energy_MWh": -8838.226652359508, + "change_energy_pct": -0.5128736162887809, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.2116288923325965, + "cost_mro": 0.1997898339282162, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.30247776496860723, + "change_cost_mro": -0.31431682337298755, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 28060.11150028847, - "change_energy_MWh": 28060.11150028847, + "energy": 26490.35750675887, + "change_energy_MWh": 26490.35750675887, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.8768784843840146, + "cost_mro": 0.8278236720862148, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.8768784843840146, + "change_cost_mro": 0.8278236720862148, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 2820550.9449200123, + "invest_pa_outside": 2722568.503915982, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.025805738401881315, + "pct_x": 0.02523886669303107, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.25589710446774794, + "pct_x": 0.2651065781340851, "ratio_wage_to_emplo": null, "cost_wage": 6305197.37260247, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.1280603644139237, + "pct_x": 0.13266912525248262, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 2606019.780779731, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.07379009234494495, + "pct_x": 0.07644572189456735, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 928542.0113802197, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.047101051622554325, + "pct_x": 0.04879617003929817, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0022396312990618705, + "pct_x": 0.0023202333266382096, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -675219.8546644 + "energy": -637446.3389262669 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 20236.668602434678, "change_CO2e_pct": -0.6353867073285028, "change_CO2e_t": -13773.626990322195, - "change_energy_MWh": 7632.530776074054, - "change_energy_pct": 0.8451625198314029, + "change_energy_MWh": 7416.7288707643165, + "change_energy_pct": 0.8212664246269482, "cost_climate_saved": 51705036.73645948, "demand_emplo_com": 0.337639690328715, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 48598341.10862407, - "energy": 16663.374663468196 + "energy": 16447.572758158458 }, "p_fermen": { "CO2e_total_2021_estimated": 7056.986698479617, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 19.96655627597627, "invest": 62731289.646866485, "invest_pa": 4825483.8189897295, - "change_energy_MWh": 7632.530776074054, - "change_energy_pct": 0.8451625198314029, - "energy": 16663.374663468196, + "change_energy_MWh": 7416.7288707643165, + "change_energy_pct": 0.8212664246269482, + "energy": 16447.572758158458, "demand_biomass": 581.6760276857258, "demand_ediesel": 2601.220122776392, - "demand_electricity": 3862.6581692051577, + "demand_electricity": 3646.856263895418, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 9572.581732970028 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 716.1712506425365, "CO2e_production_based": 0, "CO2e_total": 716.1712506425365, - "change_energy_MWh": 7632.530776074054, - "change_energy_pct": 0.8451625198314029, - "energy": 16663.374663468196 + "change_energy_MWh": 7416.7288707643165, + "change_energy_pct": 0.8212664246269482, + "energy": 16447.572758158458 }, "s_petrol": { "CO2e_total_2021_estimated": 18.36518571434291, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 3862.6581692051577, + "energy": 3646.856263895418, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 2719.436806366917, - "change_energy_pct": 2.378749116107711 + "change_energy_MWh": 2503.6349010571776, + "change_energy_pct": 2.1899826074291338 }, "s_heatpump": { "cost_wage": 193824.395179431, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 3233.2888444097935, - "CO2e_production_based": -7700.697471285385, + "prod_volume": 3180.956416018566, + "CO2e_production_based": -7576.057756626019, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -7700.697471285385, - "change_CO2e_t": -7700.697471285385, + "CO2e_total": -7576.057756626019, + "change_CO2e_t": -7576.057756626019, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 32285174.148363978, - "invest": 3330287.509742087, - "invest_pa": 256175.96228785286, - "invest_per_CO2e": -432.4656983552689, + "cost_climate_saved": 31762622.144654583, + "invest": 3276385.108499123, + "invest_pa": 252029.62373070174, + "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 65324.87038340248, + "cost_wage": 64267.554051328945, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 1.3841468652129811, - "demand_emplo_new": 1.3841468652129811, + "demand_emplo": 1.3617437425127192, + "demand_emplo_new": 1.3617437425127192, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 13860.684777440452, - "CO2e_production_based": -2448.192278196184, - "CO2e_total": -2448.192278196184, + "prod_volume": 13808.352349049224, + "CO2e_production_based": -2323.5525635368176, + "CO2e_total": -2323.5525635368176, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -16577.917641408192, - "change_CO2e_pct": -1.1808777557938757, + "change_CO2e_t": -16453.277926748826, + "change_CO2e_pct": -1.171999423200275, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 65565381.57204643, - "invest_pa": 262788.3876983144, + "cost_climate_saved": 65042829.56833703, + "invest_pa": 258642.0491411633, "invest_pa_com": 6612.425410461539, - "invest": 3416249.0400780872, + "invest": 3362346.638835123, "invest_com": 85961.53033600001, - "cost_wage": 67169.73707292124, - "demand_emplo": 1.4211676499012662, - "demand_emplo_new": 1.4211676499012662 + "cost_wage": 66112.42074084771, + "demand_emplo": 1.3987645272010043, + "demand_emplo_new": 1.3987645272010043 }, "p": { "energy": 5203.577014009866, - "prod_volume": 13860.684777440452, - "CO2e_production_based": -2448.192278196184, - "CO2e_total": -2448.192278196184, + "prod_volume": 13808.352349049224, + "CO2e_production_based": -2323.5525635368176, + "CO2e_total": -2323.5525635368176, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -16577.917641408192, - "change_CO2e_pct": -1.1808777557938757, + "change_CO2e_t": -16453.277926748826, + "change_CO2e_pct": -1.171999423200275, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 65565381.57204643, - "invest_pa": 262788.3876983144, + "cost_climate_saved": 65042829.56833703, + "invest_pa": 258642.0491411633, "invest_pa_com": 6612.425410461539, - "invest": 3416249.0400780872, + "invest": 3362346.638835123, "invest_com": 85961.53033600001, - "cost_wage": 67169.73707292124, - "demand_emplo": 1.4211676499012662, - "demand_emplo_new": 1.4211676499012662 + "cost_wage": 66112.42074084771, + "demand_emplo": 1.3987645272010043, + "demand_emplo_new": 1.3987645272010043 }, "s": { "energy": 5203.577014009866, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 1865477.9265674518, + "energy_30": 1824961.994820673, "pct_energy_30": null, - "CO2e_production_based_30": -53760.59098485479, - "CO2e_combustion_based_30": 53760.59098485479, - "CO2e_combustion_based_per_MWh": 0.02881866904947852, + "CO2e_production_based_30": -53635.95127019542, + "CO2e_combustion_based_30": 53635.95127019542, + "CO2e_combustion_based_per_MWh": 0.029390174383037426, "CO2e_total_30": 0.0, - "change_energy_MWh": -729083.1171666717, - "change_energy_pct": 0.718995581573457, + "change_energy_MWh": -769599.0489134504, + "change_energy_pct": 0.7033798642849296, "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, + "cost_climate_saved": 3236110945.889256, + "invest_pa": 387042402.1147753, "invest_pa_com": 76206775.66767573, - "invest_pa_outside": 37552561.71218524, - "invest": 4995036267.946999, + "invest_pa_outside": 36748533.48293619, + "invest": 4994031888.444622, "invest_com": 990688083.6797845, - "invest_outside": 442005239.2724047, - "cost_wage": 106994766.38324659, - "demand_emplo": 2796.571522991542, - "demand_emplo_new": 1196.7216041245763, + "invest_outside": 433157040.91757524, + "cost_wage": 106975065.09300767, + "demand_emplo": 2796.154078931343, + "demand_emplo_new": 1196.304160064377, "demand_emplo_com": 20.473494744458172, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 1865477.9265674518, + "energy_30": 1824961.994820673, "pct_energy_30": 1, "CO2e_production_based_30": -37476.33455546507, - "CO2e_combustion_based_30": 6568.197929866592, + "CO2e_combustion_based_30": 6443.558215207225, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -30908.136625598483, - "change_energy_MWh": -729083.1171666717, - "change_energy_pct": 0.718995581573457, - "change_CO2e_t": -417004.6544811986, - "change_CO2e_pct": -0.08005287589037027, + "CO2e_total_30": -31032.77634025785, + "change_energy_MWh": -769599.0489134504, + "change_energy_pct": 0.7033798642849296, + "change_CO2e_t": -417129.29419585795, + "change_CO2e_pct": -0.08037569598559315, "CO2e_total_2021_estimated": 360433.1371632155, - "cost_climate_saved": 1640698290.3596025, - "invest_pa": 45494629.12599812, + "cost_climate_saved": 1641220842.363312, + "invest_pa": 45421515.50283403, "invest_pa_com": 4311620.852936102, - "invest_pa_outside": 33872855.65618901, - "invest": 591430178.6379755, + "invest_pa_outside": 33068827.426939957, + "invest": 590479701.5368423, "invest_com": 56051071.08816934, - "invest_outside": 394169060.5444536, - "cost_wage": 12999373.474881705, - "demand_emplo": 299.1671520287656, - "demand_emplo_new": 120.6967139472747, + "invest_outside": 385320862.1896242, + "cost_wage": 12980729.500974862, + "demand_emplo": 298.7721110912665, + "demand_emplo_new": 120.30167300977556, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 1290114.0694622265, + "energy_30": 1255997.1084022878, "pct_energy_30": 1, - "CO2e_production_based_30": -16284.256429389712, + "CO2e_production_based_30": -16159.616714730346, "CO2e_combustion_based_30": 47192.3930549882, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 30908.136625598483, - "change_energy_MWh": -1304448.2306264814, - "change_energy_pct": 0.4972376533098155, - "change_CO2e_t": -409835.39452972374, - "change_CO2e_pct": 0.07012726095963087, + "CO2e_total_30": 31032.77634025785, + "change_energy_MWh": -1338565.19168642, + "change_energy_pct": 0.484088244232696, + "change_CO2e_t": -409710.75481506437, + "change_CO2e_pct": 0.07041005516045022, "CO2e_total_2021_estimated": 411447.82786701847, - "cost_climate_saved": 1595412655.5296533, - "invest_pa": 341625032.9504984, + "cost_climate_saved": 1594890103.525944, + "invest_pa": 341620886.6119413, "invest_pa_com": 71895154.81473963, "invest_pa_outside": 3679706.055996235, - "invest": 4403606089.309023, + "invest": 4403552186.90778, "invest_com": 934637012.5916152, "invest_outside": 47836178.72795105, - "cost_wage": 93995392.90836488, - "demand_emplo": 2497.4043709627767, - "demand_emplo_new": 1076.0248901773016, + "cost_wage": 93994335.5920328, + "demand_emplo": 2497.3819678400764, + "demand_emplo_new": 1076.0024870546013, "demand_emplo_com": 19.403398762315316, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.582885145099868, + "pct_energy_30": 0.5751275145172943, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.07101200330032566, - "cost_climate_saved_pct": 0.38782772739122273, - "demand_emplo_new_pct": 0.017789314204816158 + "invest_pct": 0.07102628494732567, + "cost_climate_saved_pct": 0.38798920269675047, + "demand_emplo_new_pct": 0.017795521692675616 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, - "pct_energy_30": 0.2538567468959431, + "pct_energy_30": 0.2594926136481743, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.008829227822678717, - "cost_climate_saved_pct": 0.059083299818055546, - "demand_emplo_new_pct": 0.01616938777747709 + "invest_pct": 0.00883100352128157, + "cost_climate_saved_pct": 0.05908329981805554, + "demand_emplo_new_pct": 0.016175030000508735 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.16325810800418888, + "pct_energy_30": 0.16537987183453137, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.03856234933409172, - "cost_climate_saved_pct": 0.0600858952676033, - "demand_emplo_new_pct": 0.06689743158401482 + "invest_pct": 0.03837978224436045, + "cost_climate_saved_pct": 0.06008589526760329, + "demand_emplo_new_pct": 0.06659055728373481 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.7531675037558873, + "pct_energy_30": 0.7466345486220844, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.45843271342900116, + "pct_energy_30": 0.4708852349579359, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.36996754007275673, + "invest_pct": 0.3700419464486258, "cost_climate_saved_pct": 0.14430651781316853, - "demand_emplo_new_pct": 0.4260720948849416 + "demand_emplo_new_pct": 0.42622077050704826 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.2947347903268861, + "pct_energy_30": 0.2757493136641486, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.14016504520723416, - "cost_climate_saved_pct": 0.051446070823308536, - "demand_emplo_new_pct": 0.17727605742135205 + "invest_pct": 0.14019323463443456, + "cost_climate_saved_pct": 0.05144607082330853, + "demand_emplo_new_pct": 0.1773379169715037 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.11886210615972125, + "pct_energy_30": 0.12209078703822422, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.34405945177615005, - "cost_climate_saved_pct": 0.176729800082339, - "demand_emplo_new_pct": 0.2746591663156941 + "invest_pct": 0.34412864762204814, + "cost_climate_saved_pct": 0.17672980008233896, + "demand_emplo_new_pct": 0.2747550071907703 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.1110207635396682, + "pct_energy_30": 0.11403644808319849, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.012205706650378161, - "cost_climate_saved_pct": 0.07053955795942865, - "demand_emplo_new_pct": 0.000753648288400827 + "invest_pct": 0.01220816141275163, + "cost_climate_saved_pct": 0.07053955795942864, + "demand_emplo_new_pct": 0.0007539112700170203 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.012916202573012934, + "pct_energy_30": 0.013095231388773552, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.014251236805383382, - "cost_climate_saved_pct": 0.015977522897396023, - "demand_emplo_new_pct": 0.018458203950685564 + "invest_pct": 0.014254102956511484, + "cost_climate_saved_pct": 0.01597752289739602, + "demand_emplo_new_pct": 0.01846464484411249 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00026351025514839455, - "cost_climate_saved_pct": 0.014053403344534454, - "demand_emplo_new_pct": 0.000737144813107055 + "invest_pct": 0.0002635632512655298, + "cost_climate_saved_pct": 0.014053403344534452, + "demand_emplo_new_pct": 0.0007374020359221306 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.00403342397171045, + "pct_energy_30": 0.004142984867719292, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0006839287758529518, - "cost_climate_saved_pct": 0.020260548129640725, - "demand_emplo_new_pct": 0.0011875507595109193 + "invest_pct": 0.0006732729613951898, + "cost_climate_saved_pct": 0.0200990728241129, + "demand_emplo_new_pct": 0.001169238203707101 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 f29c4dc3..a1c97f75 100644 --- a/tests/end_to_end_expected/2018/production_03159016_2050.json +++ b/tests/end_to_end_expected/2018/production_03159016_2050.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 50881.82351593618, "change_CO2e_pct": -0.9467098147397885, "change_CO2e_t": -51600.120966374416, - "change_energy_MWh": -178859.76961867663, - "change_energy_pct": -0.3603557609160784, + "change_energy_MWh": -212760.9287733056, + "change_energy_pct": -0.42865774983817395, "cost_climate_saved": 130977916.28862393, "demand_emplo_com": 0 }, @@ -2700,16 +2700,16 @@ "invest_pa": 30094968.38069287, "invest_com": 173638847.86920974, "invest_pa_com": 6201387.423900348, - "change_energy_MWh": -178859.76961867663, - "change_energy_pct": -0.3603557609160784, + "change_energy_MWh": -212760.9287733056, + "change_energy_pct": -0.42865774983817395, "demand_biomass": 15038.955651232269, "demand_ediesel": 9880.145561554758, - "demand_electricity": 188407.57491850914, + "demand_electricity": 154506.4157638802, "demand_emethan": 3.637978807091713e-12, "demand_heatnet": 5148.607724235021, "demand_heatpump": 89538.11986235375, "demand_solarth": 9469.022397976527, - "energy": 317482.4261158615 + "energy": 283581.2669612325 }, "p_nonresi": { "cost_wage": 9841054.660486568, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 26440.89281928152, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -7192.925576198235, - "change_energy_pct": -0.036682049370029314, + "change_energy_MWh": -41094.08473082716, + "change_energy_pct": -0.20956914247806, "demand_ediesel": 9880.145561554758, - "demand_electricity": 179015.36175321683, - "energy": 188895.5073147716 + "demand_electricity": 145114.2025985879, + "energy": 154994.34816014266 }, "s": { "cost_wage": 1653220.9985461752, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.9467098147397885, "change_CO2e_t": -51600.120966374416, "change_cost_energy": -19.053387893186468, - "change_energy_MWh": -178859.76961867663, - "change_energy_pct": -0.3603557609160784, + "change_energy_MWh": -212760.9287733056, + "change_energy_pct": -0.42865774983817395, "cost_climate_saved": 130977916.28862393, "cost_fuel": 0.9023373390739361, - "energy": 317482.4261158615 + "energy": 283581.2669612325 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -13759.19485200505, - "change_energy_pct": -0.0680586372707223, + "change_energy_MWh": -47660.35400663398, + "change_energy_pct": -0.23574771492236202, "cost_climate_saved": 0.0, - "energy": 188407.57491850914 + "energy": 154506.4157638802 }, "rb": { "cost_wage": 46075169.11713057, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 185758.17800133675, "change_CO2e_pct": -0.9826906730833713, "change_CO2e_t": -195540.1525505402, - "change_energy_MWh": -930364.6613478857, - "change_energy_pct": -0.5968882601629099, + "change_energy_MWh": -964265.8205025147, + "change_energy_pct": -0.6186380156577028, "cost_climate_saved": 497716923.22400826, "demand_emplo_com": 0, - "energy": 628326.8449885926 + "energy": 594425.6858339636 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 132509.61316257523 + "energy": 129767.19715392945 }, "d_r": { "energy": 0 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 55365.75499492897 + "energy": 52623.33898628318 }, "p_petrol": { "cost_wage": 68982.9285780811, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 174755.8402446416, - "demand_emplo": 3.7028431443124488, - "demand_emplo_new": 3.7028431443124488, - "invest": 19188876.575882215, - "invest_pa": 685317.0205672219, + "cost_wage": 166099.7095021791, + "demand_emplo": 3.5194312804735675, + "demand_emplo_new": 3.5194312804735675, + "invest": 18238399.474749077, + "invest_pa": 651371.409812467, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 55365.75499492897, - "demand_electricity": 73821.0066599053, - "energy": 55365.75499492897, + "change_energy_MWh": 52623.33898628318, + "demand_electricity": 70164.45198171091, + "energy": 52623.33898628318, "full_load_hour": 2300.0, - "invest_outside": 19188876.575882215, - "invest_pa_outside": 685317.0205672219, + "invest_outside": 18238399.474749077, + "invest_pa_outside": 651371.409812467, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 32.096089852132735, + "power_to_be_installed": 30.506283470309093, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 100568.62969273943 + "energy": 97826.21368409364 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": 592372.5066298686, - "demand_emplo": 12.551583237406831, - "demand_emplo_new": 12.551583237406831, - "invest": 65044824.25739733, - "invest_pa": 2323029.43776419, + "cost_wage": 583716.3758874061, + "demand_emplo": 12.36817137356795, + "demand_emplo_new": 12.36817137356795, + "invest": 64094347.15626419, + "invest_pa": 2289083.8270094357, "CO2e_production_based": -8170.0447246074655, "CO2e_total": -8170.0447246074655, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -1.856693476893219, "change_CO2e_t": -17706.76345186562, - "change_energy_MWh": -475178.4815118714, - "change_energy_pct": -0.7819446944512484, + "change_energy_MWh": -477920.8975205172, + "change_energy_pct": -0.7864575622080455, "cost_climate_saved": 46608932.350905254, - "invest_outside": 39247458.30124358, - "invest_pa_outside": 1401694.9393301278 + "invest_outside": 38296981.20011044, + "invest_pa_outside": 1367749.328575373 }, "p": { - "cost_wage": 592372.5066298686, - "demand_emplo": 12.551583237406831, - "demand_emplo_new": 12.551583237406831, - "invest": 65044824.25739733, - "invest_pa": 2323029.43776419, - "change_energy_MWh": -475178.4815118714, - "change_energy_pct": -0.7819446944512484, + "cost_wage": 583716.3758874061, + "demand_emplo": 12.36817137356795, + "demand_emplo_new": 12.36817137356795, + "invest": 64094347.15626419, + "invest_pa": 2289083.8270094357, + "change_energy_MWh": -477920.8975205172, + "change_energy_pct": -0.7864575622080455, "CO2e_total_2021_estimated": 8902.82426839812, "change_CO2e_pct": -1.856693476893219, "change_CO2e_t": -17706.76345186562, "cost_climate_saved": 46608932.350905254, - "energy": 132509.61316257523, + "energy": 129767.19715392945, "CO2e_production_based": -8170.0447246074655, "CO2e_total": -8170.0447246074655, - "demand_electricity": 200817.9875778499, - "invest_outside": 39247458.30124358, - "invest_pa_outside": 1401694.9393301278 + "demand_electricity": 197161.4328996555, + "invest_outside": 38296981.20011044, + "invest_pa_outside": 1367749.328575373 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 147141.73881064588, - "change_energy_pct": 0.23907773838084143, + "change_energy_MWh": 109368.22307251289, + "change_energy_pct": 0.1777028573554952, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 4818.065560468894, - "cost_climate_saved": 820169652.9727478, + "CO2e_combustion_based": 4693.425845809526, + "cost_climate_saved": 820509919.3937678, "cost_mro": null, - "CO2e_total": 4818.065560468894, + "CO2e_total": 4693.425845809526, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 92.74538683101464, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -322162.4542581258, - "change_CO2e_pct": -0.9852649767541447, + "change_CO2e_t": -322287.09397278517, + "change_CO2e_pct": -0.9856461606691025, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": 12668126.140882097, "invest_com": 11948757.89592243, "invest_pa_com": 426741.35342580103, - "invest_outside": 159444554.93691194, - "invest_pa_outside": 6851092.839525083, + "invest_outside": 151546833.68321568, + "invest_pa_outside": 6511739.629557062, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 9.88411200746529, "invest": 51221452.80843761, "invest_pa": 1829337.6003013432, - "invest_outside": 9360606.23607484, - "invest_pa_outside": 334307.36557410145 + "invest_outside": 8896950.021239651, + "invest_pa_outside": 317748.21504427324 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 9360606.23607484, - "invest_pa_outside": 334307.36557410145 + "invest_outside": 8896950.021239651, + "invest_pa_outside": 317748.21504427324 }, "g_grid_onshore": { "cost_wage": 56453.65585714286, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 762597.3634420572, - "change_energy_MWh": 147141.73881064588, - "change_energy_pct": 0.23907773838084143 + "energy": 724823.8477039242, + "change_energy_MWh": 109368.22307251289, + "change_energy_pct": 0.1777028573554952 }, "d_r": { "energy": 141459.57836140782, "change_energy_MWh": -41230.741769668355, "change_energy_pct": -0.22568651552028718, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 19.424660658621924 + "cost_fuel": 18.23419507202611 }, "d_b": { - "energy": 188407.57491850914, - "change_energy_MWh": -13759.19485200505, - "change_energy_pct": -0.0680586372707223, + "energy": 154506.4157638802, + "change_energy_MWh": -47660.35400663398, + "change_energy_pct": -0.23574771492236202, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 18.667562080050704 + "cost_fuel": 14.370402042598082 }, "d_h": { "energy": 3876.48583163832, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.8380885321, "change_energy_pct": -0.576895985192049, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 6.13618891742077 + "cost_fuel": 5.760124600652505 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 17.728335262477348 + "cost_fuel": 16.641831183537644 }, "d_a": { - "energy": 6455.659153296504, - "change_energy_MWh": 5312.437790458263, - "change_energy_pct": 4.64690213386954, + "energy": 6239.857247986764, + "change_energy_MWh": 5096.635885148524, + "change_energy_pct": 4.458135625190963, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.8864651643463527 + "cost_fuel": 0.8043200439258988 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 73821.0066599053, - "change_energy_MWh": 73821.0066599053, + "energy": 70164.45198171091, + "change_energy_MWh": 70164.45198171091, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 762597.3634420572, - "change_energy_MWh": 147141.73881064588, - "change_energy_pct": 0.23907773838084143, + "energy": 724823.8477039242, + "change_energy_MWh": 109368.22307251289, + "change_energy_pct": 0.1777028573554952, "cost_fuel_per_MWh": null, - "cost_fuel": 4.878326098930595, + "cost_fuel": 4.770679483185083, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.006317967765744806, - "CO2e_combustion_based": 4818.065560468894, - "cost_climate_saved": 820169652.9727478, - "cost_mro": 16.38000016490256, - "CO2e_total": 4818.065560468894, + "CO2e_combustion_based_per_MWh": 0.0064752641082067375, + "CO2e_combustion_based": 4693.425845809526, + "cost_climate_saved": 820509919.3937678, + "cost_mro": 15.453993806259348, + "CO2e_total": 4693.425845809526, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 82.86127482354935, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -322162.4542581258, - "change_CO2e_pct": -0.9852649767541447, - "change_cost_energy": -13.89169889133968, - "change_cost_mro": -5.402128804101293, + "change_CO2e_t": -322287.09397278517, + "change_CO2e_pct": -0.9856461606691025, + "change_cost_energy": -13.99934550708519, + "change_cost_mro": -5.429015589182549, "invest": 303486079.13626105, "invest_pa": 10838788.540580753, "invest_com": 11948757.89592243, "invest_pa_com": 426741.35342580103, - "invest_outside": 150083948.7008371, - "invest_pa_outside": 6516785.473950981, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 6193991.414512789, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 350457.8461985871, - "change_energy_MWh": -264997.7784328242, - "change_energy_pct": -0.43057170627293895, + "energy": 312684.3304604541, + "change_energy_MWh": -302771.2941709572, + "change_energy_pct": -0.4919465872982851, "cost_fuel_per_MWh": null, - "cost_fuel": 0.9987315283616562, + "cost_fuel": 0.8910849126161454, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 1156.3913259530536, - "cost_climate_saved": 830166023.632976, - "cost_mro": 8.591368520370034, - "CO2e_total": 1156.3913259530536, + "CO2e_combustion_based_per_MWh": 0.0032996588277204217, + "CO2e_combustion_based": 1031.751611293687, + "cost_climate_saved": 830506290.0539961, + "cost_mro": 7.665362161726819, + "CO2e_total": 1031.751611293687, "CO2e_total_2021_estimated": 305246.50987283076, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -325824.1284926416, - "change_CO2e_pct": -0.9964634244064614, - "change_cost_energy": -13.89169889133968, - "change_cost_mro": -5.402128804101293, + "change_CO2e_t": -325948.768207301, + "change_CO2e_pct": -0.9968446083214191, + "change_cost_energy": -13.99934550708519, + "change_cost_mro": -5.429015589182549, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 150083948.7008371, - "invest_pa_outside": 6516785.473950981, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 6193991.414512789, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 350457.8461985871, - "change_energy_MWh": 132401.91839167805, - "change_energy_pct": 0.6071924745330538, + "energy": 312684.3304604541, + "change_energy_MWh": 94628.40265354505, + "change_energy_pct": 0.43396390827466774, "cost_fuel_per_MWh": null, - "cost_fuel": 0.9987315283616562, + "cost_fuel": 0.8910849126161454, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 1156.3913259530536, - "cost_climate_saved": 7848732.376934489, - "cost_mro": 8.591368520370034, - "CO2e_total": 1156.3913259530536, + "CO2e_combustion_based_per_MWh": 0.0032996588277204217, + "CO2e_combustion_based": 1031.751611293687, + "cost_climate_saved": 8188998.797954561, + "cost_mro": 7.665362161726819, + "CO2e_total": 1031.751611293687, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -3162.0342020982416, - "change_CO2e_pct": -0.7322192270211779, - "change_cost_energy": -3.676368026328161, - "change_cost_mro": -0.9182426806353639, + "change_CO2e_t": -3286.6739167576084, + "change_CO2e_pct": -0.7610815320093598, + "change_cost_energy": -3.7840146420736716, + "change_cost_mro": -0.9451294657166187, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 150083948.7008371, - "invest_pa_outside": 6516785.473950981, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 6193991.414512789, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 167204.84025273068, - "change_energy_MWh": 122276.57965463765, - "change_energy_pct": 2.7215961184980233, + "energy": 149182.94480000448, + "change_energy_MWh": 104254.68420191146, + "change_energy_pct": 2.3204700741594375, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 3.6034889068671685, + "cost_mro": 3.215092851786113, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.3942132475866966, + "change_cost_mro": 2.005817192505641, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 37005.77524473435, - "change_energy_MWh": 4118.288486930258, - "change_energy_pct": 0.12522356959833672, + "energy": 33017.16934313699, + "change_energy_MWh": 129.68258533289918, + "change_energy_pct": 0.0039432196898452855, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.8468379047798529, + "cost_mro": 0.7555628904783518, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.09653405336089416, + "change_cost_mro": -0.18780906766239525, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 2028.1947122656231, - "change_energy_MWh": 1736.1610183780183, - "change_energy_pct": 5.945070910366305, + "energy": 1809.5891204240543, + "change_energy_MWh": 1517.5554265364494, + "change_energy_pct": 5.196507999931376, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.2028194712265623, + "cost_mro": 0.18095891204240544, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.16621328741962632, + "change_cost_mro": 0.14435272823546946, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 88130.32720040929, - "change_energy_MWh": 76673.62074789556, - "change_energy_pct": 6.6924662044625025, + "energy": 78631.34654518636, + "change_energy_MWh": 67174.64009267263, + "change_energy_pct": 5.863346536031201, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.3390023921656558, + "cost_mro": 1.194680247626747, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1208111824169644, + "change_cost_mro": 0.9764890378780557, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 40040.543095321416, - "change_energy_MWh": 39748.50940143381, - "change_energy_pct": 136.10932653795706, + "energy": 35724.83979125707, + "change_energy_MWh": 35432.80609736947, + "change_energy_pct": 121.33122594753227, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.2148291386950976, + "cost_mro": 1.0838908016386086, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.2037228311110002, + "change_cost_mro": 1.0727844940545113, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 146549.55571347836, - "change_energy_MWh": 40075.73265224423, - "change_energy_pct": 0.3763904732639898, + "energy": 130753.95573132625, + "change_energy_MWh": 24280.132670092105, + "change_energy_pct": 0.22803851662326768, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 4.095346968807764, + "cost_mro": 3.653936811045974, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.3803788824967649, + "change_cost_mro": -0.061031275265025275, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 150083948.7008371, - "invest_pa_outside": 5360141.025029896, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 5094638.70221343, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 80999.56970264844, - "change_energy_MWh": -6395.1289950119535, - "change_energy_pct": -0.0731752507910775, + "energy": 72269.16587767245, + "change_energy_MWh": -15125.532819987944, + "change_energy_pct": -0.17307151400926865, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.077753443728988, + "cost_mro": 1.8538062464897975, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.7323213716770391, + "change_cost_mro": -0.9562685689162298, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 65549.98601082993, - "change_energy_MWh": 46470.861647256184, - "change_energy_pct": 2.435691531838814, + "energy": 58484.7898536538, + "change_energy_MWh": 39405.66549008005, + "change_energy_pct": 2.0653812375852083, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.0175935250787753, + "cost_mro": 1.8001305645561763, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1127002541738038, + "change_cost_mro": 0.8952372936512047, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 150083948.7008371, - "invest_pa_outside": 5360141.025029896, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 5094638.70221343, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.08595621903931547, + "pct_x": 0.0806882803855312, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 13184.574631837046, - "change_energy_MWh": -36051.87533867586, - "change_energy_pct": -0.732219227021178, + "energy": 11763.497196252745, + "change_energy_MWh": -37472.952774260164, + "change_energy_pct": -0.7610815320093599, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 0.9987315283616562, + "cost_fuel": 0.8910849126161454, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 1156.3913259530536, - "cost_climate_saved": 7848732.376934489, - "cost_mro": 0.24945215203435692, - "CO2e_total": 1156.3913259530536, + "CO2e_combustion_based": 1031.751611293687, + "cost_climate_saved": 8188998.797954561, + "cost_mro": 0.22256536695310197, + "CO2e_total": 1031.751611293687, "CO2e_total_2021_estimated": 4031.384870617702, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -3162.0342020982416, - "change_CO2e_pct": -0.7322192270211779, - "change_cost_energy": -3.676368026328161, - "change_cost_mro": -0.9182426806353639, + "change_CO2e_t": -3286.6739167576084, + "change_CO2e_pct": -0.7610815320093598, + "change_cost_energy": -3.7840146420736716, + "change_cost_mro": -0.9451294657166187, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 4339.719509477104, - "change_energy_MWh": 4155.082822087681, - "change_energy_pct": 22.504101870740662, + "energy": 3871.970064091803, + "change_energy_MWh": 3687.3333767023796, + "change_energy_pct": 19.970751364951116, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.07811495117058787, + "cost_mro": 0.06969546115365247, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.07394902087432961, + "change_cost_mro": 0.06552953085739421, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 238224.16511044232, + "invest_pa_outside": 226424.27609773056, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.005690708777026659, + "pct_x": 0.005341946289925913, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 4615.179376589193, - "change_energy_MWh": -12617.578113090323, - "change_energy_pct": -0.7321856714252977, + "energy": 4117.73994783372, + "change_energy_MWh": -13115.017541845795, + "change_energy_pct": -0.7610515931475398, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.1098412691628228, + "cost_mro": 0.09800221075844254, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.404265388138381, + "change_cost_mro": -0.41610444654276124, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 14563.976714474682, - "change_energy_MWh": 14563.976714474682, + "energy": 12994.22272094509, + "change_energy_MWh": 12994.22272094509, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.4551242723273338, + "cost_mro": 0.4060694600295341, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.4551242723273338, + "change_cost_mro": 0.4060694600295341, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 918420.2838106422, + "invest_pa_outside": 872928.4362016284, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.019097858729459488, + "pct_x": 0.01792742162403708, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.3648742155771102, + "pct_x": 0.38388929347252015, "ratio_wage_to_emplo": null, "cost_wage": 2927413.065851147, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.1825965366401338, + "pct_x": 0.1921123840730705, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 1209937.755362018, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.10521456316485088, + "pct_x": 0.11069772154902661, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 431108.79099795915, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.06715964723157905, + "pct_x": 0.07065960932541149, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.003193407424936839, + "pct_x": 0.003359828860995046, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -350457.8461985871 + "energy": -312684.3304604541 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 20236.668602434678, "change_CO2e_pct": -0.6362835185741217, "change_CO2e_t": -13793.067660760229, - "change_energy_MWh": 17740.400235960988, - "change_energy_pct": 1.9644233094012653, + "change_energy_MWh": 17524.598330651243, + "change_energy_pct": 1.94052721419681, "cost_climate_saved": 33721469.04473456, "demand_emplo_com": 0.1567612847954748, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 31645431.419569165, - "energy": 26771.24412335513 + "energy": 26555.442218045384 }, "p_fermen": { "CO2e_total_2021_estimated": 7056.986698479617, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 15.53277494915493, "invest": 118908563.95749316, "invest_pa": 4246734.427053327, - "change_energy_MWh": 17740.400235960988, - "change_energy_pct": 1.9644233094012653, - "energy": 26771.24412335513, + "change_energy_MWh": 17524.598330651243, + "change_energy_pct": 1.94052721419681, + "energy": 26555.442218045384, "demand_biomass": -475.91674992468324, "demand_ediesel": 2601.220122776392, - "demand_electricity": 6455.659153296504, + "demand_electricity": 6239.857247986764, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 18145.04298637602 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 696.730580204502, "CO2e_production_based": 0, "CO2e_total": 696.730580204502, - "change_energy_MWh": 17740.400235960984, - "change_energy_pct": 1.964423309401265, - "energy": 26771.244123355125 + "change_energy_MWh": 17524.598330651243, + "change_energy_pct": 1.94052721419681, + "energy": 26555.442218045384 }, "s_petrol": { "CO2e_total_2021_estimated": 18.36518571434291, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 6455.659153296504, + "energy": 6239.857247986764, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 5312.437790458263, - "change_energy_pct": 4.64690213386954 + "change_energy_MWh": 5096.635885148524, + "change_energy_pct": 4.458135625190963 }, "s_heatpump": { "cost_wage": 170577.86590684464, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 1249.559632911049, - "CO2e_production_based": -2976.065909488796, + "prod_volume": 1197.2272045198215, + "CO2e_production_based": -2851.4261948294297, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -2976.065909488796, - "change_CO2e_t": -2976.065909488796, + "CO2e_total": -2851.4261948294297, + "change_CO2e_t": -2851.4261948294297, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 8124659.932904413, - "invest": 1287046.4218983804, - "invest_pa": 45965.94363922787, - "invest_per_CO2e": -432.4656983552688, + "cost_climate_saved": 7784393.511884343, + "invest": 1233144.0206554162, + "invest_pa": 44040.857880550575, + "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 11721.315628003107, + "cost_wage": 11230.418759540396, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 0.2483590428492388, - "demand_emplo_new": 0.2483590428492388, + "demand_emplo": 0.23795759302411723, + "demand_emplo_new": 0.23795759302411723, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 11876.955565941707, - "CO2e_production_based": 552.7566564818808, - "CO2e_total": 552.7566564818808, + "prod_volume": 11824.62313755048, + "CO2e_production_based": 677.3963711412471, + "CO2e_total": 677.3963711412471, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -13576.968706730126, - "change_CO2e_pct": -0.9671142470174118, + "change_CO2e_t": -13452.32899207076, + "change_CO2e_pct": -0.9582359144238111, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 34501146.24594051, - "invest_pa": 49035.99829408502, + "cost_climate_saved": 34160879.82492043, + "invest_pa": 47110.91253540772, "invest_pa_com": 3070.0546548571433, - "invest": 1373007.9522343804, + "invest": 1319105.5509914162, "invest_com": 85961.53033600001, - "cost_wage": 12577.86087670825, - "demand_emplo": 0.26554726431165687, - "demand_emplo_new": 0.26554726431165687 + "cost_wage": 12086.964008245539, + "demand_emplo": 0.25514581448653534, + "demand_emplo_new": 0.25514581448653534 }, "p": { "energy": 5203.577014009866, - "prod_volume": 11876.955565941707, - "CO2e_production_based": 552.7566564818808, - "CO2e_total": 552.7566564818808, + "prod_volume": 11824.62313755048, + "CO2e_production_based": 677.3963711412471, + "CO2e_total": 677.3963711412471, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -13576.968706730126, - "change_CO2e_pct": -0.9671142470174118, + "change_CO2e_t": -13452.32899207076, + "change_CO2e_pct": -0.9582359144238111, "CO2e_total_2021_estimated": 13190.539164152397, - "cost_climate_saved": 34501146.24594051, - "invest_pa": 49035.99829408502, + "cost_climate_saved": 34160879.82492043, + "invest_pa": 47110.91253540772, "invest_pa_com": 3070.0546548571433, - "invest": 1373007.9522343804, + "invest": 1319105.5509914162, "invest_com": 85961.53033600001, - "cost_wage": 12577.86087670825, - "demand_emplo": 0.26554726431165687, - "demand_emplo_new": 0.26554726431165687 + "cost_wage": 12086.964008245539, + "demand_emplo": 0.25514581448653534, + "demand_emplo_new": 0.25514581448653534 }, "s": { "energy": 5203.577014009866, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 1216937.0190579088, + "energy_30": 1176421.08731113, "pct_energy_30": null, - "CO2e_production_based_30": -21453.352219319113, - "CO2e_combustion_based_30": 21453.35221931911, - "CO2e_combustion_based_per_MWh": 0.017628974945578704, - "CO2e_total_30": 1.8189894035458565e-12, - "change_energy_MWh": -1377624.0246762147, - "change_energy_pct": 0.469033874534121, + "CO2e_production_based_30": -21328.712504659747, + "CO2e_combustion_based_30": 21328.712504659743, + "CO2e_combustion_based_per_MWh": 0.018130168470041123, + "CO2e_total_30": 9.094947017729282e-13, + "change_energy_MWh": -1418139.9564229934, + "change_energy_pct": 0.45341815724559353, "change_CO2e_t": -826840.0490109223, - "change_CO2e_pct": 2.1999290016512348e-18, + "change_CO2e_pct": 1.0999645008256174e-18, "CO2e_total_2021_estimated": 771880.965030234, - "cost_climate_saved": 2107235034.5325387, - "invest_pa": 232672543.060569, + "cost_climate_saved": 2107235034.532539, + "invest_pa": 232636672.36405554, "invest_pa_com": 42597074.24965645, - "invest_pa_outside": 9961222.73342489, - "invest": 6477311866.648475, + "invest_pa_outside": 9587923.912702115, + "invest": 6476307487.146098, "invest_com": 1192718078.9903803, - "invest_outside": 246528191.96610656, - "cost_wage": 72198669.60420485, - "demand_emplo": 2036.3148164701283, - "demand_emplo_new": 604.7633007864341, + "invest_outside": 237679993.61127716, + "cost_wage": 72189522.57659392, + "demand_emplo": 2036.1210031564642, + "demand_emplo_new": 604.5694874727702, "demand_emplo_com": 9.150422859609463, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 1216937.0190579088, + "energy_30": 1176421.08731113, "pct_energy_30": 1, "CO2e_production_based_30": -8170.0447246074655, - "CO2e_combustion_based_30": 5496.5941017241585, + "CO2e_combustion_based_30": 5371.954387064791, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -2673.450622883307, - "change_energy_MWh": -1377624.0246762147, - "change_energy_pct": 0.469033874534121, - "change_CO2e_t": -388769.96847848344, - "change_CO2e_pct": -0.006924306486191041, + "CO2e_total_30": -2798.090337542674, + "change_energy_MWh": -1418139.9564229934, + "change_energy_pct": 0.45341815724559353, + "change_CO2e_t": -388894.6081931428, + "change_CO2e_pct": -0.007247126581413921, "CO2e_total_2021_estimated": 360433.1371632155, - "cost_climate_saved": 991280984.6560497, - "invest_pa": 15323120.97461697, + "cost_climate_saved": 991621251.0770699, + "invest_pa": 15289175.363862216, "invest_pa_com": 758706.7493964853, - "invest_pa_outside": 8252787.778855211, - "invest": 429047387.28927517, + "invest_pa_outside": 7879488.958132435, + "invest": 428096910.188142, "invest_com": 21243788.98310159, - "invest_outside": 198692013.2381555, - "cost_wage": 4620785.879626556, - "demand_emplo": 108.13758416688049, - "demand_emplo_new": 25.276309343331135, + "invest_outside": 189843814.8833261, + "cost_wage": 4612129.748884093, + "demand_emplo": 107.9541723030416, + "demand_emplo_new": 25.092897479492258, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 956876.7906534915, + "energy_30": 922759.8295935529, "pct_energy_30": 1, - "CO2e_production_based_30": -13283.307494711647, + "CO2e_production_based_30": -13158.667780052281, "CO2e_combustion_based_30": 15956.758117594953, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 2673.450622883309, - "change_energy_MWh": -1637685.5094352164, - "change_energy_pct": 0.36880085346988045, - "change_CO2e_t": -438070.0805324389, - "change_CO2e_pct": 0.006065773934050457, + "CO2e_total_30": 2798.090337542675, + "change_energy_MWh": -1671802.470495155, + "change_energy_pct": 0.35565144439276086, + "change_CO2e_t": -437945.4408177795, + "change_CO2e_pct": 0.0063485681348698034, "CO2e_total_2021_estimated": 411447.82786701847, - "cost_climate_saved": 1115954049.876489, - "invest_pa": 217349422.085952, + "cost_climate_saved": 1115613783.455469, + "invest_pa": 217347497.00019333, "invest_pa_com": 41838367.50025996, "invest_pa_outside": 1708434.9545696804, - "invest": 6048264479.3592, + "invest": 6048210576.957956, "invest_com": 1171474290.0072787, "invest_outside": 47836178.72795105, - "cost_wage": 67577883.72457829, - "demand_emplo": 1928.1772323032478, - "demand_emplo_new": 579.486991443103, + "cost_wage": 67577392.82770982, + "demand_emplo": 1928.1668308534227, + "demand_emplo_new": 579.4765899932779, "demand_emplo_com": 8.080326877466607, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.6266531065284064, + "pct_energy_30": 0.6161261945419624, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.054761533680519434, - "cost_climate_saved_pct": 0.3892160293143053, - "demand_emplo_new_pct": 0.01634376952869328 + "invest_pct": 0.0547700263844339, + "cost_climate_saved_pct": 0.3893775046198331, + "demand_emplo_new_pct": 0.01634900902588219 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.059962358341319785, "energy_30": null, - "pct_energy_30": 0.26445907833621574, + "pct_energy_30": 0.2735670466336697, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.001435013672112818, - "cost_climate_saved_pct": 0.059083299818055546, - "demand_emplo_new_pct": 0.004697067587872944 + "invest_pct": 0.0014352362215085594, + "cost_climate_saved_pct": 0.05908329981805554, + "demand_emplo_new_pct": 0.004698573377120619 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.10888781513537774, + "pct_energy_30": 0.11030675882436788, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.010041947276355734, + "invest_pct": 0.009896742439032729, "cost_climate_saved_pct": 0.022118525739699847, - "demand_emplo_new_pct": 0.02075453854604728 + "demand_emplo_new_pct": 0.020457816065560224 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.6566434165045237, + "pct_energy_30": 0.6441824478811455, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.3248531283326898, + "pct_energy_30": 0.3368638392176742, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.45036507897736966, + "invest_pct": 0.450434923939921, "cost_climate_saved_pct": 0.17403801708182037, - "demand_emplo_new_pct": 0.42364723190848075 + "demand_emplo_new_pct": 0.42378304503756203 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.33179028817183387, + "pct_energy_30": 0.30731860866347127, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.15261792372922975, - "cost_climate_saved_pct": 0.06215629208047957, - "demand_emplo_new_pct": 0.13843729562854687 + "invest_pct": 0.15264159251187992, + "cost_climate_saved_pct": 0.06215629208047956, + "demand_emplo_new_pct": 0.13848167595464073 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.1602564478315363, + "pct_energy_30": 0.16618156812278356, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.2978833045325256, - "cost_climate_saved_pct": 0.176729800082339, - "demand_emplo_new_pct": 0.3655972873404842 + "invest_pct": 0.2979295018271671, + "cost_climate_saved_pct": 0.17672980008233896, + "demand_emplo_new_pct": 0.36571449077730034 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.14968431719108527, + "pct_energy_30": 0.15521855682431804, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011751786810770359, - "cost_climate_saved_pct": 0.07053955795942865, - "demand_emplo_new_pct": 0.001491339152802326 + "invest_pct": 0.011753609339087995, + "cost_climate_saved_pct": 0.07053955795942864, + "demand_emplo_new_pct": 0.0014918172473621584 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.02797773379483049, + "pct_energy_30": 0.028778281592234282, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.020728231183269052, - "cost_climate_saved_pct": 0.016002708996443394, - "demand_emplo_new_pct": 0.027915132372053623 + "invest_pct": 0.020731445825341303, + "cost_climate_saved_pct": 0.01600270899644339, + "demand_emplo_new_pct": 0.02792408142492265 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00020320826116455867, - "cost_climate_saved_pct": 0.014053403344534452, - "demand_emplo_new_pct": 0.0006772450469974649 + "invest_pct": 0.00020323977576028042, + "cost_climate_saved_pct": 0.01405340334453445, + "demand_emplo_new_pct": 0.0006774621586933755 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.00543808467802435, + "pct_energy_30": 0.005639145579518649, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0002119718766829749, - "cost_climate_saved_pct": 0.016372709109591144, - "demand_emplo_new_pct": 0.00043909288802137836 + "invest_pct": 0.00020368173586716214, + "cost_climate_saved_pct": 0.016211233804063318, + "demand_emplo_new_pct": 0.00042202893095564484 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 c799fd66..503a8308 100644 --- a/tests/end_to_end_expected/2018/production_07338007_2035.json +++ b/tests/end_to_end_expected/2018/production_07338007_2035.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 2208.4573503815523, "change_CO2e_pct": -0.7796221167494155, "change_CO2e_t": -1844.3542483618835, - "change_energy_MWh": -3002.087304261804, - "change_energy_pct": -0.13370338913043286, + "change_energy_MWh": -4740.448482940523, + "change_energy_pct": -0.2111244490683518, "cost_climate_saved": 7073203.510605762, "demand_emplo_com": 0.05762496360426517 }, @@ -2700,16 +2700,16 @@ "invest_pa": 2736788.1734437216, "invest_com": 7331274.985831061, "invest_pa_com": 563944.2296793124, - "change_energy_MWh": -3002.087304261804, - "change_energy_pct": -0.13370338913043286, + "change_energy_MWh": -4740.448482940523, + "change_energy_pct": -0.2111244490683518, "demand_biomass": 1503.829175716912, "demand_ediesel": 497.3020069630069, - "demand_electricity": 10114.466594867154, + "demand_electricity": 8376.105416188433, "demand_emethan": 1830.9792154504403, "demand_heatnet": 75.55354047194456, "demand_heatpump": 4577.575077982024, "demand_solarth": 851.5444588027158, - "energy": 19451.250070254195 + "energy": 17712.888891575476 }, "p_nonresi": { "cost_wage": 894929.732716097, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -1418.3948160305072, - "change_energy_pct": -0.15402175372633276, - "demand_change": -0.15402175372633276, - "demand_electricity": 7790.6602798537015, - "energy": 7790.6602798537015 + "change_energy_MWh": -3156.7559947092286, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 6052.29910117498, + "energy": 6052.29910117498 }, "p_elec_heatpump": { "change_energy_MWh": 1357.1064362630543, @@ -2773,11 +2773,11 @@ "energy": 497.3020069630069 }, "p_other": { - "change_energy_MWh": -361.9088970760258, - "change_energy_pct": -0.03606646888625878, + "change_energy_MWh": -2100.2700757547473, + "change_energy_pct": -0.20930495478821118, "demand_ediesel": 497.3020069630069, - "demand_electricity": 9175.286740223339, - "energy": 9672.588747186346 + "demand_electricity": 7436.925561544618, + "energy": 7934.227568507625 }, "s": { "cost_wage": 251893.73351500742, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.7796221167494155, "change_CO2e_t": -1844.3542483618835, "change_cost_energy": -0.734202165106867, - "change_energy_MWh": -3002.087304261804, - "change_energy_pct": -0.13370338913043286, + "change_energy_MWh": -4740.448482940523, + "change_energy_pct": -0.2111244490683518, "cost_climate_saved": 7073203.510605762, "cost_fuel": 0.09022975054301471, - "energy": 19451.250070254195 + "energy": 17712.888891575476 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -61.28837976745308, - "change_energy_pct": -0.006022981087912235, + "change_energy_MWh": -1799.6495584461736, + "change_energy_pct": -0.17685661289331467, "cost_climate_saved": 0.0, - "energy": 10114.466594867154 + "energy": 8376.105416188433 }, "rb": { "cost_wage": 4517453.126252627, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 7984.428001797264, "change_CO2e_pct": -0.7767509754722349, "change_CO2e_t": -6643.497704911, - "change_energy_MWh": -19820.81561359809, - "change_energy_pct": -0.3004693573232074, + "change_energy_MWh": -21559.176792276805, + "change_energy_pct": -0.32682166675061897, "cost_climate_saved": 25469414.187819634, "demand_emplo_com": 0.6059391589795255, - "energy": 46145.36406667237 + "energy": 44407.00288799366 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 13864.303041619747 + "energy": 13722.735384597898 }, "d_r": { "energy": 6580.70528146315 @@ -4547,7 +4547,7 @@ "energy": 279.70158044193306 }, "d_e_hydrogen_reconv": { - "energy": 3515.151894060449 + "energy": 3373.5842370386 }, "p_petrol": { "cost_wage": 10096.154981156837, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 23897.32264719834, - "demand_emplo": 0.506352389755479, - "demand_emplo_new": 0.506352389755479, - "invest": 1218294.8800532487, - "invest_pa": 93714.99077332682, + "cost_wage": 22934.892550798966, + "demand_emplo": 0.4859597798184177, + "demand_emplo_new": 0.4859597798184177, + "invest": 1169229.8163152414, + "invest_pa": 89940.75510117241, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 3515.151894060449, - "demand_electricity": 4686.869192080599, - "energy": 3515.151894060449, + "change_energy_MWh": 3373.5842370386, + "demand_electricity": 4498.112316051466, + "energy": 3373.5842370386, "full_load_hour": 2300.0, - "invest_outside": 1218294.8800532487, - "invest_pa_outside": 93714.99077332682, + "invest_outside": 1169229.8163152414, + "invest_pa_outside": 89940.75510117241, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 2.0377692139480863, + "power_to_be_installed": 1.9557010069788983, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 3814.9735987079616 + "energy": 3673.4059416861123 }, "p_efuels": { "energy": 1491.181131714312, "change_CO2e_t": -792.471596100466 }, "f": { - "cost_wage": 189441.6222486437, - "demand_emplo": 4.014015275305385, - "demand_emplo_new": 4.014015275305385, - "invest": 9657808.193068111, - "invest_pa": 742908.3225437008, + "cost_wage": 188479.19215224433, + "demand_emplo": 3.993622665368324, + "demand_emplo_new": 3.993622665368324, + "invest": 9608743.129330102, + "invest_pa": 739134.0868715463, "CO2e_production_based": -2089.110524320689, "CO2e_total": -2089.110524320689, "CO2e_total_2021_estimated": 366.58034702015993, "change_CO2e_pct": -6.320115561962587, "change_CO2e_t": -2481.791942607403, - "change_energy_MWh": -10742.467642381169, - "change_energy_pct": -0.4365655201300274, + "change_energy_MWh": -10884.035299403018, + "change_energy_pct": -0.44231871947665663, "cost_climate_saved": 10295483.978096507, - "invest_outside": 8205067.222532487, - "invest_pa_outside": 631159.0171178835 + "invest_outside": 8156002.1587944785, + "invest_pa_outside": 627384.7814457291 }, "p": { - "cost_wage": 189441.6222486437, - "demand_emplo": 4.014015275305385, - "demand_emplo_new": 4.014015275305385, - "invest": 9657808.193068111, - "invest_pa": 742908.3225437008, - "change_energy_MWh": -10742.467642381169, - "change_energy_pct": -0.4365655201300274, + "cost_wage": 188479.19215224433, + "demand_emplo": 3.993622665368324, + "demand_emplo_new": 3.993622665368324, + "invest": 9608743.129330102, + "invest_pa": 739134.0868715463, + "change_energy_MWh": -10884.035299403018, + "change_energy_pct": -0.44231871947665663, "CO2e_total_2021_estimated": 366.58034702015993, "change_CO2e_pct": -6.320115561962587, "change_CO2e_t": -2481.791942607403, "cost_climate_saved": 10295483.978096507, - "energy": 13864.303041619747, + "energy": 13722.735384597898, "CO2e_production_based": -2089.110524320689, "CO2e_total": -2089.110524320689, - "demand_electricity": 22468.755085343822, - "invest_outside": 8205067.222532487, - "invest_pa_outside": 631159.0171178835 + "demand_electricity": 22279.99820931469, + "invest_outside": 8156002.1587944785, + "invest_pa_outside": 627384.7814457291 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 27146.75814007454, - "change_energy_pct": 1.2762768127517545, + "change_energy_MWh": 25196.83219752359, + "change_energy_pct": 1.1846030572992716, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 44110122.535302795, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 44137097.45909408, "cost_mro": null, - "CO2e_total": 28.18493808024954, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 10549.38291907078, "demand_electricity": null, "demand_emplo": 21.073070197426222, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -11272.329888707598, - "change_CO2e_pct": -0.9975058713242482, + "change_CO2e_t": -11278.763979057338, + "change_CO2e_pct": -0.9980752339106754, "change_cost_energy": null, "change_cost_mro": null, "invest": 38091677.50869515, "invest_pa": 2930129.0391303957, "invest_com": 1061536.8817471876, "invest_pa_com": 81656.68321132212, - "invest_outside": 10123077.511278333, - "invest_pa_outside": 936865.8343140057, + "invest_outside": 9715385.20997444, + "invest_pa_outside": 899134.9182384418, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 2.2459943888306277, "invest": 5403911.425918319, "invest_pa": 415685.4943014091, - "invest_outside": 594301.5270595743, - "invest_pa_outside": 45715.502081505714 + "invest_outside": 570366.8928571399, + "invest_pa_outside": 43874.376373626146 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 594301.5270595743, - "invest_pa_outside": 45715.502081505714 + "invest_outside": 570366.8928571399, + "invest_pa_outside": 43874.376373626146 }, "g_grid_onshore": { "cost_wage": 21332.73821538462, @@ -4848,23 +4848,23 @@ "cost_mro": 0.12949080197754956 }, "d": { - "energy": 48417.032636046904, - "change_energy_MWh": 27146.75814007454, - "change_energy_pct": 1.2762768127517545 + "energy": 46467.10669349595, + "change_energy_MWh": 25196.83219752359, + "change_energy_pct": 1.1846030572992716 }, "d_r": { "energy": 8314.947183297041, "change_energy_MWh": -880.4905041211714, "change_energy_pct": -0.09575297381721318, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.4383186666016526 + "cost_fuel": 0.35245332067352436 }, "d_b": { - "energy": 10114.466594867154, - "change_energy_MWh": -61.28837976745308, - "change_energy_pct": -0.006022981087912235, + "energy": 8376.105416188433, + "change_energy_MWh": -1799.6495584461736, + "change_energy_pct": -0.17685661289331467, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 0.3847172140517828 + "cost_fuel": 0.2561842402197216 }, "d_h": { "energy": 161.37821481209332, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -775.3224746688796, "change_energy_pct": -0.5142618128828559, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 0.01976704056136332 + "cost_fuel": 0.015894735078833353 }, "d_t": { "energy": 6078.569417512588, "change_energy_MWh": 6068.949220539696, "change_energy_pct": 630.8549853647623, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.32042902777323884 + "cost_fuel": 0.2576579175933302 }, "d_a": { - "energy": 284.68298298181674, - "change_energy_MWh": 163.85705891951977, - "change_energy_pct": 1.3561415746759469, + "energy": 261.875095138714, + "change_energy_MWh": 141.04917107641705, + "change_energy_pct": 1.1673750659973694, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.015006934229892773 + "cost_fuel": 0.011100340729613219 }, "d_w": { "energy": 261.91408581296895, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 4686.869192080599, - "change_energy_MWh": 4686.869192080599, + "energy": 4498.112316051466, + "change_energy_MWh": 4498.112316051466, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 48417.032636046904, - "change_energy_MWh": 27146.75814007454, - "change_energy_pct": 1.2762768127517545, + "energy": 46467.10669349595, + "change_energy_MWh": 25196.83219752359, + "change_energy_pct": 1.1846030572992716, "cost_fuel_per_MWh": null, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.000582128572234425, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 44110122.535302795, - "cost_mro": 0.9160580364549178, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based_per_MWh": 0.0004680912860355628, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 44137097.45909408, + "cost_mro": 0.8696531882006643, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 10549.38291907078, "demand_electricity": null, "demand_emplo": 18.827075808595595, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -11272.329888707598, - "change_CO2e_pct": -0.9975058713242482, - "change_cost_energy": -0.49027410789719444, - "change_cost_mro": -0.18923987113902974, + "change_CO2e_t": -11278.763979057338, + "change_CO2e_pct": -0.9980752339106754, + "change_cost_energy": -0.49583098881146115, + "change_cost_mro": -0.19062780759972844, "invest": 32687766.08277683, "invest_pa": 2514443.5448289867, "invest_com": 1061536.8817471876, "invest_pa_com": 81656.68321132212, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 891150.3322325, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 855260.5418648156, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 8541.773423199993, - "change_energy_MWh": -12728.501072772371, - "change_energy_pct": -0.5984173394274991, + "energy": 6591.847480649041, + "change_energy_MWh": -14678.427015323323, + "change_energy_pct": -0.6900910948799819, "cost_fuel_per_MWh": null, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204217, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 44110122.535302795, - "cost_mro": 0.20327936096242483, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 44137097.45909408, + "cost_mro": 0.15687451270817135, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 10549.38291907078, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -11272.329888707598, - "change_CO2e_pct": -0.9975058713242482, - "change_cost_energy": -0.49027410789719444, - "change_cost_mro": -0.18923987113902974, + "change_CO2e_t": -11278.763979057338, + "change_CO2e_pct": -0.9980752339106754, + "change_cost_energy": -0.49583098881146115, + "change_cost_mro": -0.19062780759972844, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 891150.3322325, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 855260.5418648156, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 8541.773423199993, - "change_energy_MWh": 1005.7151692769839, - "change_energy_pct": 0.1334537413844225, + "energy": 6591.847480649041, + "change_energy_MWh": -944.2107732739678, + "change_energy_pct": -0.12529239311312976, "cost_fuel_per_MWh": null, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204217, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 465956.80698864773, - "cost_mro": 0.20327936096242483, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 492931.7307799298, + "cost_mro": 0.15687451270817135, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 139.32550027193653, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -121.06074706086156, - "change_CO2e_pct": -0.8111507340825244, - "change_cost_energy": -0.1372301468543462, - "change_cost_mro": -0.03427583337932977, + "change_CO2e_t": -127.49483741060087, + "change_CO2e_pct": -0.8542614635059975, + "change_cost_energy": -0.1427870277686129, + "change_cost_mro": -0.03566376984002847, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 891150.3322325, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 855260.5418648156, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 4075.314267302409, - "change_energy_MWh": 2522.5842290964265, - "change_energy_pct": 1.6246122423257872, + "energy": 3144.99680040758, + "change_energy_MWh": 1592.266762201597, + "change_energy_pct": 1.0254627160052208, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.0817088554568997, + "cost_mro": 0.06305626317918667, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.0429083102257087, + "change_cost_mro": 0.024255717947995657, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 901.9485536393692, - "change_energy_MWh": -234.64983432741008, - "change_energy_pct": -0.2064492056399683, + "energy": 696.0506918662055, + "change_energy_MWh": -440.5476961005737, + "change_energy_pct": -0.3876019012209352, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.01911621690232409, + "cost_mro": 0.014752344739661598, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.011079734179776646, + "change_cost_mro": -0.015443606342439136, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 49.43356206237822, - "change_energy_MWh": 39.34081681403933, - "change_energy_pct": 3.8979302306787345, + "energy": 38.148811188943945, + "change_energy_MWh": 28.056065940605052, + "change_energy_pct": 2.7798250377143554, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.004943356206237822, + "cost_mro": 0.0038148811188943948, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.003678238874196451, + "change_cost_mro": 0.0025497637868530233, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 2148.0166440097537, - "change_energy_MWh": 1752.070484267228, - "change_energy_pct": 4.425022041902258, + "energy": 1657.6649135588273, + "change_energy_MWh": 1261.7187538163016, + "change_energy_pct": 3.186591719027576, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.03022616254762911, + "cost_mro": 0.023326099109361998, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.023242182327249387, + "change_cost_mro": 0.016342118888982272, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 975.9155075909079, - "change_energy_MWh": 965.8227623425689, - "change_energy_pct": 95.6947528722701, + "energy": 753.1323837936031, + "change_energy_MWh": 743.0396385452642, + "change_energy_pct": 73.62116255411843, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.02742311980070868, + "cost_mro": 0.021162938211268672, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.027067623204039507, + "change_cost_mro": 0.0208074416145995, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 3571.8792252858484, - "change_energy_MWh": -107.8782625173701, - "change_energy_pct": -0.0293166772198818, + "energy": 2756.4864935930873, + "change_energy_MWh": -923.2709942101314, + "change_energy_pct": -0.2509053918010547, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.0998166435033174, + "cost_mro": 0.07703038437159687, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.028573426839991617, + "change_cost_mro": -0.05135968597171214, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 732982.7680168278, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 703462.9474705615, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 1974.2173824370984, - "change_energy_MWh": -1046.1615959909768, - "change_energy_pct": -0.3463676589801458, + "energy": 1523.5407489650097, + "change_energy_MWh": -1496.8382294630655, + "change_energy_pct": -0.49557960777560417, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.050641466122432865, + "cost_mro": 0.03908097350941838, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.046475304422480435, + "change_cost_mro": -0.05803579703549492, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 1597.66184284875, - "change_energy_MWh": 938.2833334736067, - "change_energy_pct": 1.4229813682626178, + "energy": 1232.9457446280774, + "change_energy_MWh": 573.5672352529341, + "change_energy_pct": 0.8698603716952683, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.04917517738088453, + "cost_mro": 0.0379494108621785, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.01790187758248881, + "change_cost_mro": 0.006676111063782776, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 732982.7680168278, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 703462.9474705615, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.032997929775218746, + "pct_x": 0.026533731759129604, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 321.35005795420693, - "change_energy_MWh": -1380.2719017235822, - "change_energy_pct": -0.8111507340825242, + "energy": 247.9918940694976, + "change_energy_MWh": -1453.6300656082915, + "change_energy_pct": -0.8542614635059974, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191652, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 465956.80698864773, - "cost_mro": 0.006079943096493595, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 492931.7307799298, + "cost_mro": 0.0046920066357948945, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 139.32550027193653, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -121.06074706086156, - "change_CO2e_pct": -0.8111507340825244, - "change_cost_energy": -0.1372301468543462, - "change_cost_mro": -0.03427583337932977, + "change_CO2e_t": -127.49483741060087, + "change_CO2e_pct": -0.8542614635059975, + "change_cost_energy": -0.1427870277686129, + "change_cost_mro": -0.03566376984002847, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 105.77278029948552, - "change_energy_MWh": 99.39169795069381, - "change_energy_pct": 15.575993619564265, + "energy": 81.62684735287708, + "change_energy_MWh": 75.24576500408537, + "change_energy_pct": 11.792006573670617, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.0019039100453907393, + "cost_mro": 0.0014692832523517875, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.0017599346272026803, + "change_cost_mro": 0.0013253078341637285, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 32576.420496357343, + "invest_pa_outside": 31264.452290482554, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.002184619224696905, + "pct_x": 0.0017566587024946503, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 112.4866142101207, - "change_energy_MWh": -483.08107167710546, - "change_energy_pct": -0.8111270693900262, + "energy": 86.80803947266722, + "change_energy_MWh": -508.7596464145589, + "change_energy_pct": -0.8542432010169457, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.002677181418200873, + "cost_mro": 0.0020660313394494797, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.015090451670784776, + "change_cost_mro": -0.015701601749536172, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 354.9704781479221, - "change_energy_MWh": 354.9704781479221, + "energy": 273.9374057533322, + "change_energy_MWh": 273.9374057533322, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.011092827442122566, + "cost_mro": 0.008560543929791631, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.011092827442122566, + "change_cost_mro": 0.008560543929791631, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 125591.14371931477, + "invest_pa_outside": 120533.1421037715, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.0073315207236315325, + "pct_x": 0.005895297238114365, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.6147117398193414, + "pct_x": 0.6405072423577454, "ratio_wage_to_emplo": null, "cost_wage": 600188.8366960451, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.2792559586647434, + "pct_x": 0.2909745371853324, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 220101.77764024131, "cost_mro_per_MWh": 15.228788583837446, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.2088674231704911, + "pct_x": 0.21763224706366702, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 162907.6246892308, "cost_mro_per_MWh": 23.616677759761544, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -8541.773423199993 + "energy": -6591.847480649041 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 940.0343078044582, "change_CO2e_pct": -0.566451203711509, "change_CO2e_t": -570.3971947521942, - "change_energy_MWh": 310.1404577845433, - "change_energy_pct": 0.32493784417717814, + "change_energy_MWh": 287.3325699414406, + "change_energy_pct": 0.30104174897272334, "cost_climate_saved": 2110778.438873544, "demand_emplo_com": 0.055103252654018206, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.5721755039789624, "change_CO2e_t": -481.76732606478845, "cost_climate_saved": 1785171.0897495477, - "energy": 1264.6013288163388 + "energy": 1241.793440973236 }, "p_fermen": { "CO2e_total_2021_estimated": 325.767581279641, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 1.4738697926575388, "invest": 3953138.472752043, "invest_pa": 304087.57482708024, - "change_energy_MWh": 310.1404577845433, - "change_energy_pct": 0.32493784417717814, - "energy": 1264.6013288163388, + "change_energy_MWh": 287.3325699414406, + "change_energy_pct": 0.30104174897272334, + "energy": 1241.793440973236, "demand_biomass": 96.98126130539572, "demand_ediesel": 274.9203568446351, - "demand_electricity": 284.68298298181674, + "demand_electricity": 261.875095138714, "demand_emethan": 0.0, "demand_epetrol": 4.781223597298001, "demand_heatpump": 603.2355040871934 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -18.60982071967969, - "change_energy_pct": -0.1540217537263328, - "energy": 102.21610334261726, + "change_energy_MWh": -41.417708562782366, + "change_energy_pct": -0.3427882624049099, + "energy": 79.40821549951458, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 102.21610334261726, + "demand_electricity": 79.40821549951458, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 76.34406798649809, "CO2e_production_based": 0, "CO2e_total": 76.34406798649809, - "change_energy_MWh": 310.1404577845435, - "change_energy_pct": 0.32493784417717836, - "energy": 1264.601328816339 + "change_energy_MWh": 287.3325699414406, + "change_energy_pct": 0.30104174897272334, + "energy": 1241.793440973236 }, "s_petrol": { "CO2e_total_2021_estimated": 1.9409981361808688, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 284.68298298181674, + "energy": 261.875095138714, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 163.85705891951977, - "change_energy_pct": 1.3561415746759469 + "change_energy_MWh": 141.04917107641705, + "change_energy_pct": 1.1673750659973694 }, "s_heatpump": { "cost_wage": 12214.23436143207, @@ -8713,11 +8713,11 @@ "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, "CO2e_lulucf_203X": -2802.668069178987, - "CO2e_wo_lulucf_203X": 803.8873264336846, - "CO2e_w_lulucf_203X": -1998.7807427453024, - "change_CO2e_t": -29375.61817754643, - "change_CO2e_pct": -1.0730099211607427, - "cost_climate_saved": 115767673.46460602, + "CO2e_wo_lulucf_203X": 797.4532360839451, + "CO2e_w_lulucf_203X": -2005.214833095042, + "change_CO2e_t": -29382.052267896168, + "change_CO2e_pct": -1.0732449406499391, + "cost_climate_saved": 115794648.3883973, "z": { "energy_18": 93695.07254513228, "pct_energy_18": null, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 28157.36865732388, "CO2e_total_18": 27376.837434801135, "pct_CO2e_total_18": 1, - "energy_30": 81934.9800419747, + "energy_30": 79843.4864424019, "pct_energy_30": null, "CO2e_production_based_30": -5378.696562300252, - "CO2e_combustion_based_30": 3379.915819554948, - "CO2e_combustion_based_per_MWh": 0.041251194762279085, - "CO2e_total_30": -1998.7807427453029, - "change_energy_MWh": -11760.092503157575, - "change_energy_pct": 0.8744854752367813, - "change_CO2e_t": -29375.61817754644, - "change_CO2e_pct": -0.0730099211607428, + "CO2e_combustion_based_30": 3373.4817292052085, + "CO2e_combustion_based_per_MWh": 0.04225118265143389, + "CO2e_total_30": -2005.2148330950424, + "change_energy_MWh": -13851.586102730376, + "change_energy_pct": 0.8521631316731394, + "change_CO2e_t": -29382.05226789618, + "change_CO2e_pct": -0.07324494064993918, "CO2e_total_2021_estimated": 25557.131302394126, - "cost_climate_saved": 115528161.24924704, - "invest_pa": 27913656.100534424, + "cost_climate_saved": 115555136.17303832, + "invest_pa": 27909881.864862267, "invest_pa_com": 7353424.434922886, - "invest_pa_outside": 1590893.2194758153, - "invest": 360989050.7929438, + "invest_pa_outside": 1549388.067728097, + "invest": 360939985.7292057, "invest_com": 95594517.65399753, - "invest_outside": 18625433.51838186, - "cost_wage": 9062891.937784702, - "demand_emplo": 218.00883422228668, - "demand_emplo_new": 151.09981303505518, + "invest_outside": 18168676.15333996, + "cost_wage": 9061929.507688303, + "demand_emplo": 217.98844161234962, + "demand_emplo_new": 151.07942042511812, "demand_emplo_com": 1.8615126257904495, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 12246.979850866466, "CO2e_total_18": 12492.568781376342, "pct_CO2e_total_18": 0.45631891598610747, - "energy_30": 81934.9800419747, + "energy_30": 79843.4864424019, "pct_energy_30": 1, "CO2e_production_based_30": -2089.110524320689, - "CO2e_combustion_based_30": 28.18493808024954, + "CO2e_combustion_based_30": 21.75084773051023, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -2060.9255862404393, - "change_energy_MWh": -11760.092503157575, - "change_energy_pct": 0.8744854752367813, - "change_CO2e_t": -14553.49436761678, - "change_CO2e_pct": -0.16497212241191128, + "CO2e_total_30": -2067.359676590179, + "change_energy_MWh": -13851.586102730376, + "change_energy_pct": 0.8521631316731394, + "change_CO2e_t": -14559.92845796652, + "change_CO2e_pct": -0.16548715582596232, "CO2e_total_2021_estimated": 11662.202451623103, - "cost_climate_saved": 57534214.2987429, - "invest_pa": 3704270.0350663643, + "cost_climate_saved": 57561189.22253418, + "invest_pa": 3700495.79939421, "invest_pa_com": 112889.35660358981, - "invest_pa_outside": 1568024.8514318892, - "invest": 48155510.45586274, + "invest_pa_outside": 1526519.699684171, + "invest": 48106445.39212473, "invest_com": 1467561.6358466677, - "invest_outside": 18328144.73381082, - "cost_wage": 1100347.5442804226, - "demand_emplo": 25.549727271296263, - "demand_emplo_new": 12.40999929559677, + "invest_outside": 17871387.36876892, + "cost_wage": 1099385.1141840233, + "demand_emplo": 25.5293346613592, + "demand_emplo_new": 12.389606685659707, "demand_emplo_com": 0.30823660714285717, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,14 +8791,14 @@ "CO2e_combustion_based_18": 15910.388806457415, "CO2e_total_18": 14884.268653424791, "pct_CO2e_total_18": 0.5436810840138925, - "energy_30": 55789.694847758336, + "energy_30": 54028.525781236516, "pct_energy_30": 1, "CO2e_production_based_30": -3289.5860379795627, "CO2e_combustion_based_30": 3351.7308814746984, "CO2e_combustion_based_per_MWh": null, "CO2e_total_30": 62.1448434951364, - "change_energy_MWh": -37905.39290223898, - "change_energy_pct": 0.5954388451678454, + "change_energy_MWh": -39666.5619687608, + "change_energy_pct": 0.5766420319216582, "change_CO2e_t": -14822.123809929655, "change_CO2e_pct": 0.004175203024223645, "CO2e_total_2021_estimated": 13894.92885077102, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.4127764886539728, "energy_30": null, - "pct_energy_30": 0.5909201736699418, + "pct_energy_30": 0.581977425635299, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10552031266605863, - "cost_climate_saved_pct": 0.3818127291071231, - "demand_emplo_new_pct": 0.05250398436883698 + "invest_pct": 0.10553465677053948, + "cost_climate_saved_pct": 0.38195703731421227, + "demand_emplo_new_pct": 0.05251107132528917 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.029198863389736363, "energy_30": null, - "pct_energy_30": 0.23986878808342468, + "pct_energy_30": 0.2461521313762514, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0011247564246273161, - "cost_climate_saved_pct": 0.027080910416238238, - "demand_emplo_new_pct": 0.003061829060353124 + "invest_pct": 0.0011249093205320262, + "cost_climate_saved_pct": 0.027074588711129582, + "demand_emplo_new_pct": 0.0030622423442110184 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.014343563942398328, "energy_30": null, - "pct_energy_30": 0.16921103824663367, + "pct_energy_30": 0.17187044298844975, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.026753742729464777, - "cost_climate_saved_pct": 0.08911666096619025, - "demand_emplo_new_pct": 0.02656532258166417 + "invest_pct": 0.026621442647640145, + "cost_climate_saved_pct": 0.08909585777891785, + "demand_emplo_new_pct": 0.026433928950288413 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.31241487580608485, "energy_30": null, - "pct_energy_30": 0.8271306052595576, + "pct_energy_30": 0.8219177230154168, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.22600230765628349, "energy_30": null, - "pct_energy_30": 0.4784775050170536, + "pct_energy_30": 0.4940744469783171, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.36231903949522415, - "cost_climate_saved_pct": 0.1592357264089474, - "demand_emplo_new_pct": 0.31816222641400854 + "invest_pct": 0.3623682920232599, + "cost_climate_saved_pct": 0.15919855478917364, + "demand_emplo_new_pct": 0.318205171761308 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.08641256814980133, "energy_30": null, - "pct_energy_30": 0.34865310024250395, + "pct_energy_30": 0.3278432760370996, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.12690286273287527, - "cost_climate_saved_pct": 0.061224929351603105, - "demand_emplo_new_pct": 0.1117288251080124 + "invest_pct": 0.12692011351498508, + "cost_climate_saved_pct": 0.06121063714566505, + "demand_emplo_new_pct": 0.11174390619809563 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.21847970212006665, "energy_30": null, - "pct_energy_30": 0.12713044381805677, + "pct_energy_30": 0.13127451774619103, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.3616414563131761, - "cost_climate_saved_pct": 0.19563914989265876, - "demand_emplo_new_pct": 0.47574927270183026 + "invest_pct": 0.36169061673265274, + "cost_climate_saved_pct": 0.19559348034188223, + "demand_emplo_new_pct": 0.47581348905451915 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.013848702116942127, "energy_30": null, - "pct_energy_30": 0.018376990639309438, + "pct_energy_30": 0.018976025815297025, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.002654529998534462, - "cost_climate_saved_pct": 0.010603849832327945, - "demand_emplo_new_pct": 0.0003004379503405343 + "invest_pct": 0.002654890847120715, + "cost_climate_saved_pct": 0.01060137449414226, + "demand_emplo_new_pct": 0.0003004785032756352 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.036781683228915375, "energy_30": null, - "pct_energy_30": 0.022667292450106513, + "pct_energy_30": 0.022984033397492713, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.012576113080184078, - "cost_climate_saved_pct": 0.018270683234710455, - "demand_emplo_new_pct": 0.01110858387265843 + "invest_pct": 0.012577822638044812, + "cost_climate_saved_pct": 0.018266418168663257, + "demand_emplo_new_pct": 0.011110083302674979 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.000495200761198735, - "cost_climate_saved_pct": 0.044588987167470874, - "demand_emplo_new_pct": 0.0008071857990196307 + "invest_pct": 0.000495268077256451, + "cost_climate_saved_pct": 0.044578578417409156, + "demand_emplo_new_pct": 0.0008072947524766921 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.025810631339115903, "energy_30": null, - "pct_energy_30": 0.004694667832969745, + "pct_energy_30": 0.0048477000256025625, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 1.1985798656485385e-05, - "cost_climate_saved_pct": 0.014499566970300215, - "demand_emplo_new_pct": 1.2332143275749609e-05 + "invest_pct": 1.1987427968831713e-05, + "cost_climate_saved_pct": 0.01449618222491387, + "demand_emplo_new_pct": 1.2333807861083617e-05 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 4.54010571058062, 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 a4102f15..f6d663bc 100644 --- a/tests/end_to_end_expected/2018/production_DG000000_2035.json +++ b/tests/end_to_end_expected/2018/production_DG000000_2035.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 30613983.085321836, "change_CO2e_pct": -0.7936588445629238, "change_CO2e_t": -26027045.49530623, - "change_energy_MWh": -58733266.42841926, - "change_energy_pct": -0.18598506874939594, + "change_energy_MWh": -82647565.16712064, + "change_energy_pct": -0.26171221224875457, "cost_climate_saved": 99979737839.56233, "demand_emplo_com": 793.363039399625 }, @@ -2700,16 +2700,16 @@ "invest_pa": 31805333803.3384, "invest_com": 85199742673.18529, "invest_pa_com": 6553826359.475791, - "change_energy_MWh": -58733266.42841932, - "change_energy_pct": -0.1859850687493961, + "change_energy_MWh": -82647565.1671207, + "change_energy_pct": -0.2617122122487547, "demand_biomass": 20860277.77777778, "demand_ediesel": 6846703.356780987, - "demand_electricity": 136628046.81224412, + "demand_electricity": 112713748.07354277, "demand_emethan": 23111344.609746054, "demand_heatnet": 6521944.444444444, "demand_heatpump": 54303235.754315935, "demand_solarth": 8790781.094049191, - "energy": 257062333.84935853 + "energy": 233148035.11065716 }, "p_nonresi": { "cost_wage": 10400344153.691658, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -19512583.331940517, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 107174607.66453816, - "energy": 107174607.66453816 + "change_energy_MWh": -43426882.070641875, + "change_energy_pct": -0.34278826240490995, + "demand_change": -0.3427882624049099, + "demand_electricity": 83260308.9258368, + "energy": 83260308.9258368 }, "p_elec_heatpump": { "change_energy_MWh": 16043918.755295739, @@ -2773,11 +2773,11 @@ "energy": 6846703.356780987 }, "p_other": { - "change_energy_MWh": -7607516.775419354, - "change_energy_pct": -0.05510517501883442, + "change_energy_MWh": -31521815.514120713, + "change_energy_pct": -0.22832879796328562, "demand_ediesel": 6846703.356780987, - "demand_electricity": 123600268.81224413, - "energy": 130446972.16902512 + "demand_electricity": 99685970.07354277, + "energy": 106532673.43032376 }, "s": { "cost_wage": 2736542346.987856, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.7936588445629238, "change_CO2e_t": -26027045.49530623, "change_cost_energy": -10670.571293437026, - "change_energy_MWh": -58733266.42841926, - "change_energy_pct": -0.18598506874939594, + "change_energy_MWh": -82647565.16712064, + "change_energy_pct": -0.26171221224875457, "cost_climate_saved": 99979737839.56233, "cost_fuel": 1251.6166666666668, - "energy": 257062333.84935853 + "energy": 233148035.11065716 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -3468664.5766447783, - "change_energy_pct": -0.024759072088539252, + "change_energy_MWh": -27382963.31534612, + "change_energy_pct": -0.19545757387077303, "cost_climate_saved": 0.0, - "energy": 136628046.81224412 + "energy": 112713748.07354277 }, "rb": { "cost_wage": 50771709339.87837, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 110735019.55037382, "change_CO2e_pct": -0.8276664324411527, "change_CO2e_t": -98177394.31783122, - "change_energy_MWh": -329370626.4583546, - "change_energy_pct": -0.34301845801612335, + "change_energy_MWh": -353284925.19705594, + "change_energy_pct": -0.367923671835861, "cost_climate_saved": 378552960675.1788, "demand_emplo_com": 4264.521745361684, - "energy": 630841918.2638677 + "energy": 606927619.5251664 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 351148118.18880534 + "energy": 349146159.21810853 }, "d_r": { "energy": 63018894.81426969 @@ -4547,7 +4547,7 @@ "energy": 12153296.64321901 }, "d_e_hydrogen_reconv": { - "energy": 81898224.88055027 + "energy": 79896265.90985346 }, "p_petrol": { "cost_wage": 159283801.7402517, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 556774888.5930959, - "demand_emplo": 11797.317195615084, - "demand_emplo_new": 11797.317195615084, - "invest": 28384602163.569595, - "invest_pa": 2183430935.6591997, + "cost_wage": 543164819.6996201, + "demand_emplo": 11508.937990517976, + "demand_emplo_new": 11508.937990517976, + "invest": 27690755514.098278, + "invest_pa": 2130058116.4690983, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,66 +4700,66 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 81898224.88055027, - "demand_electricity": 109197633.17406702, - "energy": 81898224.88055027, + "change_energy_MWh": 79896265.90985346, + "demand_electricity": 106528354.54647128, + "energy": 79896265.90985346, "full_load_hour": 2300.0, - "invest_outside": 28384602163.569595, - "invest_pa_outside": 2183430935.6591997, + "invest_outside": 27690755514.098278, + "invest_pa_outside": 2130058116.4690983, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 47477.23181481175, + "power_to_be_installed": 46316.67588977012, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 124883650.16168305 + "energy": 122881691.19098625 }, "p_efuels": { "energy": 89834228.60310653, "change_CO2e_t": -35613790.62204309 }, "f": { - "cost_wage": 4717982962.971487, - "demand_emplo": 99967.76556918287, - "demand_emplo_new": 99967.76556918287, - "invest": 240524621641.68365, - "invest_pa": 18501893972.437202, + "cost_wage": 4704372894.078011, + "demand_emplo": 99679.38636408575, + "demand_emplo_new": 99679.38636408575, + "invest": 239830774992.21228, + "invest_pa": 18448521153.2471, "CO2e_production_based": -50299869.109568805, "CO2e_total": -50299869.109568805, "CO2e_total_2021_estimated": 11430458.292332413, "change_CO2e_pct": -5.108015170154562, "change_CO2e_t": -62544193.199461654, - "change_energy_MWh": -494330073.3251207, - "change_energy_pct": -0.584675132116614, + "change_energy_MWh": -496332032.2958175, + "change_energy_pct": -0.5870429743516835, "cost_climate_saved": 258804397632.47083, - "invest_outside": 153006169541.7954, - "invest_pa_outside": 11769705349.368877 + "invest_outside": 152312322892.32407, + "invest_pa_outside": 11716332530.178776 }, "p": { - "cost_wage": 4717982962.971487, - "demand_emplo": 99967.76556918287, - "demand_emplo_new": 99967.76556918287, - "invest": 240524621641.68365, - "invest_pa": 18501893972.437202, - "change_energy_MWh": -494330073.3251207, - "change_energy_pct": -0.584675132116614, + "cost_wage": 4704372894.078011, + "demand_emplo": 99679.38636408575, + "demand_emplo_new": 99679.38636408575, + "invest": 239830774992.21228, + "invest_pa": 18448521153.2471, + "change_energy_MWh": -496332032.2958175, + "change_energy_pct": -0.5870429743516835, "CO2e_total_2021_estimated": 11430458.292332413, "change_CO2e_pct": -5.108015170154562, "change_CO2e_t": -62544193.199461654, "cost_climate_saved": 258804397632.47083, - "energy": 351148118.18880534, + "energy": 349146159.21810853, "CO2e_production_based": -50299869.109568805, "CO2e_total": -50299869.109568805, - "demand_electricity": 587581478.0091863, - "invest_outside": 153006169541.7954, - "invest_pa_outside": 11769705349.368877 + "demand_electricity": 584912199.3815906, + "invest_outside": 152312322892.32407, + "invest_pa_outside": 11716332530.178776 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 623794675.3709469, - "change_energy_pct": 1.2176888020027956, + "change_energy_MWh": 622648752.8412969, + "change_energy_pct": 1.2154518848128761, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -4848,23 +4848,23 @@ "cost_mro": 2050.073136341438 }, "d": { - "energy": 1128050549.8428173, - "change_energy_MWh": 615772967.6354754, - "change_energy_pct": 1.202029893602184 + "energy": 1100475948.3059576, + "change_energy_MWh": 588198366.0986156, + "change_energy_pct": 1.1482024326813995 }, "d_r": { "energy": 114847746.83726408, "change_energy_MWh": -11752253.162735924, "change_energy_pct": -0.09282980381307997, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 9805.53680371249 + "cost_fuel": 9780.78834927688 }, "d_b": { - "energy": 136628046.81224412, - "change_energy_MWh": -3468664.5766447783, - "change_energy_pct": -0.024759072088539252, + "energy": 112713748.07354277, + "change_energy_MWh": -27382963.31534612, + "change_energy_pct": -0.19545757387077303, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 8416.992069622775 + "cost_fuel": 6926.222467429467 }, "d_h": { "energy": 12427544.919239989, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -69994811.1111111, "change_energy_pct": -0.3112559739019693, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 6771.201341749036 + "cost_fuel": 6754.111327073127 }, "d_t": { "energy": 111514071.51773661, "change_energy_MWh": 99655100.42150572, "change_energy_pct": 8.403351320518766, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 9520.91236015616 + "cost_fuel": 9496.882276903447 }, "d_a": { - "energy": 6561907.969731979, - "change_energy_MWh": 1311907.969731979, - "change_energy_pct": 0.2498872323299008, + "energy": 5570883.799169448, + "change_energy_MWh": 320883.7991694482, + "change_energy_pct": 0.06112072365132347, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 560.2463424115183 + "cost_fuel": 474.433646794127 }, "d_w": { "energy": 3605953.7774141207, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 109197633.17406702, - "change_energy_MWh": 109197633.17406702, + "energy": 106528354.54647128, + "change_energy_MWh": 106528354.54647128, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,17 +4908,17 @@ "change_energy_pct": null }, "p": { - "energy": 1136072257.5782888, - "change_energy_MWh": 623794675.3709469, - "change_energy_pct": 1.2176888020027956, + "energy": 1134926335.0486388, + "change_energy_MWh": 622648752.8412969, + "change_energy_pct": 1.2154518848128761, "cost_fuel_per_MWh": null, "cost_fuel": 4024.028452311369, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0033430929319398475, + "CO2e_combustion_based_per_MWh": 0.003346468415785025, "CO2e_combustion_based": 3797995.134482923, "cost_climate_saved": 1049279913889.6985, - "cost_mro": 24045.569787872846, + "cost_mro": 24009.759708821282, "CO2e_total": 3797995.134482923, "CO2e_total_2021_estimated": 254073466.54526374, "demand_electricity": null, @@ -4952,9 +4952,9 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 324619239.74082315, - "change_energy_MWh": -187658342.46651882, - "change_energy_pct": -0.3663215978687214, + "energy": 323473317.2111732, + "change_energy_MWh": -188804264.9961688, + "change_energy_pct": -0.3685585150586409, "cost_fuel_per_MWh": null, "cost_fuel": 0.0, "pet_sites": null, @@ -4962,7 +4962,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 1065203008491.0182, - "cost_mro": 9788.491761961419, + "cost_mro": 9752.681682909857, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 254073466.54526374, "demand_electricity": null, @@ -5104,9 +5104,9 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 324619239.74082315, - "change_energy_MWh": 143119292.3647619, - "change_energy_pct": 0.7885362747143058, + "energy": 323473317.2111732, + "change_energy_MWh": 141973369.83511192, + "change_energy_pct": 0.782222650130847, "cost_fuel_per_MWh": null, "cost_fuel": 0.0, "pet_sites": null, @@ -5114,7 +5114,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 14068115944.57274, - "cost_mro": 9788.491761961419, + "cost_mro": 9752.681682909857, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 3355543.457262431, "demand_electricity": null, @@ -5491,7 +5491,7 @@ "invest_pa_outside": 0.0, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.22911638608390203, + "pct_x": 0.22934772235711862, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 389492260.8030431, "cost_mro_per_MWh": 30.779465379983996, @@ -5567,7 +5567,7 @@ "invest_pa_outside": 0.0, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.015504110848051134, + "pct_x": 0.015519765176772135, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 225035887.44690895, "cost_mro_per_MWh": 18.0, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 46712679.54141631, - "change_energy_MWh": 46712679.54141631, + "energy": 45566757.01176629, + "change_energy_MWh": 45566757.01176629, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 1459.7712356692598, + "cost_mro": 1423.9611566176966, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,7 +5646,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1459.7712356692598, + "change_cost_mro": 1423.9611566176966, "invest": 44229355150.0, "invest_pa": 3402258088.4615383, "invest_com": null, @@ -5655,7 +5655,7 @@ "invest_pa_outside": 0, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.041117701123158754, + "pct_x": 0.04014952830380261, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 867575812.5576923, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.41891928694278935, + "pct_x": 0.4193422650993338, "ratio_wage_to_emplo": null, "cost_wage": 7464083185.89022, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.12191074017022399, + "pct_x": 0.12203383209209871, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 1969849697.5788832, "cost_mro_per_MWh": 15.347519393477539, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.2246754295742321, + "pct_x": 0.22490228186292874, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 2604857907.518678, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.04675977911170077, + "pct_x": 0.046806991941917855, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.023907306316165958, + "pct_x": 0.02393144525812624, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -316597532.00535166 + "energy": -289022930.4684919 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 65993046.94827599, "change_CO2e_pct": -0.6046770704782827, "change_CO2e_t": -42745741.372061394, - "change_energy_MWh": -9863750.852632888, - "change_energy_pct": -0.2378399401840482, + "change_energy_MWh": -10854775.023195416, + "change_energy_pct": -0.261736035388503, "cost_climate_saved": 159511784696.83484, "demand_emplo_com": 1707.166702528241, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6127703895120267, "change_CO2e_t": -38925367.84805316, "cost_climate_saved": 145492455080.0704, - "energy": 31608471.369589336 + "energy": 30617447.19902681 }, "p_fermen": { "CO2e_total_2021_estimated": 23401386.439495735, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 15291.787444184572, "invest": 45941037715.93324, "invest_pa": 3533925978.148711, - "change_energy_MWh": -9863750.852632888, - "change_energy_pct": -0.2378399401840482, - "energy": 31608471.369589336, + "change_energy_MWh": -10854775.023195416, + "change_energy_pct": -0.261736035388503, + "energy": 30617447.19902681, "demand_biomass": 5882820.440153334, "demand_ediesel": 11945547.982651165, - "demand_electricity": 6561907.969731979, + "demand_electricity": 5570883.799169448, "demand_emethan": 0.0, "demand_epetrol": 207748.66056784632, "demand_heatpump": 7010446.316485014 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -808614.2070632465, - "change_energy_pct": -0.15402175372633267, - "energy": 4441385.7929367535, + "change_energy_MWh": -1799638.377625777, + "change_energy_pct": -0.3427882624049099, + "energy": 3450361.622374223, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 4441385.7929367535, + "demand_electricity": 3450361.622374223, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 3347899.131547322, "CO2e_production_based": 0, "CO2e_total": 3347899.131547322, - "change_energy_MWh": -9863750.852632884, - "change_energy_pct": -0.2378399401840481, - "energy": 31608471.36958934 + "change_energy_MWh": -10854775.023195416, + "change_energy_pct": -0.261736035388503, + "energy": 30617447.19902681 }, "s_petrol": { "CO2e_total_2021_estimated": 84338.19392678967, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 6561907.969731979, + "energy": 5570883.799169448, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 1311907.969731979, - "change_energy_pct": 0.2498872323299008 + "change_energy_MWh": 320883.7991694482, + "change_energy_pct": 0.06112072365132347 }, "s_heatpump": { "cost_wage": 141946609.08985445, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 786174714.8533759, "CO2e_total_18": 904706203.4989508, "pct_CO2e_total_18": 1, - "energy_30": 1808982824.3572953, + "energy_30": 1805834942.8569484, "pct_energy_30": null, "CO2e_production_based_30": -83333467.6306327, "CO2e_combustion_based_30": 77710552.1502681, - "CO2e_combustion_based_per_MWh": 0.04295814813934317, + "CO2e_combustion_based_per_MWh": 0.04303303159441856, "CO2e_total_30": -5622915.480364598, - "change_energy_MWh": -763682576.7681024, - "change_energy_pct": 0.7031551104803471, + "change_energy_MWh": -766830458.2684493, + "change_energy_pct": 0.701931522873902, "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": 368917594099.893, "invest_pa_com": 58213131307.85254, - "invest_pa_outside": 21254355706.80919, - "invest": 4770622569948.08, + "invest_pa_outside": 21200982887.619087, + "invest": 4769928723298.609, "invest_com": 756770707002.0829, - "invest_outside": 276306624188.51953, - "cost_wage": 90675918800.6885, - "demand_emplo": 2546438.815261442, - "demand_emplo_new": 1010095.7507512541, + "invest_outside": 275612777539.04816, + "cost_wage": 90662308731.79501, + "demand_emplo": 2546150.4360563452, + "demand_emplo_new": 1009807.3715461569, "demand_emplo_com": 19180.443057547647, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 333921412.27138937, "CO2e_total_18": 342396859.02663577, "pct_CO2e_total_18": 0.3784619335010814, - "energy_30": 1808982824.3572953, + "energy_30": 1805834942.8569484, "pct_energy_30": 1, "CO2e_production_based_30": -50299869.109568805, "CO2e_combustion_based_30": 4501784.694461635, "CO2e_combustion_based_per_MWh": null, "CO2e_total_30": -45798084.41510717, - "change_energy_MWh": -763682576.7681024, - "change_energy_pct": 0.7031551104803471, + "change_energy_MWh": -766830458.2684493, + "change_energy_pct": 0.701931522873902, "change_CO2e_t": -388194943.44174296, "change_CO2e_pct": -0.13375731467076465, "CO2e_total_2021_estimated": 319638143.17527014, "cost_climate_saved": 1532091384172.657, - "invest_pa": 86241730653.14566, + "invest_pa": 86188357833.95557, "invest_pa_com": 3142646914.0904965, - "invest_pa_outside": 11769705349.368877, - "invest": 1121142498490.8936, + "invest_pa_outside": 11716332530.178776, + "invest": 1120448651841.4224, "invest_com": 40854409883.17646, - "invest_outside": 153006169541.7954, - "cost_wage": 18894948564.992943, - "demand_emplo": 439830.5606294698, - "demand_emplo_new": 234834.03698114742, + "invest_outside": 152312322892.32407, + "cost_wage": 18881338496.099464, + "demand_emplo": 439542.1814243727, + "demand_emplo_new": 234545.6577760503, "demand_emplo_com": 556.2000870535715, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,14 +8791,14 @@ "CO2e_combustion_based_18": 452253302.5819865, "CO2e_total_18": 562309344.4723151, "pct_CO2e_total_18": 0.6215380664989186, - "energy_30": 1119053868.8128471, + "energy_30": 1094148545.9035833, "pct_energy_30": 1, "CO2e_production_based_30": -33033598.521063887, "CO2e_combustion_based_30": 73208767.45580646, "CO2e_combustion_based_per_MWh": null, "CO2e_total_30": 40175168.93474257, - "change_energy_MWh": -1460117365.6467948, - "change_energy_pct": 0.43388118394833847, + "change_energy_MWh": -1485022688.5560586, + "change_energy_pct": 0.42422485614175076, "change_CO2e_t": -522134175.5375725, "change_CO2e_pct": 0.07144673893414298, "CO2e_total_2021_estimated": 524933304.7861054, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3008312288540485, "energy_30": null, - "pct_energy_30": 0.6280171609600099, + "pct_energy_30": 0.6284773365018131, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.17852722319091097, + "invest_pct": 0.17855319224052071, "cost_climate_saved_pct": 0.2943744185713259, - "demand_emplo_new_pct": 0.12108870352438478 + "demand_emplo_new_pct": 0.12112328384638733 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06409667112041623, "energy_30": null, - "pct_energy_30": 0.17786926678229717, + "pct_energy_30": 0.17817932356605753, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.006064591386194417, + "invest_pct": 0.006065473557953748, "cost_climate_saved_pct": 0.06284495766520881, - "demand_emplo_new_pct": 0.01242960037072453 + "demand_emplo_new_pct": 0.012433149996500283 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.013534033526616635, "energy_30": null, - "pct_energy_30": 0.19411357225769296, + "pct_energy_30": 0.19334333993212946, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0504178685517562, + "invest_pct": 0.05027973978327271, "cost_climate_saved_pct": 0.07260731199393713, - "demand_emplo_new_pct": 0.09896860321888523 + "demand_emplo_new_pct": 0.09871128808602635 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.13111385640334602, "energy_30": null, - "pct_energy_30": 0.5637279275331928, + "pct_energy_30": 0.5547031267349041, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.09486590703302596, "energy_30": null, - "pct_energy_30": 0.334013933405221, + "pct_energy_30": 0.34161685432377004, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.306056399187269, + "invest_pct": 0.3061009189735056, "cost_climate_saved_pct": 0.07815343590994864, - "demand_emplo_new_pct": 0.45536838934487694 + "demand_emplo_new_pct": 0.4554984327351768 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.036247949370320054, "energy_30": null, - "pct_energy_30": 0.22971399412797183, + "pct_energy_30": 0.21308627241113404, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1101041394784217, + "invest_pct": 0.11012015552241347, "cost_climate_saved_pct": 0.02804921432864541, - "demand_emplo_new_pct": 0.16880451898896165 + "demand_emplo_new_pct": 0.16885272591869352 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.2374867338028813, "energy_30": null, - "pct_energy_30": 0.17426303669264182, + "pct_energy_30": 0.1782296618974443, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.30839889121039854, + "invest_pct": 0.30844375174181937, "cost_climate_saved_pct": 0.2138065566225699, - "demand_emplo_new_pct": 0.10351284459135657 + "demand_emplo_new_pct": 0.103542405627136 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17206372897406638, "energy_30": null, - "pct_energy_30": 0.23054100181404805, + "pct_energy_30": 0.23578864219660906, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.02775328643283659, + "invest_pct": 0.027757323500457575, "cost_climate_saved_pct": 0.14693215032836676, - "demand_emplo_new_pct": 0.017765071260849814 + "demand_emplo_new_pct": 0.017770144582032698 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.07813790900411072, "energy_30": null, - "pct_energy_30": 0.02824571028302803, + "pct_energy_30": 0.027982898038530893, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011537072271657985, + "invest_pct": 0.011538750485192139, "cost_climate_saved_pct": 0.044750869862111325, - "demand_emplo_new_pct": 0.018535110156617098 + "demand_emplo_new_pct": 0.018540403384299887 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0011280416028852907, + "invest_pct": 0.0011282056908480317, "cost_climate_saved_pct": 0.05233898986810959, - "demand_emplo_new_pct": 0.003501760442425424 + "demand_emplo_new_pct": 0.0035027604696794153 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.010753148328568172, "energy_30": null, - "pct_energy_30": 0.0032223236770893894, + "pct_energy_30": 0.003295671132511726, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 1.2486687669323693e-05, + "invest_pct": 1.2488504016465324e-05, "cost_climate_saved_pct": 0.00647012841911165, - "demand_emplo_new_pct": 2.5398100917852508e-05 + "demand_emplo_new_pct": 2.5405354067671027e-05 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 10.897552154571146, 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 a00a137b..b45d0e51 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2021.json +++ b/tests/end_to_end_expected/2021/production_03159016_2021.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 54504.685768528936, "change_CO2e_pct": -0.12465486047881323, "change_CO2e_t": -6794.273999917532, - "change_energy_MWh": -24783.74816514575, - "change_energy_pct": -0.04993278503849187, + "change_energy_MWh": -58684.90731977468, + "change_energy_pct": -0.11823477396058726, "cost_climate_saved": 37759177.75454169, "demand_emplo_com": 0 }, @@ -2700,16 +2700,16 @@ "invest_pa": -92692502.61253403, "invest_com": 19100273.26561307, "invest_pa_com": -19100273.26561307, - "change_energy_MWh": -24783.74816514575, - "change_energy_pct": -0.04993278503849187, + "change_energy_MWh": -58684.90731977468, + "change_energy_pct": -0.11823477396058726, "demand_biomass": 35116.34826949258, "demand_ediesel": 9880.145561554758, - "demand_electricity": 175277.15876699673, + "demand_electricity": 141375.99961236777, "demand_emethan": 225118.10243744272, "demand_heatnet": 12022.131465785798, "demand_heatpump": 4675.53867014336, "demand_solarth": 9469.022397976527, - "energy": 471558.4475693924 + "energy": 437657.28841476346 }, "p_nonresi": { "cost_wage": -30310448.35429863, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 771.6305106879329, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -32862.18788479181, - "change_energy_pct": -0.16758860989553642, + "change_energy_MWh": -66763.34703942075, + "change_energy_pct": -0.34047570300356716, "demand_ediesel": 9880.145561554758, - "demand_electricity": 153346.09944462325, - "energy": 163226.245006178 + "demand_electricity": 119444.94028999431, + "energy": 129325.08585154907 }, "s": { "cost_wage": -23952462.76528212, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.12465486047881323, "change_CO2e_t": -6794.273999917532, "change_cost_energy": -17.848744336090846, - "change_energy_MWh": -24783.74816514575, - "change_energy_pct": -0.04993278503849187, + "change_energy_MWh": -58684.90731977468, + "change_energy_pct": -0.11823477396058726, "cost_climate_saved": 37759177.75454169, "cost_fuel": 2.1069808961695546, - "energy": 471558.4475693924 + "energy": 437657.28841476346 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -26889.611003517464, - "change_energy_pct": -0.13300707645495202, + "change_energy_MWh": -60790.77015814642, + "change_energy_pct": -0.3006961541065919, "cost_climate_saved": 0.0, - "energy": 175277.15876699673 + "energy": 141375.99961236777 }, "rb": { "cost_wage": -161588136.23523712, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 198984.43926103142, "change_CO2e_pct": -0.13106044219990573, "change_CO2e_t": -26078.988600451063, - "change_energy_MWh": -87054.84545321367, - "change_energy_pct": -0.05585123489754934, + "change_energy_MWh": -120956.00460784254, + "change_energy_pct": -0.07760099039234226, "cost_climate_saved": 144933979.14700678, "demand_emplo_com": 0, - "energy": 1471636.6608832646 + "energy": 1437735.5017286357 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 1093936.2971000837 + "energy": 1091193.8810914378 }, "d_r": { "energy": 623701.6797984468 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 167972.65669654778 + "energy": 165230.24068790203 }, "p_petrol": { "cost_wage": -1931522.0001862708, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": -14845235.60332409, - "demand_emplo": -314.55074006407733, - "demand_emplo_new": -314.55074006407733, - "invest": 58216610.209114075, - "invest_pa": -58216610.209114075, + "cost_wage": -14602863.942535143, + "demand_emplo": -309.41520787658874, + "demand_emplo_new": -309.41520787658874, + "invest": 57266133.10798095, + "invest_pa": -57266133.10798095, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 167972.65669654778, - "demand_electricity": 223963.5422620637, - "energy": 167972.65669654778, + "change_energy_MWh": 165230.24068790203, + "demand_electricity": 220306.98758386937, + "energy": 165230.24068790203, "full_load_hour": 2300.0, - "invest_outside": 58216610.209114075, - "invest_pa_outside": -58216610.209114075, + "invest_outside": 57266133.10798095, + "invest_pa_outside": -57266133.10798095, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 97.375453157419, + "power_to_be_installed": 95.78564677559538, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 213175.53139435823 + "energy": 210433.11538571247 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": -200616842.06103513, - "demand_emplo": -4250.803276270448, - "demand_emplo_new": -4250.803276270448, - "invest": 786732713.9648438, - "invest_pa": -786732713.9648438, + "cost_wage": -200374470.40024617, + "demand_emplo": -4245.667744082959, + "demand_emplo_new": -4245.667744082959, + "invest": 785782236.8637106, + "invest_pa": -785782236.8637106, "CO2e_production_based": -175721.30423859903, "CO2e_total": -175721.30423859903, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -19.42576144521771, "change_CO2e_t": -185258.02296585718, - "change_energy_MWh": 486248.2024256371, - "change_energy_pct": 0.8001608171806167, + "change_energy_MWh": 483505.7864169912, + "change_energy_pct": 0.7956479494238194, "cost_climate_saved": 1029571462.6327512, - "invest_outside": 760935348.00869, - "invest_pa_outside": -760935348.00869 + "invest_outside": 759984870.9075569, + "invest_pa_outside": -759984870.9075569 }, "p": { - "cost_wage": -200616842.06103513, - "demand_emplo": -4250.803276270448, - "demand_emplo_new": -4250.803276270448, - "invest": 786732713.9648438, - "invest_pa": -786732713.9648438, - "change_energy_MWh": 486248.2024256371, - "change_energy_pct": 0.8001608171806167, + "cost_wage": -200374470.40024617, + "demand_emplo": -4245.667744082959, + "demand_emplo_new": -4245.667744082959, + "invest": 785782236.8637106, + "invest_pa": -785782236.8637106, + "change_energy_MWh": 483505.7864169912, + "change_energy_pct": 0.7956479494238194, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -19.42576144521771, "change_CO2e_t": -185258.02296585718, "cost_climate_saved": 1029571462.6327512, - "energy": 1093936.2971000837, + "energy": 1091193.8810914378, "CO2e_production_based": -175721.30423859903, "CO2e_total": -175721.30423859903, - "demand_electricity": 1752644.5230977312, - "invest_outside": 760935348.00869, - "invest_pa_outside": -760935348.00869 + "demand_electricity": 1748987.968419537, + "invest_outside": 759984870.9075569, + "invest_pa_outside": -759984870.9075569 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 1698167.753915086, - "change_energy_pct": 2.7592042154657332, + "change_energy_MWh": 1660394.238176953, + "change_energy_pct": 2.697829334440387, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 9935.922243232286, - "cost_climate_saved": 1761975351.0250764, + "CO2e_combustion_based": 9811.28252857292, + "cost_climate_saved": 1762668036.2392957, "cost_mro": null, - "CO2e_total": 9935.922243232286, + "CO2e_total": 9811.28252857292, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": -2596.87083126841, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -317044.59757536236, - "change_CO2e_pct": -0.969613106466573, + "change_CO2e_t": -317169.23729002173, + "change_CO2e_pct": -0.9699942903815307, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": -354707531.94469863, "invest_com": 11948757.89592243, "invest_pa_com": -11948757.89592243, - "invest_outside": 483734494.2014211, - "invest_pa_outside": -581989633.0824631, + "invest_outside": 475836772.9477249, + "invest_pa_outside": -572487743.2033587, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": -276.75513620902814, "invest": 51221452.80843761, "invest_pa": -51221452.80843761, - "invest_outside": 28398888.408688284, - "invest_pa_outside": -28398888.408688284 + "invest_outside": 27935232.193853095, + "invest_pa_outside": -27935232.193853095 }, "g_grid_offshore": { "cost_wage": -0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 28398888.408688284, - "invest_pa_outside": -28398888.408688284 + "invest_outside": 27935232.193853095, + "invest_pa_outside": -27935232.193853095 }, "g_grid_onshore": { "cost_wage": -1580702.364, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 2313623.3785464973, - "change_energy_MWh": 1698167.753915086, - "change_energy_pct": 2.7592042154657332 + "energy": 2275849.8628083644, + "change_energy_MWh": 1660394.238176953, + "change_energy_pct": 2.697829334440387 }, "d_r": { "energy": 143682.54751251897, "change_energy_MWh": -39007.77261855721, "change_energy_pct": -0.21351855199865002, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 35.284550751202694 + "cost_fuel": 35.15761615478162 }, "d_b": { - "energy": 175277.15876699673, - "change_energy_MWh": -26889.611003517464, - "change_energy_pct": -0.13300707645495202, + "energy": 141375.99961236777, + "change_energy_MWh": -60790.77015814642, + "change_energy_pct": -0.3006961541065919, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 31.058041139863118 + "cost_fuel": 24.96084323970652 }, "d_h": { "energy": 18996.54765250848, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.83808853211, "change_energy_pct": -0.5768959851920491, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 10.97382963024097 + "cost_fuel": 10.934351767956988 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 31.704977375434886 + "cost_fuel": 31.59092013446087 }, "d_a": { - "energy": 1442.5239173865666, - "change_energy_MWh": 299.30255454832627, - "change_energy_pct": 0.26180629953000273, + "energy": 1226.7220120768272, + "change_energy_MWh": 83.5006492385869, + "change_energy_pct": 0.07303979085142567, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.3542448909351029 + "cost_fuel": 0.30016604226383653 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 223963.5422620637, - "change_energy_MWh": 223963.5422620637, + "energy": 220306.98758386937, + "change_energy_MWh": 220306.98758386937, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 2313623.3785464973, - "change_energy_MWh": 1698167.753915086, - "change_energy_pct": 2.7592042154657332, + "energy": 2275849.8628083644, + "change_energy_MWh": 1660394.238176953, + "change_energy_pct": 2.697829334440387, "cost_fuel_per_MWh": null, - "cost_fuel": 9.298425689784588, + "cost_fuel": 9.190779074039078, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.004294528805061779, - "CO2e_combustion_based": 9935.922243232286, - "cost_climate_saved": 1761975351.0250764, - "cost_mro": 54.402935661950615, - "CO2e_total": 9935.922243232286, + "CO2e_combustion_based_per_MWh": 0.00431104120219334, + "CO2e_combustion_based": 9811.28252857292, + "cost_climate_saved": 1762668036.2392957, + "cost_mro": 53.47692930330741, + "CO2e_total": 9811.28252857292, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": -2320.115695059382, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -317044.59757536236, - "change_CO2e_pct": -0.969613106466573, - "change_cost_energy": -9.471599300485686, - "change_cost_mro": -4.298125051507794, + "change_CO2e_t": -317169.23729002173, + "change_CO2e_pct": -0.9699942903815307, + "change_cost_energy": -9.579245916231194, + "change_cost_mro": -4.325011836589049, "invest": 303486079.13626105, "invest_pa": -303486079.13626105, "invest_com": 11948757.89592243, "invest_pa_com": -11948757.89592243, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -553590744.6737748, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -544552511.0095055, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 1901483.8613030273, - "change_energy_MWh": 1286028.2366716159, - "change_energy_pct": 2.0895547708119526, + "energy": 1863710.3455648944, + "change_energy_MWh": 1248254.720933483, + "change_energy_pct": 2.028179889786607, "cost_fuel_per_MWh": null, - "cost_fuel": 5.41883111921565, + "cost_fuel": 5.31118450347014, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 6274.248008716447, - "cost_climate_saved": 1782325105.583398, - "cost_mro": 46.614304017418085, - "CO2e_total": 6274.248008716447, + "CO2e_combustion_based": 6149.6082940570805, + "cost_climate_saved": 1783017790.7976174, + "cost_mro": 45.68829765877488, + "CO2e_total": 6149.6082940570805, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -320706.2718098782, - "change_CO2e_pct": -0.9808115541188897, - "change_cost_energy": -9.471599300485686, - "change_cost_mro": -4.298125051507794, + "change_CO2e_t": -320830.91152453754, + "change_CO2e_pct": -0.9811927380338473, + "change_cost_energy": -9.579245916231194, + "change_cost_mro": -4.325011836589049, "invest": 0, "invest_pa": -0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -553590744.6737748, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -544552511.0095055, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 1901483.8613030273, - "change_energy_MWh": 1683427.9334961183, - "change_energy_pct": 7.720165878667662, + "energy": 1863710.3455648944, + "change_energy_MWh": 1645654.4177579854, + "change_energy_pct": 7.546937312409277, "cost_fuel_per_MWh": null, - "cost_fuel": 5.41883111921565, + "cost_fuel": 5.31118450347014, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 6274.248008716447, - "cost_climate_saved": -10869483.436296578, - "cost_mro": 46.614304017418085, - "CO2e_total": 6274.248008716447, + "CO2e_combustion_based": 6149.6082940570805, + "cost_climate_saved": -10176798.222077152, + "cost_mro": 45.68829765877488, + "CO2e_total": 6149.6082940570805, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 1955.8224806651515, - "change_CO2e_pct": 0.4529017504089559, - "change_cost_energy": 0.7437315645258327, - "change_cost_mro": 0.1857610719581353, + "change_CO2e_t": 1831.1827660057852, + "change_CO2e_pct": 0.4240394454207742, + "change_cost_energy": 0.6360849487803231, + "change_cost_mro": 0.15887428687688088, "invest": 0, "invest_pa": -0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -553590744.6737748, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -544552511.0095055, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 907205.5561631195, - "change_energy_MWh": 862277.2955650265, - "change_energy_pct": 19.192314237992683, + "energy": 889183.6607103933, + "change_energy_MWh": 844255.4001123003, + "change_energy_pct": 18.7911881936541, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 19.551498347421028, + "cost_mro": 19.163102292339975, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 18.34222268814056, + "change_cost_mro": 17.9538266330595, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 200782.7336900216, - "change_energy_MWh": 167895.2469322175, - "change_energy_pct": 5.105140692831339, + "energy": 196794.12778842423, + "change_energy_MWh": 163906.64103062014, + "change_energy_pct": 4.983860342922848, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 4.594699837783377, + "cost_mro": 4.503424823481876, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 3.65132787964263, + "change_cost_mro": 3.560052865341129, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 11004.40339625864, - "change_energy_MWh": 10712.369702371036, - "change_energy_pct": 36.68196487797709, + "energy": 10785.79780441707, + "change_energy_MWh": 10493.764110529466, + "change_energy_pct": 35.93340196754216, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.100440339625864, + "cost_mro": 1.078579780441707, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.063834155818928, + "change_cost_mro": 1.041973596634771, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 478169.904542457, - "change_energy_MWh": 466713.1980899433, - "change_energy_pct": 40.737117602200726, + "energy": 468670.9238872341, + "change_energy_MWh": 457214.2174347204, + "change_energy_pct": 39.90799793376942, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 7.265043332790437, + "cost_mro": 7.120721188251529, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 7.046852123041746, + "change_cost_mro": 6.902529978502837, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 217248.5145343822, - "change_energy_MWh": 216956.4808404946, - "change_energy_pct": 742.9159216264775, + "energy": 212932.8112303179, + "change_energy_MWh": 212640.77753643028, + "change_energy_pct": 728.1378210360527, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 6.59131483722135, + "cost_mro": 6.460376500164862, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.580208529637252, + "change_cost_mro": 6.449270192580764, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 795135.9003456417, - "change_energy_MWh": 688662.0772844076, - "change_energy_pct": 6.46790034850492, + "energy": 779340.3003634897, + "change_energy_MWh": 672866.4773022556, + "change_energy_pct": 6.3195483918642, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 22.22017926575852, + "cost_mro": 21.778769107996737, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 18.50521117944752, + "change_cost_mro": 18.063801021685737, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -455335605.7927328, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -447901540.7538718, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 439480.45744366216, - "change_energy_MWh": 352085.75874600175, - "change_energy_pct": 4.028685538055723, + "energy": 430750.0536186862, + "change_energy_MWh": 343355.3549210258, + "change_energy_pct": 3.9287892748375324, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 11.273294873754168, + "cost_mro": 11.04934767651498, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 8.46322005834814, + "change_cost_mro": 8.239272861108953, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 355655.44290197955, - "change_energy_MWh": 336576.3185384058, - "change_energy_pct": 17.64107786733673, + "energy": 348590.24674480344, + "change_energy_MWh": 329511.1223812297, + "change_energy_pct": 17.270767573083127, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 10.946884392004353, + "cost_mro": 10.729421431481756, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 10.041991121099382, + "change_cost_mro": 9.824528160576785, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 455335605.7927328, - "invest_pa_outside": -455335605.7927328, + "invest_outside": 447901540.7538718, + "invest_pa_outside": -447901540.7538718, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1537222722591156, + "pct_x": 0.1531692632459719, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 71535.72434608119, - "change_energy_MWh": 22299.274375568282, - "change_energy_pct": 0.45290175040895597, + "energy": 70114.6469104969, + "change_energy_MWh": 20878.196939983995, + "change_energy_pct": 0.4240394454207744, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 5.41883111921565, + "cost_fuel": 5.31118450347014, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 6274.248008716447, - "cost_climate_saved": -10869483.436296578, - "cost_mro": 1.353455904627856, - "CO2e_total": 6274.248008716447, + "CO2e_combustion_based": 6149.6082940570805, + "cost_climate_saved": -10176798.222077152, + "cost_mro": 1.3265691195466016, + "CO2e_total": 6149.6082940570805, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 1955.8224806651515, - "change_CO2e_pct": 0.4529017504089559, - "change_cost_energy": 0.7437315645258327, - "change_cost_mro": 0.1857610719581353, + "change_CO2e_t": 1831.1827660057852, + "change_CO2e_pct": 0.4240394454207742, + "change_cost_energy": 0.6360849487803231, + "change_cost_mro": 0.15887428687688088, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 23546.074654515385, - "change_energy_MWh": 23361.437967125963, - "change_energy_pct": 126.52652242321471, + "energy": 23078.325209130086, + "change_energy_MWh": 22893.688521740663, + "change_energy_pct": 123.99317191742519, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.42382934378127696, + "cost_mro": 0.4154098537643416, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.4196634134850187, + "change_cost_mro": 0.41124392346808336, "invest": 0, "invest_pa": -0.0, "invest_outside": 0.0, - "invest_pa_outside": -20236770.642508652, + "invest_pa_outside": -19906373.750152726, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.010177142430721757, + "pct_x": 0.010140530615078351, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 25040.640969499567, - "change_energy_MWh": 7807.883479820051, - "change_energy_pct": 0.4530838134579504, + "energy": 24543.201540744096, + "change_energy_MWh": 7310.44405106458, + "change_energy_pct": 0.42421789173570823, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.5959672550740898, + "cost_mro": 0.5841281966697095, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.08186059777288601, + "change_cost_mro": 0.07002153936850575, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 79019.9648241699, - "change_energy_MWh": 79019.9648241699, + "energy": 77450.21083064031, + "change_energy_MWh": 77450.21083064031, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 2.4693739007553095, + "cost_mro": 2.42031908845751, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.4693739007553095, + "change_cost_mro": 2.42031908845751, "invest": 0, "invest_pa": -0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": -78018368.2385334, + "invest_pa_outside": -76744596.50548102, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.03415420398881564, + "pct_x": 0.03403133576441986, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.12026681497396571, + "pct_x": 0.12226294859527073, "ratio_wage_to_emplo": null, "cost_wage": -81967565.84383212, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.060185957103743255, + "pct_x": 0.06118489610891447, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -33878257.15013651, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.03467995232466508, + "pct_x": 0.03525555432123832, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": -12071046.147942858, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.022136606322104357, + "pct_x": 0.022504019595256317, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0010525844894353794, + "pct_x": 0.0010700548056575307, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -1901483.8613030273 + "energy": -1863710.3455648944 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 21677.549799922173, "change_CO2e_pct": -0.6345496834992586, "change_CO2e_t": -13755.48236458003, - "change_energy_MWh": -1801.4807198204144, - "change_energy_pct": -0.19948088376713524, + "change_energy_MWh": -2017.282625130154, + "change_energy_pct": -0.2233769789715901, "cost_climate_saved": 76446093.24115351, "demand_emplo_com": -4.389315974273295, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 71852142.97566164, - "energy": 7229.363167573727 + "energy": 7013.561262263987 }, "p_fermen": { "CO2e_total_2021_estimated": 7559.454750139824, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 0, "invest": 10299166.956948226, "invest_pa": -10299166.956948226, - "change_energy_MWh": -1801.4807198204144, - "change_energy_pct": -0.19948088376713524, - "energy": 7229.363167573727, + "change_energy_MWh": -2017.282625130154, + "change_energy_pct": -0.2233769789715901, + "energy": 7013.561262263987, "demand_biomass": 1568.7626201221092, "demand_ediesel": 2601.220122776392, - "demand_electricity": 1442.5239173865666, + "demand_electricity": 1226.7220120768272, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 1571.6178964577653 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 734.315876384702, "CO2e_production_based": 0, "CO2e_total": 734.315876384702, - "change_energy_MWh": -1801.4807198204144, - "change_energy_pct": -0.19948088376713524, - "energy": 7229.363167573727 + "change_energy_MWh": -2017.282625130154, + "change_energy_pct": -0.2233769789715901, + "energy": 7013.561262263987 }, "s_petrol": { "CO2e_total_2021_estimated": 19.672814519460516, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 1442.5239173865666, + "energy": 1226.7220120768272, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 299.30255454832627, - "change_energy_pct": 0.26180629953000273 + "change_energy_MWh": 83.5006492385869, + "change_energy_pct": 0.07303979085142567 }, "s_heatpump": { "cost_wage": -413684.9031441586, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 7018.010900842167, - "CO2e_production_based": -16714.73889226055, + "prod_volume": 6965.678472450939, + "CO2e_production_based": -16590.099177601183, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -16714.73889226055, - "change_CO2e_t": -16714.73889226055, + "CO2e_total": -16590.099177601183, + "change_CO2e_t": -16590.099177601183, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 92892161.393738, - "invest": 7228551.227867432, - "invest_pa": -7228551.227867432, - "invest_per_CO2e": -432.4656983552689, + "cost_climate_saved": 92199476.17951858, + "invest": 7174648.826624467, + "invest_pa": -7174648.826624467, + "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": -1843280.563106195, + "cost_wage": -1829535.450789239, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": -39.056656341712426, - "demand_emplo_new": -39.056656341712426, + "demand_emplo": -38.76541574660902, + "demand_emplo_new": -38.76541574660902, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 17645.406833872825, - "CO2e_production_based": -6512.589758559294, - "CO2e_total": -6512.589758559294, + "prod_volume": 17593.0744054816, + "CO2e_production_based": -6387.950043899928, + "CO2e_total": -6387.950043899928, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -20642.315121771302, - "change_CO2e_pct": -1.4703928009933511, + "change_CO2e_t": -20517.675407111936, + "change_CO2e_pct": -1.4615144683997505, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 114719666.28924401, - "invest_pa": -7314512.758203432, + "cost_climate_saved": 114026981.07502459, + "invest_pa": -7260610.356960467, "invest_pa_com": -85961.53033600001, - "invest": 7314512.758203432, + "invest": 7260610.356960467, "invest_com": 85961.53033600001, - "cost_wage": -1867263.8300699391, - "demand_emplo": -39.53792654266013, - "demand_emplo_new": -39.53792654266013 + "cost_wage": -1853518.717752983, + "demand_emplo": -39.24668594755673, + "demand_emplo_new": -39.24668594755673 }, "p": { "energy": 5203.577014009866, - "prod_volume": 17645.406833872825, - "CO2e_production_based": -6512.589758559294, - "CO2e_total": -6512.589758559294, + "prod_volume": 17593.0744054816, + "CO2e_production_based": -6387.950043899928, + "CO2e_total": -6387.950043899928, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -20642.315121771302, - "change_CO2e_pct": -1.4703928009933511, + "change_CO2e_t": -20517.675407111936, + "change_CO2e_pct": -1.4615144683997505, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 114719666.28924401, - "invest_pa": -7314512.758203432, + "cost_climate_saved": 114026981.07502459, + "invest_pa": -7260610.356960467, "invest_pa_com": -85961.53033600001, - "invest": 7314512.758203432, + "invest": 7260610.356960467, "invest_com": 85961.53033600001, - "cost_wage": -1867263.8300699391, - "demand_emplo": -39.53792654266013, - "demand_emplo_new": -39.53792654266013 + "cost_wage": -1853518.717752983, + "demand_emplo": -39.24668594755673, + "demand_emplo_new": -39.24668594755673 }, "s": { "energy": 5203.577014009866, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 3720258.4530391702, + "energy_30": 3679742.5212923912, "pct_energy_30": null, - "CO2e_production_based_30": -196069.95814835184, - "CO2e_combustion_based_30": 196069.95814835187, - "CO2e_combustion_based_per_MWh": 0.05270331634840518, + "CO2e_production_based_30": -195945.31843369248, + "CO2e_combustion_based_30": 195945.3184336925, + "CO2e_combustion_based_per_MWh": 0.053249736170364714, "CO2e_total_30": 0.0, - "change_energy_MWh": 1125697.4093050468, - "change_energy_pct": 1.433868153545129, + "change_energy_MWh": 1085181.4775582678, + "change_energy_pct": 1.4182524362566014, "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": 0.0, "CO2e_total_2021_estimated": 826840.0490109223, "cost_climate_saved": 4595163572.378201, - "invest_pa": -3267174805.627498, + "invest_pa": -3266170426.125122, "invest_pa_com": -702188588.9163088, - "invest_pa_outside": -1390761159.8191042, - "invest": 3229655466.580042, + "invest_pa_outside": -1380308792.8388667, + "invest": 3228651087.077666, "invest_com": 702188588.9163088, - "invest_outside": 1292506020.9380622, - "cost_wage": -645446883.1177101, - "demand_emplo": -13152.602213839258, - "demand_emplo_new": -7302.96942810088, + "invest_outside": 1283657822.5832329, + "cost_wage": -645190766.3446043, + "demand_emplo": -13147.175441056665, + "demand_emplo_new": -7297.542655318287, "demand_emplo_com": -225.17905658692217, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 3720258.4530391702, + "energy_30": 3679742.5212923912, "pct_energy_30": 1, "CO2e_production_based_30": -175721.30423859903, - "CO2e_combustion_based_30": 10614.450784487552, + "CO2e_combustion_based_30": 10489.811069828185, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -165106.85345411146, - "change_energy_MWh": 1125697.4093050468, - "change_energy_pct": 1.433868153545129, - "change_CO2e_t": -551203.3713097116, - "change_CO2e_pct": -0.42763103477628706, + "CO2e_total_30": -165231.49316877083, + "change_energy_MWh": 1085181.4775582678, + "change_energy_pct": 1.4182524362566014, + "change_CO2e_t": -551328.0110243709, + "change_CO2e_pct": -0.42795385487150994, "CO2e_total_2021_estimated": 386096.5178556001, - "cost_climate_saved": 3063312736.0537224, - "invest_pa": -1185542559.1017892, + "cost_climate_saved": 3064005421.2679415, + "invest_pa": -1184592082.0006561, "invest_pa_com": -56051071.08816934, - "invest_pa_outside": -1342924981.0911531, - "invest": 1185542559.1017892, + "invest_pa_outside": -1332472614.1109157, + "invest": 1184592082.0006561, "invest_com": 56051071.08816934, - "invest_outside": 1244669842.2101111, - "cost_wage": -318812601.6917347, - "demand_emplo": -7084.246087612929, - "demand_emplo_new": -4764.130392553547, + "invest_outside": 1235821643.8552818, + "cost_wage": -318570230.0309457, + "demand_emplo": -7079.11055542544, + "demand_emplo_new": -4758.994860366058, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 1780644.7255923823, + "energy_30": 1746527.7645324436, "pct_energy_30": 1, - "CO2e_production_based_30": -20348.653909752822, + "CO2e_production_based_30": -20224.014195093456, "CO2e_combustion_based_30": 185455.5073638643, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 165106.85345411146, - "change_energy_MWh": -813917.5744963256, - "change_energy_pct": 0.6862986969060262, - "change_CO2e_t": -275636.6777012107, - "change_CO2e_pct": 0.37460981678237326, + "CO2e_total_30": 165231.49316877083, + "change_energy_MWh": -848034.5355562642, + "change_energy_pct": 0.6731492878289066, + "change_CO2e_t": -275512.0379865514, + "change_CO2e_pct": 0.3748926109831926, "CO2e_total_2021_estimated": 440743.5311553222, - "cost_climate_saved": 1531850836.3244786, - "invest_pa": -2081632246.525709, + "cost_climate_saved": 1531158151.1102593, + "invest_pa": -2081578344.124466, "invest_pa_com": -646137517.8281394, "invest_pa_outside": -47836178.72795104, - "invest": 2044112907.4782526, + "invest": 2044059005.0770097, "invest_com": 646137517.8281394, "invest_outside": 47836178.72795104, - "cost_wage": -326634281.42597544, - "demand_emplo": -6068.356126226328, - "demand_emplo_new": -2538.8390355473325, + "cost_wage": -326620536.3136585, + "demand_emplo": -6068.0648856312255, + "demand_emplo_new": -2538.547794952229, "demand_emplo_com": -226.24915256906502, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.6218985610143407, + "pct_energy_30": 0.618480735986127, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10982828837786428, - "cost_climate_saved_pct": 0.3834412689063811, - "demand_emplo_new_pct": 0.037896247400969564 + "invest_pct": 0.10986245412654777, + "cost_climate_saved_pct": 0.38359201113858, + "demand_emplo_new_pct": 0.03792442871263454 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, - "pct_energy_30": 0.08405297141039696, + "pct_energy_30": 0.08497843954657011, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013655423511458292, + "invest_pct": 0.013659671485953297, "cost_climate_saved_pct": 0.05914172980250272, - "demand_emplo_new_pct": 0.032393943642126284 + "demand_emplo_new_pct": 0.03241803319938976 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.2940484675752622, + "pct_energy_30": 0.29654082446730295, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.24359648331093767, + "invest_pct": 0.2433778738150805, "cost_climate_saved_pct": 0.2240554544829625, - "demand_emplo_new_pct": 0.5820650514999978 + "demand_emplo_new_pct": 0.5817941661483556 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.8264628197484384, + "pct_energy_30": 0.8231964764176116, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.5616382644669153, + "pct_energy_30": 0.5726093988443405, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,7 +8978,7 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08803157909508434, + "invest_pct": 0.08805896425105823, "cost_climate_saved_pct": 0.02332339201953532, "demand_emplo_new_pct": -0.0 }, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.2648245552815231, + "pct_energy_30": 0.25058707757327126, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,7 +9011,7 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0527227104963671, + "invest_pct": 0.05273911165223811, "cost_climate_saved_pct": 0.008217156399287794, "demand_emplo_new_pct": -0.0 }, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.08611806346240929, + "pct_energy_30": 0.08780030790041334, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.47118195956723474, + "invest_pct": 0.4713285364159915, "cost_climate_saved_pct": 0.17705303036041853, - "demand_emplo_new_pct": 0.34000060248064984 + "demand_emplo_new_pct": 0.3402534418407956 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.08043684794973098, + "pct_energy_30": 0.08200811458803708, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.014498773371098487, + "invest_pct": 0.014503283697668555, "cost_climate_saved_pct": 0.07075379293992065, - "demand_emplo_new_pct": -0.00012349869426679468 + "demand_emplo_new_pct": -0.0001235905333124006 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.004059969438973107, + "pct_energy_30": 0.004015717015607571, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0038124365262819644, + "invest_pct": 0.003813622511697494, "cost_climate_saved_pct": 0.016636207185458093, - "demand_emplo_new_pct": 0.0007833756112215775 + "demand_emplo_new_pct": 0.0007839581636842789 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0004075491318075482, + "invest_pct": 0.00040767591354492366, "cost_climate_saved_pct": 0.012522822418551403, - "demand_emplo_new_pct": 0.0015703259769442653 + "demand_emplo_new_pct": 0.001571493740213901 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.0029222994004481986, + "pct_energy_30": 0.0029793840783303525, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0022647966118655195, - "cost_climate_saved_pct": 0.024965306344877623, - "demand_emplo_new_pct": 0.005413952082357529 + "invest_pct": 0.0022488061302196115, + "cost_climate_saved_pct": 0.02481456411267871, + "demand_emplo_new_pct": 0.005378068728238898 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 5897b372..cba0b1d0 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2025.json +++ b/tests/end_to_end_expected/2021/production_03159016_2025.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 54504.685768528936, "change_CO2e_pct": -0.3161918974539872, "change_CO2e_t": -17233.940013284497, - "change_energy_MWh": -50874.30468191067, - "change_energy_pct": -0.10249844788356478, + "change_energy_MWh": -84775.46383653965, + "change_energy_pct": -0.1708004368056603, "cost_climate_saved": 89056385.01864764, "demand_emplo_com": 16.20485242888088 }, @@ -2700,16 +2700,16 @@ "invest_pa": 75839320.31934603, "invest_com": 46882488.92468664, "invest_pa_com": 15627496.30822888, - "change_energy_MWh": -50874.30468191067, - "change_energy_pct": -0.10249844788356478, + "change_energy_MWh": -84775.46383653965, + "change_energy_pct": -0.1708004368056603, "demand_biomass": 35116.34826949258, "demand_ediesel": 9880.145561554758, - "demand_electricity": 181500.36112881597, + "demand_electricity": 147599.20197418702, "demand_emethan": 172230.43655068413, "demand_heatnet": 12022.131465785798, "demand_heatpump": 25249.445678317745, "demand_solarth": 9469.022397976527, - "energy": 445467.89105262747 + "energy": 411566.7318979985 }, "p_nonresi": { "cost_wage": 24799457.74442615, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 6994.832872507166, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -26638.985522972565, - "change_energy_pct": -0.13585189666840022, + "change_energy_MWh": -60540.14467760152, + "change_energy_pct": -0.30873898977643105, "demand_ediesel": 9880.145561554758, - "demand_electricity": 159569.3018064425, - "energy": 169449.44736799726 + "demand_electricity": 125668.14265181354, + "energy": 135548.2882133683 }, "s": { "cost_wage": 9789324.741541278, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.3161918974539872, "change_CO2e_t": -17233.940013284497, "change_cost_energy": -17.848744336090846, - "change_energy_MWh": -50874.30468191067, - "change_energy_pct": -0.10249844788356478, + "change_energy_MWh": -84775.46383653965, + "change_energy_pct": -0.1708004368056603, "cost_climate_saved": 89056385.01864764, "cost_fuel": 2.1069808961695546, - "energy": 445467.89105262747 + "energy": 411566.7318979985 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -20666.408641698217, - "change_energy_pct": -0.10222455780026214, + "change_energy_MWh": -54567.567796327174, + "change_energy_pct": -0.269913635451902, "cost_climate_saved": 0.0, - "energy": 181500.36112881597 + "energy": 147599.20197418702 }, "rb": { "cost_wage": 119061619.66359901, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 198984.43926103142, "change_CO2e_pct": -0.32956120393431826, "change_CO2e_t": -65577.55136706075, - "change_energy_MWh": -229901.89334637066, - "change_energy_pct": -0.1474967255622815, + "change_energy_MWh": -263803.05250099977, + "change_energy_pct": -0.16924648105707454, "cost_climate_saved": 338871996.6892864, "demand_emplo_com": 68.79215635639663, - "energy": 1328789.6129901076 + "energy": 1294888.4538354785 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 868398.6113043396 + "energy": 865656.1952956938 }, "d_r": { "energy": 476488.42407211225 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 142535.89251389692 + "energy": 139793.47650525114 }, "p_petrol": { "cost_wage": 643840.6667287569, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 4199054.274493249, - "demand_emplo": 88.97235887016349, - "demand_emplo_new": 88.97235887016349, - "invest": 49400638.52344999, - "invest_pa": 16466879.507816663, + "cost_wage": 4118263.7208969323, + "demand_emplo": 87.26051480766726, + "demand_emplo_new": 87.26051480766726, + "invest": 48450161.42231685, + "invest_pa": 16150053.80743895, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 142535.89251389692, - "demand_electricity": 190047.8566851959, - "energy": 142535.89251389692, + "change_energy_MWh": 139793.47650525114, + "demand_electricity": 186391.3020070015, + "energy": 139793.47650525114, "full_load_hour": 2300.0, - "invest_outside": 49400638.52344999, - "invest_pa_outside": 16466879.507816663, + "invest_outside": 48450161.42231685, + "invest_pa_outside": 16150053.80743895, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 82.62950290660692, + "power_to_be_installed": 81.03969652478327, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 187738.76721170737 + "energy": 184996.35120306158 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": 52443837.16146196, - "demand_emplo": 1111.2149535197705, - "demand_emplo_new": 1111.2149535197705, - "invest": 616986319.5466113, - "invest_pa": 205662106.51553708, + "cost_wage": 52363046.60786564, + "demand_emplo": 1109.5031094572741, + "demand_emplo_new": 1109.5031094572741, + "invest": 616035842.4454781, + "invest_pa": 205345280.81515935, "CO2e_production_based": -136222.7414719893, "CO2e_total": -136222.7414719893, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -15.284026337343168, "change_CO2e_t": -145759.46019924746, - "change_energy_MWh": 260710.51662989293, - "change_energy_pct": 0.4290202801645505, + "change_energy_MWh": 257968.10062124714, + "change_energy_pct": 0.42450741240775336, "cost_climate_saved": 753212010.5796113, - "invest_outside": 591188953.5904576, - "invest_pa_outside": 197062984.5301525 + "invest_outside": 590238476.4893243, + "invest_pa_outside": 196746158.82977477 }, "p": { - "cost_wage": 52443837.16146196, - "demand_emplo": 1111.2149535197705, - "demand_emplo_new": 1111.2149535197705, - "invest": 616986319.5466113, - "invest_pa": 205662106.51553708, - "change_energy_MWh": 260710.51662989293, - "change_energy_pct": 0.4290202801645505, + "cost_wage": 52363046.60786564, + "demand_emplo": 1109.5031094572741, + "demand_emplo_new": 1109.5031094572741, + "invest": 616035842.4454781, + "invest_pa": 205345280.81515935, + "change_energy_MWh": 257968.10062124714, + "change_energy_pct": 0.42450741240775336, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -15.284026337343168, "change_CO2e_t": -145759.46019924746, "cost_climate_saved": 753212010.5796113, - "energy": 868398.6113043395, + "energy": 865656.1952956937, "CO2e_production_based": -136222.7414719893, "CO2e_total": -136222.7414719893, - "demand_electricity": 1388295.6100399357, - "invest_outside": 591188953.5904576, - "invest_pa_outside": 197062984.5301525 + "demand_electricity": 1384639.0553617415, + "invest_outside": 590238476.4893243, + "invest_pa_outside": 196746158.82977477 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 1347806.6091611926, - "change_energy_pct": 2.1899330434560205, + "change_energy_MWh": 1310033.0934230597, + "change_energy_pct": 2.128558162430674, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 8779.84999905487, - "cost_climate_saved": 1644301961.2924712, + "CO2e_combustion_based": 8655.210284395504, + "cost_climate_saved": 1644946037.0179734, "cost_mro": null, - "CO2e_total": 8779.84999905487, + "CO2e_total": 8655.210284395504, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 865.6236104228033, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -318200.6698195398, - "change_CO2e_pct": -0.9731487062167319, + "change_CO2e_t": -318325.3095341992, + "change_CO2e_pct": -0.9735298901316897, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": 118235843.98156622, "invest_com": 11948757.89592243, "invest_pa_com": 3982919.29864081, - "invest_outside": 410480665.2866086, - "invest_pa_outside": 164618879.87540367, + "invest_outside": 402582944.0329124, + "invest_pa_outside": 161451583.2490355, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 92.25171206967605, "invest": 51221452.80843761, "invest_pa": 17073817.602812536, - "invest_outside": 24098332.343743533, - "invest_pa_outside": 8032777.447914511 + "invest_outside": 23634676.128908344, + "invest_pa_outside": 7878225.3763027815 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 24098332.343743533, - "invest_pa_outside": 8032777.447914511 + "invest_outside": 23634676.128908344, + "invest_pa_outside": 7878225.3763027815 }, "g_grid_onshore": { "cost_wage": 526900.788, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 1963262.2337926037, - "change_energy_MWh": 1347806.6091611926, - "change_energy_pct": 2.1899330434560205 + "energy": 1925488.7180544708, + "change_energy_MWh": 1310033.0934230597, + "change_energy_pct": 2.128558162430674 }, "d_r": { "energy": 150755.6465255107, "change_energy_MWh": -31934.673605565476, "change_energy_pct": -0.17480222040583798, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 35.589511467139005 + "cost_fuel": 35.40400179565486 }, "d_b": { - "energy": 181500.36112881597, - "change_energy_MWh": -20666.408641698217, - "change_energy_pct": -0.10222455780026214, + "energy": 147599.20197418702, + "change_energy_MWh": -54567.567796327174, + "change_energy_pct": -0.269913635451902, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 30.91676862879262 + "cost_fuel": 25.010993268287518 }, "d_h": { "energy": 18996.54765250848, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.83808853211, "change_energy_pct": -0.5768959851920491, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 10.549359189675654 + "cost_fuel": 10.49437084965722 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 30.47862101962105 + "cost_fuel": 30.319751770239517 }, "d_a": { - "energy": 2133.9908464775926, - "change_energy_MWh": 990.7694836393523, - "change_energy_pct": 0.8666471042664909, + "energy": 1918.188941167853, + "change_energy_MWh": 774.9675783296127, + "change_energy_pct": 0.6778805955879137, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.5037800802282532 + "cost_fuel": 0.45047443517162084 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 190047.8566851959, - "change_energy_MWh": 190047.8566851959, + "energy": 186391.3020070015, + "change_energy_MWh": 186391.3020070015, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 1963262.2337926037, - "change_energy_MWh": 1347806.6091611926, - "change_energy_pct": 2.1899330434560205, + "energy": 1925488.7180544708, + "change_energy_MWh": 1310033.0934230597, + "change_energy_pct": 2.128558162430674, "cost_fuel_per_MWh": null, - "cost_fuel": 8.299969740305531, + "cost_fuel": 8.192323124560021, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.004472071966715355, - "CO2e_combustion_based": 8779.84999905487, - "cost_climate_saved": 1644301961.2924712, - "cost_mro": 45.8139377483649, - "CO2e_total": 8779.84999905487, + "CO2e_combustion_based_per_MWh": 0.004495071928097713, + "CO2e_combustion_based": 8655.210284395504, + "cost_climate_saved": 1644946037.0179734, + "cost_mro": 44.887931389721686, + "CO2e_total": 8655.210284395504, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 773.3718983531272, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -318200.6698195398, - "change_CO2e_pct": -0.9731487062167319, - "change_cost_energy": -10.470055249964743, - "change_cost_mro": -4.54750837248659, + "change_CO2e_t": -318325.3095341992, + "change_CO2e_pct": -0.9735298901316897, + "change_cost_energy": -10.577701865710253, + "change_cost_mro": -4.574395157567845, "invest": 303486079.13626105, "invest_pa": 101162026.37875369, "invest_com": 11948757.89592243, "invest_pa_com": 3982919.29864081, - "invest_outside": 386382332.942865, - "invest_pa_outside": 156586102.42748916, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 153573357.87273273, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 1551122.7165491336, - "change_energy_MWh": 935667.0919177224, - "change_energy_pct": 1.5202835988022398, + "energy": 1513349.2008110008, + "change_energy_MWh": 897893.5761795895, + "change_energy_pct": 1.4589087177768938, "cost_fuel_per_MWh": null, - "cost_fuel": 4.420375169736593, + "cost_fuel": 4.312728553991083, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 5118.17576453903, - "cost_climate_saved": 1663223662.8993318, - "cost_mro": 38.02530610383237, - "CO2e_total": 5118.17576453903, + "CO2e_combustion_based": 4993.536049879664, + "cost_climate_saved": 1663867738.624834, + "cost_mro": 37.09929974518916, + "CO2e_total": 4993.536049879664, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -321862.34405405563, - "change_CO2e_pct": -0.9843471538690486, - "change_cost_energy": -10.470055249964743, - "change_cost_mro": -4.54750837248659, + "change_CO2e_t": -321986.983768715, + "change_CO2e_pct": -0.9847283377840063, + "change_cost_energy": -10.577701865710253, + "change_cost_mro": -4.574395157567845, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 386382332.942865, - "invest_pa_outside": 156586102.42748916, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 153573357.87273273, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 1551122.7165491336, - "change_energy_MWh": 1333066.7887422247, - "change_energy_pct": 6.1134168749710405, + "energy": 1513349.2008110008, + "change_energy_MWh": 1295293.2730040918, + "change_energy_pct": 5.940188308712655, "cost_fuel_per_MWh": null, - "cost_fuel": 4.420375169736593, + "cost_fuel": 4.312728553991083, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 5118.17576453903, - "cost_climate_saved": -4132709.347050369, - "cost_mro": 38.02530610383237, - "CO2e_total": 5118.17576453903, + "CO2e_combustion_based": 4993.536049879664, + "cost_climate_saved": -3488633.6215480934, + "cost_mro": 37.09929974518916, + "CO2e_total": 4993.536049879664, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 799.7502364877346, - "change_CO2e_pct": 0.1851948658817383, - "change_cost_energy": -0.25472438495322436, - "change_cost_mro": -0.06362224902066016, + "change_CO2e_t": 675.1105218283683, + "change_CO2e_pct": 0.15633256089355657, + "change_cost_energy": -0.36237100069873396, + "change_cost_mro": -0.0905090341019148, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 386382332.942865, - "invest_pa_outside": 156586102.42748916, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 153573357.87273273, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 740046.8525564579, - "change_energy_MWh": 695118.5919583648, - "change_energy_pct": 15.471745015382792, + "energy": 722024.9571037317, + "change_energy_MWh": 677096.6965056387, + "change_energy_pct": 15.070618971044206, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 15.949003747250117, + "cost_mro": 15.560607692169064, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 14.739728087969645, + "change_cost_mro": 14.351332032888592, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 163787.16940779524, - "change_energy_MWh": 130899.68264999115, - "change_energy_pct": 3.980227604924207, + "energy": 159798.56350619788, + "change_energy_MWh": 126911.0767483938, + "change_energy_pct": 3.8589472550157153, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 3.7480956000470846, + "cost_mro": 3.6568205857455833, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.8047236419063375, + "change_cost_mro": 2.713448627604836, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 8976.768321509833, - "change_energy_MWh": 8684.734627622229, - "change_energy_pct": 29.738810313322016, + "energy": 8758.162729668265, + "change_energy_MWh": 8466.129035780661, + "change_energy_pct": 28.99024740288709, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.8976768321509833, + "cost_mro": 0.8758162729668265, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.8610706483440473, + "change_cost_mro": 0.8392100891598906, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 390063.8950454578, - "change_energy_MWh": 378607.1885929441, - "change_energy_pct": 33.04677397140377, + "energy": 380564.9143902349, + "change_energy_MWh": 369108.2079377212, + "change_energy_pct": 32.21765430297248, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 5.926410410069324, + "cost_mro": 5.782088265530416, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5.708219200320633, + "change_cost_mro": 5.563897055781725, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 177219.01978169495, - "change_energy_MWh": 176926.98608780734, - "change_energy_pct": 605.844427512879, + "energy": 172903.3164776306, + "change_energy_MWh": 172611.282783743, + "change_energy_pct": 591.0663269224542, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 5.3768209049827265, + "cost_mro": 5.2458825679262375, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5.365714597398629, + "change_cost_mro": 5.23477626034214, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 648626.7818884851, - "change_energy_MWh": 542152.9588272509, - "change_energy_pct": 5.091889661137211, + "energy": 632831.181906333, + "change_energy_MWh": 526357.3588450989, + "change_energy_pct": 4.94353770449649, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 18.125962321496367, + "cost_mro": 17.68455216373458, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 14.410994235185367, + "change_cost_mro": 13.96958407742358, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 386382332.942865, - "invest_pa_outside": 128794110.98095502, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 126316089.30133466, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 358503.2378624185, - "change_energy_MWh": 271108.5391647581, - "change_energy_pct": 3.1021165265716037, + "energy": 349772.8340374426, + "change_energy_MWh": 262378.13533978217, + "change_energy_pct": 3.0022202633534127, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 9.196114742227788, + "cost_mro": 8.972167544988599, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 6.386039926821761, + "change_cost_mro": 6.162092729582572, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 290123.54402606655, - "change_energy_MWh": 271044.4196624928, - "change_energy_pct": 14.20633434205064, + "energy": 283058.34786889044, + "change_energy_MWh": 263979.2235053167, + "change_energy_pct": 13.836024047797036, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 8.929847579268579, + "cost_mro": 8.71238461874598, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 8.024954308363608, + "change_cost_mro": 7.807491347841009, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 386382332.942865, - "invest_pa_outside": 128794110.98095502, + "invest_outside": 378948267.90400404, + "invest_pa_outside": 126316089.30133466, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.14777625679968884, + "pct_x": 0.14700597578930238, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 58354.78771929496, - "change_energy_MWh": 9118.337748782054, - "change_energy_pct": 0.18519486588173828, + "energy": 56933.710283710665, + "change_energy_MWh": 7697.260313197759, + "change_energy_pct": 0.15633256089355654, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 4.420375169736593, + "cost_fuel": 4.312728553991083, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 5118.17576453903, - "cost_climate_saved": -4132709.347050369, - "cost_mro": 1.1040725836490606, - "CO2e_total": 5118.17576453903, + "CO2e_combustion_based": 4993.536049879664, + "cost_climate_saved": -3488633.6215480934, + "cost_mro": 1.077185798567806, + "CO2e_total": 4993.536049879664, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": 799.7502364877346, - "change_CO2e_pct": 0.1851948658817383, - "change_cost_energy": -0.25472438495322436, - "change_cost_mro": -0.06362224902066016, + "change_CO2e_t": 675.1105218283683, + "change_CO2e_pct": 0.15633256089355657, + "change_cost_energy": -0.36237100069873396, + "change_cost_mro": -0.0905090341019148, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 19207.55259902792, - "change_energy_MWh": 19022.915911638498, - "change_energy_pct": 103.02890601322713, + "energy": 18739.803153642624, + "change_energy_MWh": 18555.166466253202, + "change_energy_pct": 100.49555550743762, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.3457359467825026, + "cost_mro": 0.33731645676556726, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.3415700164862443, + "change_cost_mro": 0.333150526469309, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 5724078.791268095, + "invest_pa_outside": 5613946.493816119, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.009783488047810622, + "pct_x": 0.009732491796979974, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 20426.73505423554, - "change_energy_MWh": 3193.9775645560258, - "change_energy_pct": 0.1853433825938106, + "energy": 19929.29562548007, + "change_energy_MWh": 2696.5381358005543, + "change_energy_pct": 0.15647746087156844, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.48615629429080587, + "cost_mro": 0.4743172358864257, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.027950363010397883, + "change_cost_mro": -0.03978942141477804, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 64460.00673163234, - "change_energy_MWh": 64460.00673163234, + "energy": 62890.252738102754, + "change_energy_MWh": 62890.252738102754, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 2.0143752103635104, + "cost_mro": 1.9653203980657112, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.0143752103635104, + "change_cost_mro": 1.9653203980657112, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 22067912.65526606, + "invest_pa_outside": 21643322.077581935, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.0328331109426525, + "pct_x": 0.03266196895801476, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.14172946945022688, + "pct_x": 0.14450986504259614, "ratio_wage_to_emplo": null, "cost_wage": 27322521.947944038, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.07092666227599169, + "pct_x": 0.07231807494365065, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 11292752.383378835, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.040868890097388345, + "pct_x": 0.04167064066015121, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 4023682.0493142856, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.026087075392655465, + "pct_x": 0.026598841856757104, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0012404273054999245, + "pct_x": 0.001264761543299902, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -1551122.7165491336 + "energy": -1513349.2008110008 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 21677.549799922173, "change_CO2e_pct": -0.6347888331647569, "change_CO2e_t": -13760.666543363506, - "change_energy_MWh": 893.9511361494333, - "change_energy_pct": 0.0989886601181613, + "change_energy_MWh": 678.1492308396937, + "change_energy_pct": 0.07509256491370646, "cost_climate_saved": 71108244.36283092, "demand_emplo_com": 1.463105324757765, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 66809887.32824678, - "energy": 9924.795023543575 + "energy": 9708.993118233835 }, "p_fermen": { "CO2e_total_2021_estimated": 7559.454750139824, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 47.554528976197844, "invest": 25279773.439782012, "invest_pa": 8426591.146594005, - "change_energy_MWh": 893.9511361494333, - "change_energy_pct": 0.0989886601181613, - "energy": 9924.795023543575, + "change_energy_MWh": 678.1492308396937, + "change_energy_pct": 0.07509256491370646, + "energy": 9708.993118233835, "demand_biomass": 1286.7378794259994, "demand_ediesel": 2601.220122776392, - "demand_electricity": 2133.9908464775926, + "demand_electricity": 1918.188941167853, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 3857.607564032697 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 729.1316976012262, "CO2e_production_based": 0, "CO2e_total": 729.1316976012262, - "change_energy_MWh": 893.9511361494333, - "change_energy_pct": 0.0989886601181613, - "energy": 9924.795023543575 + "change_energy_MWh": 678.1492308396955, + "change_energy_pct": 0.07509256491370665, + "energy": 9708.993118233837 }, "s_petrol": { "CO2e_total_2021_estimated": 19.672814519460516, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 2133.9908464775926, + "energy": 1918.188941167853, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 990.7694836393523, - "change_energy_pct": 0.8666471042664909 + "change_energy_MWh": 774.9675783296127, + "change_energy_pct": 0.6778805955879137 }, "s_heatpump": { "cost_wage": 338469.4662088571, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 5692.147870347961, - "CO2e_production_based": -13556.941807768626, + "prod_volume": 5639.815441956734, + "CO2e_production_based": -13432.30209310926, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -13556.941807768626, - "change_CO2e_t": -13556.941807768626, + "CO2e_total": -13432.30209310926, + "change_CO2e_t": -13432.30209310926, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 70055496.79164438, - "invest": 5862912.3064584, - "invest_pa": 1954304.1021528, + "cost_climate_saved": 69411421.0661421, + "invest": 5809009.905215436, + "invest_pa": 1936336.635071812, "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 498347.546048964, + "cost_wage": 493765.8419433121, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 10.559319744559552, - "demand_emplo_new": 10.559319744559552, + "demand_emplo": 10.462239546191752, + "demand_emplo_new": 10.462239546191752, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 16319.54380337862, - "CO2e_production_based": -5351.333335598421, - "CO2e_total": -5351.333335598421, + "prod_volume": 16267.211374987393, + "CO2e_production_based": -5226.693620939055, + "CO2e_total": -5226.693620939055, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19481.05869881043, - "change_CO2e_pct": -1.387674216650645, + "change_CO2e_t": -19356.418984151063, + "change_CO2e_pct": -1.3787958840570442, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 100668370.82610291, - "invest_pa": 1982957.9455981334, + "cost_climate_saved": 100024295.10060063, + "invest_pa": 1964990.4785171454, "invest_pa_com": 28653.843445333336, - "invest": 5948873.8367944, + "invest": 5894971.435551436, "invest_com": 85961.53033600001, - "cost_wage": 506341.968370212, - "demand_emplo": 10.719743144875455, - "demand_emplo_new": 10.719743144875455 + "cost_wage": 501760.2642645601, + "demand_emplo": 10.622662946507655, + "demand_emplo_new": 10.622662946507655 }, "p": { "energy": 5203.577014009866, - "prod_volume": 16319.54380337862, - "CO2e_production_based": -5351.333335598421, - "CO2e_total": -5351.333335598421, + "prod_volume": 16267.211374987393, + "CO2e_production_based": -5226.693620939055, + "CO2e_total": -5226.693620939055, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -19481.05869881043, - "change_CO2e_pct": -1.387674216650645, + "change_CO2e_t": -19356.418984151063, + "change_CO2e_pct": -1.3787958840570442, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 100668370.82610291, - "invest_pa": 1982957.9455981334, + "cost_climate_saved": 100024295.10060063, + "invest_pa": 1964990.4785171454, "invest_pa_com": 28653.843445333336, - "invest": 5948873.8367944, + "invest": 5894971.435551436, "invest_com": 85961.53033600001, - "cost_wage": 506341.968370212, - "demand_emplo": 10.719743144875455, - "demand_emplo_new": 10.719743144875455 + "cost_wage": 501760.2642645601, + "demand_emplo": 10.622662946507655, + "demand_emplo_new": 10.622662946507655 }, "s": { "energy": 5203.577014009866, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 3190321.159761536, + "energy_30": 3149805.2280147574, "pct_energy_30": null, - "CO2e_production_based_30": -155410.13895878126, - "CO2e_combustion_based_30": 155410.1389587813, - "CO2e_combustion_based_per_MWh": 0.048713007617827916, + "CO2e_production_based_30": -155285.4992441219, + "CO2e_combustion_based_30": 155285.49924412192, + "CO2e_combustion_based_per_MWh": 0.04930003222516538, "CO2e_total_30": 1.4551915228366852e-11, - "change_energy_MWh": 595760.1160274125, - "change_energy_pct": 1.2296188472675083, + "change_energy_MWh": 555244.1842806339, + "change_energy_pct": 1.2140031299789809, "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, + "cost_climate_saved": 4272695953.263941, + "invest_pa": 1256771030.5045788, "invest_pa_com": 261539005.3305292, - "invest_pa_outside": 377627257.3148732, - "invest": 3733798131.9686556, + "invest_pa_outside": 374143134.9881273, + "invest": 3732793752.46628, "invest_com": 784617015.9915875, - "invest_outside": 1049505797.6050172, - "cost_wage": 286126132.88449955, - "demand_emplo": 6593.54025149562, - "demand_emplo_new": 4813.062967944008, + "invest_outside": 1040657599.2501878, + "cost_wage": 286040760.62679756, + "demand_emplo": 6591.731327234756, + "demand_emplo_new": 4811.254043683144, "demand_emplo_com": 145.27863652822785, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 3190321.159761536, + "energy_30": 3149805.2280147574, "pct_energy_30": 1, "CO2e_production_based_30": -136222.7414719893, - "CO2e_combustion_based_30": 9458.378540310136, + "CO2e_combustion_based_30": 9333.73882565077, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -126764.36293167918, - "change_energy_MWh": 595760.1160274125, - "change_energy_pct": 1.2296188472675083, - "change_CO2e_t": -512860.8807872793, - "change_CO2e_pct": -0.3283229893803108, + "CO2e_total_30": -126889.00264633854, + "change_energy_MWh": 555244.1842806339, + "change_energy_pct": 1.2140031299789809, + "change_CO2e_t": -512985.52050193865, + "change_CO2e_pct": -0.3286458094755337, "CO2e_total_2021_estimated": 386096.5178556001, - "cost_climate_saved": 2650208601.468266, - "invest_pa": 338598721.5611856, + "cost_climate_saved": 2650852677.193768, + "invest_pa": 338281895.8608079, "invest_pa_com": 18683690.362723112, - "invest_pa_outside": 361681864.4055562, - "invest": 1015796164.6835568, + "invest_pa_outside": 358197742.0788103, + "invest": 1014845687.5824237, "invest_com": 56051071.08816934, - "invest_outside": 1001669618.8770661, - "cost_wage": 92002224.70502846, - "demand_emplo": 2057.1226852767877, - "demand_emplo_new": 1776.6495221454952, + "invest_outside": 992821420.5222367, + "cost_wage": 91921434.15143214, + "demand_emplo": 2055.4108412142914, + "demand_emplo_new": 1774.937678082999, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 1640493.1095551953, + "energy_30": 1606376.1484952562, "pct_energy_30": 1, - "CO2e_production_based_30": -19187.39748679195, + "CO2e_production_based_30": -19062.757772132583, "CO2e_combustion_based_30": 145951.76041847115, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 126764.36293167919, - "change_energy_MWh": -954069.1905335125, - "change_energy_pct": 0.6322812558785376, - "change_CO2e_t": -313979.16822364304, - "change_CO2e_pct": 0.28761480083301827, + "CO2e_total_30": 126889.00264633856, + "change_energy_MWh": -988186.1515934516, + "change_energy_pct": 0.6191318468014179, + "change_CO2e_t": -313854.52850898367, + "change_CO2e_pct": 0.28789759503383766, "CO2e_total_2021_estimated": 440743.5311553222, - "cost_climate_saved": 1622487351.7956755, - "invest_pa": 918507102.1108519, + "cost_climate_saved": 1621843276.070173, + "invest_pa": 918489134.6437709, "invest_pa_com": 242855314.9678061, "invest_pa_outside": 15945392.909317013, - "invest": 2718001967.285099, + "invest": 2717948064.8838563, "invest_com": 728565944.9034182, "invest_outside": 47836178.72795104, - "cost_wage": 194123908.17947108, - "demand_emplo": 4536.417566218833, - "demand_emplo_new": 3036.413445798513, + "cost_wage": 194119326.47536543, + "demand_emplo": 4536.320486020464, + "demand_emplo_new": 3036.316365600145, "demand_emplo_com": 144.208540546085, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.6153807518047336, + "pct_energy_30": 0.6113040580823652, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.09499911870106327, - "cost_climate_saved_pct": 0.3848394501453766, - "demand_emplo_new_pct": 0.12157548139069303 + "invest_pct": 0.09502468002962691, + "cost_climate_saved_pct": 0.38499019237757565, + "demand_emplo_new_pct": 0.12162119106135626 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, - "pct_energy_30": 0.11242138226967757, + "pct_energy_30": 0.1138674580493497, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011811649059075896, - "cost_climate_saved_pct": 0.0591417298025027, - "demand_emplo_new_pct": 0.01668046353619784 + "invest_pct": 0.011814827209006186, + "cost_climate_saved_pct": 0.059141729802502714, + "demand_emplo_new_pct": 0.01668673501862199 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.2721978659255888, + "pct_energy_30": 0.27482848386828507, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1652436199654167, - "cost_climate_saved_pct": 0.1762849542346273, - "demand_emplo_new_pct": 0.23087480070813352 + "invest_pct": 0.1650334530372752, + "cost_climate_saved_pct": 0.17628495423462737, + "demand_emplo_new_pct": 0.23060580451243845 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.8099940226816293, + "pct_energy_30": 0.8060929285139361, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.5384489070953701, + "pct_energy_30": 0.5498847345093587, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.19580065788457696, - "cost_climate_saved_pct": 0.058467912157382264, - "demand_emplo_new_pct": 0.2711565611448766 + "invest_pct": 0.1958533417938342, + "cost_climate_saved_pct": 0.05846791215738228, + "demand_emplo_new_pct": 0.27125850996684564 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.2715451155862593, + "pct_energy_30": 0.25620819400457745, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.08614896528077283, - "cost_climate_saved_pct": 0.020843136509775956, - "demand_emplo_new_pct": 0.12998033992941904 + "invest_pct": 0.08617214530640958, + "cost_climate_saved_pct": 0.02084313650977596, + "demand_emplo_new_pct": 0.13002920963951933 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.0934753548121561, + "pct_energy_30": 0.09546062771550295, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.4226242649611028, - "cost_climate_saved_pct": 0.1770530303604185, - "demand_emplo_new_pct": 0.20738229112340253 + "invest_pct": 0.42273798009702557, + "cost_climate_saved_pct": 0.17705303036041853, + "demand_emplo_new_pct": 0.20746026224159347 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.08730877820254926, + "pct_energy_30": 0.08916308249417951, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.013623282535353486, - "cost_climate_saved_pct": 0.07075379293992064, - "demand_emplo_new_pct": 0.00800729682710508 + "invest_pct": 0.013626948139895538, + "cost_climate_saved_pct": 0.07075379293992065, + "demand_emplo_new_pct": 0.008010307392201618 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.006049885223982801, + "pct_energy_30": 0.006044034659832667, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.007802670346636193, - "cost_climate_saved_pct": 0.01664247705444869, - "demand_emplo_new_pct": 0.011321316398201439 + "invest_pct": 0.007804769804222024, + "cost_climate_saved_pct": 0.016642477054448695, + "demand_emplo_new_pct": 0.011325572960775705 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00035252127590202774, - "cost_climate_saved_pct": 0.012522822418551401, - "demand_emplo_new_pct": 0.000794230387742424 + "invest_pct": 0.00035261612848889605, + "cost_climate_saved_pct": 0.012522822418551405, + "demand_emplo_new_pct": 0.0007945290006620618 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.0031719590796823083, + "pct_energy_30": 0.003239326616548822, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0015932499900999841, - "cost_climate_saved_pct": 0.023560855236891276, - "demand_emplo_new_pct": 0.0022272185542285975 + "invest_pct": 0.0015792384542158515, + "cost_climate_saved_pct": 0.023410113004692368, + "demand_emplo_new_pct": 0.002207878205985507 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 ef1a57b4..08f95a2b 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2035.json +++ b/tests/end_to_end_expected/2021/production_03159016_2035.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 54504.685768528936, "change_CO2e_pct": -0.795034489891922, "change_CO2e_t": -43333.10504670191, - "change_energy_MWh": -116100.69597382308, - "change_energy_pct": -0.2339126049962473, + "change_energy_MWh": -150001.855128452, + "change_energy_pct": -0.3022145939183427, "cost_climate_saved": 181674042.90829775, "demand_emplo_com": 1.144863725498269 }, @@ -2700,16 +2700,16 @@ "invest_pa": 43429354.37090756, "invest_com": 116338028.07237056, "invest_pa_com": 8949079.082490044, - "change_energy_MWh": -116100.69597382308, - "change_energy_pct": -0.2339126049962473, + "change_energy_MWh": -150001.855128452, + "change_energy_pct": -0.3022145939183427, "demand_biomass": 35116.34826949258, "demand_ediesel": 9880.145561554758, - "demand_electricity": 197058.36703336405, + "demand_electricity": 163157.2078787351, "demand_emethan": 40011.271833787716, "demand_heatnet": 12022.131465785798, "demand_heatpump": 76684.2131987537, "demand_solarth": 9469.022397976527, - "energy": 380241.49976071506 + "energy": 346340.34060608613 }, "p_nonresi": { "cost_wage": 14201398.879286774, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 22552.838777055247, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -11080.979618424491, - "change_energy_pct": -0.056510113600560005, + "change_energy_MWh": -44982.13877305345, + "change_energy_pct": -0.22939720670859085, "demand_ediesel": 9880.145561554758, - "demand_electricity": 175127.30771099057, - "energy": 185007.45327254533 + "demand_electricity": 141226.14855636162, + "energy": 151106.29411791638 }, "s": { "cost_wage": 3300519.4517675475, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.795034489891922, "change_CO2e_t": -43333.10504670191, "change_cost_energy": -17.848744336090846, - "change_energy_MWh": -116100.69597382308, - "change_energy_pct": -0.2339126049962473, + "change_energy_MWh": -150001.855128452, + "change_energy_pct": -0.3022145939183427, "cost_climate_saved": 181674042.90829775, "cost_fuel": 2.1069808961695546, - "energy": 380241.49976071506 + "energy": 346340.34060608613 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -5108.402737150143, - "change_energy_pct": -0.025268261163537663, + "change_energy_MWh": -39009.5618917791, + "change_energy_pct": -0.19295733881517754, "cost_climate_saved": 0.0, - "energy": 197058.36703336405 + "energy": 163157.2078787351 }, "rb": { "cost_wage": 65090512.75997669, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 198984.43926103142, "change_CO2e_pct": -0.8258131082703497, "change_CO2e_t": -164323.95828358497, - "change_energy_MWh": -587019.5130792639, - "change_energy_pct": -0.37661045222411227, + "change_energy_MWh": -620920.6722338928, + "change_energy_pct": -0.3983602077189053, "cost_climate_saved": 688928195.10393, "demand_emplo_com": 1.9996177954641596, - "energy": 971671.9932572144 + "energy": 937770.8341025854 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 304554.3968149794 + "energy": 301811.9808063336 }, "d_r": { "energy": 108455.28475627565 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 78943.98205726975 + "energy": 76201.56604862395 }, "p_petrol": { "cost_wage": 148578.61539894392, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 536690.8364514529, - "demand_emplo": 11.371762921271015, - "demand_emplo_new": 11.371762921271015, - "invest": 27360709.30928976, - "invest_pa": 2104669.946868443, + "cost_wage": 518046.8625446107, + "demand_emplo": 10.976721983771887, + "demand_emplo_new": 10.976721983771887, + "invest": 26410232.208156623, + "invest_pa": 2031556.3237043556, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 78943.98205726975, - "demand_electricity": 105258.64274302633, - "energy": 78943.98205726975, + "change_energy_MWh": 76201.56604862395, + "demand_electricity": 101602.08806483193, + "energy": 76201.56604862395, "full_load_hour": 2300.0, - "invest_outside": 27360709.30928976, - "invest_pa_outside": 2104669.946868443, + "invest_outside": 26410232.208156623, + "invest_pa_outside": 2031556.3237043556, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 45.764627279576665, + "power_to_be_installed": 44.174820897753015, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 124146.8567550802 + "energy": 121404.44074643438 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": 3778321.9263663567, - "demand_emplo": 80.05760163703627, - "demand_emplo_new": 80.05760163703627, - "invest": 192620333.50102994, - "invest_pa": 14816948.73084846, + "cost_wage": 3759677.9524595146, + "demand_emplo": 79.66256069953715, + "demand_emplo_new": 79.66256069953715, + "invest": 191669856.3998968, + "invest_pa": 14743835.107684372, "CO2e_production_based": -37476.33455546507, "CO2e_total": -37476.33455546507, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -4.929688567656819, "change_CO2e_t": -47013.053282723224, - "change_energy_MWh": -303133.6978594672, - "change_energy_pct": -0.49883106237561453, + "change_energy_MWh": -305876.113868113, + "change_energy_pct": -0.5033439301324117, "cost_climate_saved": 197102225.88781714, - "invest_outside": 166822967.5448762, - "invest_pa_outside": 12832535.964990478 + "invest_outside": 165872490.44374305, + "invest_pa_outside": 12759422.34182639 }, "p": { - "cost_wage": 3778321.9263663567, - "demand_emplo": 80.05760163703627, - "demand_emplo_new": 80.05760163703627, - "invest": 192620333.50102994, - "invest_pa": 14816948.73084846, - "change_energy_MWh": -303133.6978594672, - "change_energy_pct": -0.49883106237561453, + "cost_wage": 3759677.9524595146, + "demand_emplo": 79.66256069953715, + "demand_emplo_new": 79.66256069953715, + "invest": 191669856.3998968, + "invest_pa": 14743835.107684372, + "change_energy_MWh": -305876.113868113, + "change_energy_pct": -0.5033439301324117, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -4.929688567656819, "change_CO2e_t": -47013.053282723224, "cost_climate_saved": 197102225.88781714, - "energy": 304554.3968149794, + "energy": 301811.98080633354, "CO2e_production_based": -37476.33455546507, "CO2e_total": -37476.33455546507, - "demand_electricity": 477423.32739544683, - "invest_outside": 166822967.5448762, - "invest_pa_outside": 12832535.964990478 + "demand_electricity": 473766.7727172525, + "invest_outside": 165872490.44374305, + "invest_pa_outside": 12759422.34182639 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 471903.7472764588, - "change_energy_pct": 0.7667551134317377, + "change_energy_MWh": 434130.23153832543, + "change_energy_pct": 0.705380232406391, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 5889.669388611327, - "cost_climate_saved": 1346173390.4277048, + "CO2e_combustion_based": 5765.029673951959, + "cost_climate_saved": 1346695942.4314144, "cost_mro": null, - "CO2e_total": 5889.669388611327, + "CO2e_total": 5765.029673951959, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 199.7592947129546, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -321090.85042998334, - "change_CO2e_pct": -0.9819877055921289, + "change_CO2e_t": -321215.4901446427, + "change_CO2e_pct": -0.9823688895070866, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": 27285194.764976818, "invest_com": 11948757.89592243, "invest_pa_com": 919135.2227632637, - "invest_outside": 227346092.9995774, - "invest_pa_outside": 21040319.69119853, + "invest_outside": 219448371.7458811, + "invest_pa_outside": 20309405.085113563, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 21.2888566314637, "invest": 51221452.80843761, "invest_pa": 3940111.7544952007, - "invest_outside": 13346942.181381654, - "invest_pa_outside": 1026687.8601062811 + "invest_outside": 12883285.966546463, + "invest_pa_outside": 991021.997426651 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 13346942.181381654, - "invest_pa_outside": 1026687.8601062811 + "invest_outside": 12883285.966546463, + "invest_pa_outside": 991021.997426651 }, "g_grid_onshore": { "cost_wage": 121592.48953846154, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 1087359.37190787, - "change_energy_MWh": 471903.7472764588, - "change_energy_pct": 0.7667551134317377 + "energy": 1049585.8561697367, + "change_energy_MWh": 434130.23153832543, + "change_energy_pct": 0.705380232406391 }, "d_r": { "energy": 168438.39405799, "change_energy_MWh": -14251.926073086186, "change_energy_pct": -0.07801139142380807, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 31.253149351670597 + "cost_fuel": 30.56661498849802 }, "d_b": { - "energy": 197058.36703336405, - "change_energy_MWh": -5108.402737150143, - "change_energy_pct": -0.025268261163537663, + "energy": 163157.2078787351, + "change_energy_MWh": -39009.5618917791, + "change_energy_pct": -0.19295733881517754, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 26.382487329648285 + "cost_fuel": 21.36390718864172 }, "d_h": { "energy": 18996.54765250848, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.83808853211, "change_energy_pct": -0.5768959851920491, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 8.291447131883004 + "cost_fuel": 8.109309859494418 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 23.955187257649506 + "cost_fuel": 23.428966394479726 }, "d_a": { - "energy": 3862.6581692051577, - "change_energy_MWh": 2719.436806366917, - "change_energy_pct": 2.378749116107711, + "energy": 3646.856263895418, + "change_energy_MWh": 2503.6349010571776, + "change_energy_pct": 2.1899826074291338, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.7167025863180441 + "cost_fuel": 0.6617971630536086 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 105258.64274302633, - "change_energy_MWh": 105258.64274302633, + "energy": 101602.08806483193, + "change_energy_MWh": 101602.08806483193, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 1087359.37190787, - "change_energy_MWh": 471903.7472764588, - "change_energy_pct": 0.7667551134317377, + "energy": 1049585.8561697367, + "change_energy_MWh": 434130.23153832543, + "change_energy_pct": 0.705380232406391, "cost_fuel_per_MWh": null, - "cost_fuel": 5.80382986660789, + "cost_fuel": 5.6961832508623775, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.005416488366930035, - "CO2e_combustion_based": 5889.669388611327, - "cost_climate_saved": 1346173390.4277048, - "cost_mro": 24.3414429644006, - "CO2e_total": 5889.669388611327, + "CO2e_combustion_based_per_MWh": 0.005492670885438886, + "CO2e_combustion_based": 5765.029673951959, + "cost_climate_saved": 1346695942.4314144, + "cost_mro": 23.41543660575737, + "CO2e_total": 5765.029673951959, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 178.4704380814909, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -321090.85042998334, - "change_CO2e_pct": -0.9819877055921289, - "change_cost_energy": -12.966195123662384, - "change_cost_mro": -5.170966674933578, + "change_CO2e_t": -321215.4901446427, + "change_CO2e_pct": -0.9823688895070866, + "change_cost_energy": -13.073841739407897, + "change_cost_mro": -5.197853460014834, "invest": 303486079.13626105, "invest_pa": 23345083.01048162, "invest_com": 11948757.89592243, "invest_pa_com": 919135.2227632637, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 20013631.83109225, + "invest_outside": 206565085.77933463, + "invest_pa_outside": 19318383.08768691, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 675219.8546644, - "change_energy_MWh": 59764.23003298871, - "change_energy_pct": 0.09710566877795741, + "energy": 637446.3389262666, + "change_energy_MWh": 21990.714294855366, + "change_energy_pct": 0.03573078775261065, "cost_fuel_per_MWh": null, - "cost_fuel": 1.9242352960389515, + "cost_fuel": 1.8165886802934397, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.003299658827720421, - "CO2e_combustion_based": 2227.995154095487, - "cost_climate_saved": 1361524959.6559124, - "cost_mro": 16.55281131986807, - "CO2e_total": 2227.995154095487, + "CO2e_combustion_based": 2103.355439436119, + "cost_climate_saved": 1362047511.659622, + "cost_mro": 15.626804961224844, + "CO2e_total": 2103.355439436119, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -324752.52466449916, - "change_CO2e_pct": -0.9931861532444455, - "change_cost_energy": -12.966195123662384, - "change_cost_mro": -5.170966674933578, + "change_CO2e_t": -324877.1643791585, + "change_CO2e_pct": -0.9935673371594032, + "change_cost_energy": -13.073841739407897, + "change_cost_mro": -5.197853460014834, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 20013631.83109225, + "invest_outside": 206565085.77933463, + "invest_pa_outside": 19318383.08768691, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 675219.8546644, - "change_energy_MWh": 457163.9268574909, - "change_energy_pct": 2.096544365729487, + "energy": 637446.3389262666, + "change_energy_MWh": 419390.41111935757, + "change_energy_pct": 1.9233157994710992, "cost_fuel_per_MWh": null, - "cost_fuel": 1.9242352960389515, + "cost_fuel": 1.8165886802934397, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.003299658827720421, - "CO2e_combustion_based": 2227.995154095487, - "cost_climate_saved": 8764129.342809726, - "cost_mro": 16.55281131986807, - "CO2e_total": 2227.995154095487, + "CO2e_combustion_based": 2103.355439436119, + "cost_climate_saved": 9286681.346519127, + "cost_mro": 15.626804961224844, + "CO2e_total": 2103.355439436119, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -2090.430373955808, - "change_CO2e_pct": -0.48407234543630584, - "change_cost_energy": -2.7508642586508656, - "change_cost_mro": -0.6870805514676486, + "change_CO2e_t": -2215.0700886151762, + "change_CO2e_pct": -0.512934650424488, + "change_cost_energy": -2.8585108743963774, + "change_cost_mro": -0.7139673365489039, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 20013631.83109225, + "invest_outside": 206565085.77933463, + "invest_pa_outside": 19318383.08768691, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 322150.0935398039, - "change_energy_MWh": 277221.83294171083, - "change_energy_pct": 6.170321958858062, + "energy": 304128.19808707753, + "change_energy_MWh": 259199.9374889845, + "change_energy_pct": 5.769195914519473, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 6.942767246822841, + "cost_mro": 6.554371191741781, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 5.73349158754237, + "change_cost_mro": 5.34509553246131, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 71298.25870222939, - "change_energy_MWh": 38410.771944425294, - "change_energy_pct": 1.1679448851563747, + "energy": 67309.652800632, + "change_energy_MWh": 34422.16604282791, + "change_energy_pct": 1.0466645352478823, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.6315850057063512, + "cost_mro": 1.5403099914048493, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.6882130475656042, + "change_cost_mro": 0.5969380332641022, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 3907.680634637821, - "change_energy_MWh": 3615.6469407502163, - "change_energy_pct": 12.380923901684342, + "energy": 3689.0750427962503, + "change_energy_MWh": 3397.0413489086454, + "change_energy_pct": 11.632360991249406, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.3907680634637821, + "cost_mro": 0.36890750427962504, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.35416187965684615, + "change_cost_mro": 0.33230132047268907, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 169798.87130295983, - "change_energy_MWh": 158342.1648504461, - "change_energy_pct": 13.820914894411402, + "energy": 160299.89064773681, + "change_energy_MWh": 148843.1841952231, + "change_energy_pct": 12.991795225980093, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.579828103266541, + "cost_mro": 2.4355059587276306, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.3616368935178498, + "change_cost_mro": 2.2173147489789393, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 77145.28289997682, - "change_energy_MWh": 76853.24920608923, - "change_energy_pct": 263.1656922288829, + "energy": 72829.57959591245, + "change_energy_MWh": 72537.54590202485, + "change_energy_pct": 248.387591638458, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.340586074386167, + "cost_mro": 2.209647737329677, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.32947976680207, + "change_cost_mro": 2.1985414297455796, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 282353.9857455935, - "change_energy_MWh": 175880.16268435935, - "change_energy_pct": 1.6518629427179388, + "energy": 266558.3857634412, + "change_energy_MWh": 160084.5627022071, + "change_energy_pct": 1.5035109860772153, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 7.890419960840979, + "cost_mro": 7.449009803079185, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 4.17545187452998, + "change_cost_mro": 3.7340417167681856, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 16461473.139861211, + "invest_outside": 206565085.77933463, + "invest_pa_outside": 15889621.98302574, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 156060.18890930945, - "change_energy_MWh": 68665.49021164906, - "change_energy_pct": 0.7856939978613059, + "energy": 147329.7850843334, + "change_energy_MWh": 59935.08638667299, + "change_energy_pct": 0.6857977346431139, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 4.003164413411842, + "cost_mro": 3.7792172161726483, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1930895980058143, + "change_cost_mro": 0.969142400766621, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 126293.79683628405, - "change_energy_MWh": 107214.6724727103, - "change_energy_pct": 5.619475528835418, + "energy": 119228.60067910785, + "change_energy_MWh": 100149.4763155341, + "change_energy_pct": 5.24916523458181, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 3.8872555474291373, + "cost_mro": 3.6697925869065364, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.9823622765241655, + "change_cost_mro": 2.764899316001565, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 213999150.81819576, - "invest_pa_outside": 16461473.139861211, + "invest_outside": 206565085.77933463, + "invest_pa_outside": 15889621.98302574, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.1161472463466151, + "pct_x": 0.11359585304837269, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 25402.446152329394, - "change_energy_MWh": -23834.00381818351, - "change_energy_pct": -0.4840723454363058, + "energy": 23981.368716745077, + "change_energy_MWh": -25255.08125376783, + "change_energy_pct": -0.5129346504244879, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 1.9242352960389515, + "cost_fuel": 1.8165886802934397, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 2227.995154095487, - "cost_climate_saved": 8764129.342809726, - "cost_mro": 0.48061428120207217, - "CO2e_total": 2227.995154095487, + "CO2e_combustion_based": 2103.355439436119, + "cost_climate_saved": 9286681.346519127, + "cost_mro": 0.4537274961208169, + "CO2e_total": 2103.355439436119, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -2090.430373955808, - "change_CO2e_pct": -0.48407234543630584, - "change_cost_energy": -2.7508642586508656, - "change_cost_mro": -0.6870805514676486, + "change_CO2e_t": -2215.0700886151762, + "change_CO2e_pct": -0.512934650424488, + "change_cost_energy": -2.8585108743963774, + "change_cost_mro": -0.7139673365489039, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 8361.247460309265, - "change_energy_MWh": 8176.610772919842, - "change_energy_pct": 44.28486498825816, + "energy": 7893.49801492396, + "change_energy_MWh": 7708.861327534537, + "change_energy_pct": 41.7515144824686, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.15050245428556677, + "cost_mro": 0.14208296426863126, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.14633652398930852, + "change_cost_mro": 0.137917033972373, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 731607.7463110284, + "invest_pa_outside": 706192.6007451875, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.00768949776525005, + "pct_x": 0.007520583445864805, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 8891.970266075483, - "change_energy_MWh": -8340.787223604033, - "change_energy_pct": -0.4840076945665386, + "energy": 8394.530837320006, + "change_energy_MWh": -8838.22665235951, + "change_energy_pct": -0.512873616288781, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.2116288923325965, + "cost_mro": 0.19978983392821617, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.30247776496860723, + "change_cost_mro": -0.3143168233729876, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 28060.11150028847, - "change_energy_MWh": 28060.11150028847, + "energy": 26490.35750675886, + "change_energy_MWh": 26490.35750675886, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.8768784843840146, + "cost_mro": 0.8278236720862144, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.8768784843840146, + "change_cost_mro": 0.8278236720862144, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 2820550.9449200123, + "invest_pa_outside": 2722568.503915981, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.025805738401881315, + "pct_x": 0.025238866693031065, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.25589710446774794, + "pct_x": 0.2651065781340852, "ratio_wage_to_emplo": null, "cost_wage": 6305197.37260247, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.1280603644139237, + "pct_x": 0.13266912525248264, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 2606019.780779731, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.07379009234494495, + "pct_x": 0.07644572189456736, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 928542.0113802197, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.047101051622554325, + "pct_x": 0.04879617003929818, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0022396312990618705, + "pct_x": 0.0023202333266382105, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -675219.8546644 + "energy": -637446.3389262666 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 21677.549799922173, "change_CO2e_pct": -0.6353867073285028, "change_CO2e_t": -13773.626990322195, - "change_energy_MWh": 7632.530776074054, - "change_energy_pct": 0.8451625198314029, + "change_energy_MWh": 7416.7288707643165, + "change_energy_pct": 0.8212664246269482, "cost_climate_saved": 57745931.1569258, "demand_emplo_com": 0.337639690328715, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 54204248.20970965, - "energy": 16663.374663468196 + "energy": 16447.572758158458 }, "p_fermen": { "CO2e_total_2021_estimated": 7559.454750139824, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 19.96655627597627, "invest": 62731289.646866485, "invest_pa": 4825483.8189897295, - "change_energy_MWh": 7632.530776074054, - "change_energy_pct": 0.8451625198314029, - "energy": 16663.374663468196, + "change_energy_MWh": 7416.7288707643165, + "change_energy_pct": 0.8212664246269482, + "energy": 16447.572758158458, "demand_biomass": 581.6760276857258, "demand_ediesel": 2601.220122776392, - "demand_electricity": 3862.6581692051577, + "demand_electricity": 3646.856263895418, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 9572.581732970028 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 716.1712506425365, "CO2e_production_based": 0, "CO2e_total": 716.1712506425365, - "change_energy_MWh": 7632.530776074054, - "change_energy_pct": 0.8451625198314029, - "energy": 16663.374663468196 + "change_energy_MWh": 7416.7288707643165, + "change_energy_pct": 0.8212664246269482, + "energy": 16447.572758158458 }, "s_petrol": { "CO2e_total_2021_estimated": 19.672814519460516, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 3862.6581692051577, + "energy": 3646.856263895418, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 2719.436806366917, - "change_energy_pct": 2.378749116107711 + "change_energy_MWh": 2503.6349010571776, + "change_energy_pct": 2.1899826074291338 }, "s_heatpump": { "cost_wage": 193824.395179431, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 3233.2888444097935, - "CO2e_production_based": -7700.697471285385, + "prod_volume": 3180.956416018566, + "CO2e_production_based": -7576.057756626019, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -7700.697471285385, - "change_CO2e_t": -7700.697471285385, + "CO2e_total": -7576.057756626019, + "change_CO2e_t": -7576.057756626019, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 32285174.148363978, - "invest": 3330287.509742087, - "invest_pa": 256175.96228785286, - "invest_per_CO2e": -432.4656983552689, + "cost_climate_saved": 31762622.144654583, + "invest": 3276385.108499123, + "invest_pa": 252029.62373070174, + "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 65324.87038340248, + "cost_wage": 64267.554051328945, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 1.3841468652129811, - "demand_emplo_new": 1.3841468652129811, + "demand_emplo": 1.3617437425127192, + "demand_emplo_new": 1.3617437425127192, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 13860.684777440452, - "CO2e_production_based": -2448.192278196184, - "CO2e_total": -2448.192278196184, + "prod_volume": 13808.352349049224, + "CO2e_production_based": -2323.5525635368176, + "CO2e_total": -2323.5525635368176, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -16577.917641408192, - "change_CO2e_pct": -1.1808777557938757, + "change_CO2e_t": -16453.277926748826, + "change_CO2e_pct": -1.171999423200275, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 69502919.71160385, - "invest_pa": 262788.3876983144, + "cost_climate_saved": 68980367.70789444, + "invest_pa": 258642.0491411633, "invest_pa_com": 6612.425410461539, - "invest": 3416249.0400780872, + "invest": 3362346.638835123, "invest_com": 85961.53033600001, - "cost_wage": 67169.73707292124, - "demand_emplo": 1.4211676499012662, - "demand_emplo_new": 1.4211676499012662 + "cost_wage": 66112.42074084771, + "demand_emplo": 1.3987645272010043, + "demand_emplo_new": 1.3987645272010043 }, "p": { "energy": 5203.577014009866, - "prod_volume": 13860.684777440452, - "CO2e_production_based": -2448.192278196184, - "CO2e_total": -2448.192278196184, + "prod_volume": 13808.352349049224, + "CO2e_production_based": -2323.5525635368176, + "CO2e_total": -2323.5525635368176, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -16577.917641408192, - "change_CO2e_pct": -1.1808777557938757, + "change_CO2e_t": -16453.277926748826, + "change_CO2e_pct": -1.171999423200275, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 69502919.71160385, - "invest_pa": 262788.3876983144, + "cost_climate_saved": 68980367.70789444, + "invest_pa": 258642.0491411633, "invest_pa_com": 6612.425410461539, - "invest": 3416249.0400780872, + "invest": 3362346.638835123, "invest_com": 85961.53033600001, - "cost_wage": 67169.73707292124, - "demand_emplo": 1.4211676499012662, - "demand_emplo_new": 1.4211676499012662 + "cost_wage": 66112.42074084771, + "demand_emplo": 1.3987645272010043, + "demand_emplo_new": 1.3987645272010043 }, "s": { "energy": 5203.577014009866, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 1865477.9265674518, + "energy_30": 1824961.9948206726, "pct_energy_30": null, - "CO2e_production_based_30": -53760.59098485479, - "CO2e_combustion_based_30": 53760.59098485479, - "CO2e_combustion_based_per_MWh": 0.02881866904947852, + "CO2e_production_based_30": -53635.95127019542, + "CO2e_combustion_based_30": 53635.95127019542, + "CO2e_combustion_based_per_MWh": 0.029390174383037433, "CO2e_total_30": 0.0, - "change_energy_MWh": -729083.1171666717, - "change_energy_pct": 0.718995581573457, + "change_energy_MWh": -769599.0489134509, + "change_energy_pct": 0.7033798642849294, "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, + "cost_climate_saved": 3466526905.4782915, + "invest_pa": 387042402.1147753, "invest_pa_com": 76206775.66767573, - "invest_pa_outside": 37552561.71218524, - "invest": 4995036267.946999, + "invest_pa_outside": 36748533.48293619, + "invest": 4994031888.444622, "invest_com": 990688083.6797845, - "invest_outside": 442005239.2724047, - "cost_wage": 106994766.38324659, - "demand_emplo": 2796.571522991542, - "demand_emplo_new": 1196.7216041245763, + "invest_outside": 433157040.91757524, + "cost_wage": 106975065.09300767, + "demand_emplo": 2796.154078931343, + "demand_emplo_new": 1196.304160064377, "demand_emplo_com": 20.473494744458172, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 1865477.9265674518, + "energy_30": 1824961.9948206726, "pct_energy_30": 1, "CO2e_production_based_30": -37476.33455546507, - "CO2e_combustion_based_30": 6568.197929866592, + "CO2e_combustion_based_30": 6443.558215207224, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -30908.136625598483, - "change_energy_MWh": -729083.1171666717, - "change_energy_pct": 0.718995581573457, - "change_CO2e_t": -417004.6544811986, - "change_CO2e_pct": -0.08005287589037027, + "CO2e_total_30": -31032.77634025785, + "change_energy_MWh": -769599.0489134509, + "change_energy_pct": 0.7033798642849294, + "change_CO2e_t": -417129.29419585795, + "change_CO2e_pct": -0.08037569598559315, "CO2e_total_2021_estimated": 386096.5178556001, - "cost_climate_saved": 1748292013.912425, - "invest_pa": 45494629.12599812, + "cost_climate_saved": 1748814565.9161344, + "invest_pa": 45421515.50283403, "invest_pa_com": 4311620.852936102, - "invest_pa_outside": 33872855.65618901, - "invest": 591430178.6379755, + "invest_pa_outside": 33068827.426939953, + "invest": 590479701.5368423, "invest_com": 56051071.08816934, - "invest_outside": 394169060.5444536, - "cost_wage": 12999373.474881705, - "demand_emplo": 299.1671520287656, - "demand_emplo_new": 120.69671394727467, + "invest_outside": 385320862.1896242, + "cost_wage": 12980729.500974862, + "demand_emplo": 298.7721110912665, + "demand_emplo_new": 120.30167300977556, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 1290114.0694622265, + "energy_30": 1255997.1084022878, "pct_energy_30": 1, - "CO2e_production_based_30": -16284.256429389712, + "CO2e_production_based_30": -16159.616714730346, "CO2e_combustion_based_30": 47192.3930549882, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 30908.136625598483, - "change_energy_MWh": -1304448.2306264814, - "change_energy_pct": 0.4972376533098155, - "change_CO2e_t": -409835.39452972374, - "change_CO2e_pct": 0.07012726095963087, + "CO2e_total_30": 31032.77634025785, + "change_energy_MWh": -1338565.19168642, + "change_energy_pct": 0.484088244232696, + "change_CO2e_t": -409710.75481506437, + "change_CO2e_pct": 0.07041005516045022, "CO2e_total_2021_estimated": 440743.5311553222, - "cost_climate_saved": 1718234891.565867, - "invest_pa": 341625032.9504984, + "cost_climate_saved": 1717712339.5621574, + "invest_pa": 341620886.6119413, "invest_pa_com": 71895154.81473963, "invest_pa_outside": 3679706.055996234, - "invest": 4403606089.309023, + "invest": 4403552186.90778, "invest_com": 934637012.5916152, "invest_outside": 47836178.72795104, - "cost_wage": 93995392.90836488, - "demand_emplo": 2497.4043709627767, - "demand_emplo_new": 1076.0248901773016, + "cost_wage": 93994335.5920328, + "demand_emplo": 2497.3819678400764, + "demand_emplo_new": 1076.0024870546013, "demand_emplo_com": 19.403398762315316, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.582885145099868, + "pct_energy_30": 0.5751275145172943, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.07101200330032566, - "cost_climate_saved_pct": 0.3883349032428662, - "demand_emplo_new_pct": 0.017789314204816158 + "invest_pct": 0.07102628494732567, + "cost_climate_saved_pct": 0.3884856454750652, + "demand_emplo_new_pct": 0.017795521692675616 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, - "pct_energy_30": 0.2538567468959431, + "pct_energy_30": 0.2594926136481744, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.008829227822678717, - "cost_climate_saved_pct": 0.05914172980250272, - "demand_emplo_new_pct": 0.01616938777747709 + "invest_pct": 0.00883100352128157, + "cost_climate_saved_pct": 0.05914172980250273, + "demand_emplo_new_pct": 0.016175030000508735 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.16325810800418888, + "pct_energy_30": 0.16537987183453137, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.03856234933409172, - "cost_climate_saved_pct": 0.056858703613789516, - "demand_emplo_new_pct": 0.06689743158401479 + "invest_pct": 0.03837978224436045, + "cost_climate_saved_pct": 0.05685870361378952, + "demand_emplo_new_pct": 0.06659055728373481 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.7531675037558873, + "pct_energy_30": 0.7466345486220844, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.45843271342900116, + "pct_energy_30": 0.4708852349579359, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.36996754007275673, + "invest_pct": 0.3700419464486258, "cost_climate_saved_pct": 0.1463292125019997, - "demand_emplo_new_pct": 0.4260720948849416 + "demand_emplo_new_pct": 0.42622077050704826 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.2947347903268861, + "pct_energy_30": 0.2757493136641486, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.14016504520723416, - "cost_climate_saved_pct": 0.052408086785996365, - "demand_emplo_new_pct": 0.17727605742135205 + "invest_pct": 0.14019323463443456, + "cost_climate_saved_pct": 0.05240808678599637, + "demand_emplo_new_pct": 0.1773379169715037 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.11886210615972125, + "pct_energy_30": 0.12209078703822422, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.34405945177615005, - "cost_climate_saved_pct": 0.17705303036041847, - "demand_emplo_new_pct": 0.2746591663156941 + "invest_pct": 0.34412864762204814, + "cost_climate_saved_pct": 0.1770530303604185, + "demand_emplo_new_pct": 0.2747550071907703 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.11102076353966818, + "pct_energy_30": 0.11403644808319846, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.01220570665037816, - "cost_climate_saved_pct": 0.07075379293992064, - "demand_emplo_new_pct": 0.000753648288400827 + "invest_pct": 0.01220816141275163, + "cost_climate_saved_pct": 0.07075379293992065, + "demand_emplo_new_pct": 0.0007539112700170203 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.012916202573012934, + "pct_energy_30": 0.013095231388773552, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.014251236805383382, - "cost_climate_saved_pct": 0.016658151726925176, - "demand_emplo_new_pct": 0.018458203950685564 + "invest_pct": 0.014254102956511484, + "cost_climate_saved_pct": 0.01665815172692518, + "demand_emplo_new_pct": 0.01846464484411249 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00026351025514839455, - "cost_climate_saved_pct": 0.012522822418551403, - "demand_emplo_new_pct": 0.000737144813107055 + "invest_pct": 0.0002635632512655298, + "cost_climate_saved_pct": 0.012522822418551405, + "demand_emplo_new_pct": 0.0007374020359221306 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.00403342397171045, + "pct_energy_30": 0.004142984867719292, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0006839287758529518, - "cost_climate_saved_pct": 0.020049727466925352, - "demand_emplo_new_pct": 0.0011875507595109193 + "invest_pct": 0.0006732729613951898, + "cost_climate_saved_pct": 0.019898985234726434, + "demand_emplo_new_pct": 0.001169238203707101 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 ebc62c60..7e2d83f8 100644 --- a/tests/end_to_end_expected/2021/production_03159016_2050.json +++ b/tests/end_to_end_expected/2021/production_03159016_2050.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 54504.685768528936, "change_CO2e_pct": -0.9467098147397885, "change_CO2e_t": -51600.120966374416, - "change_energy_MWh": -178859.76961867663, - "change_energy_pct": -0.3603557609160784, + "change_energy_MWh": -212760.9287733056, + "change_energy_pct": -0.42865774983817395, "cost_climate_saved": 140868330.23820215, "demand_emplo_com": 0 }, @@ -2700,16 +2700,16 @@ "invest_pa": 30094968.38069287, "invest_com": 173638847.86920974, "invest_pa_com": 6201387.423900348, - "change_energy_MWh": -178859.76961867663, - "change_energy_pct": -0.3603557609160784, + "change_energy_MWh": -212760.9287733056, + "change_energy_pct": -0.42865774983817395, "demand_biomass": 15038.955651232269, "demand_ediesel": 9880.145561554758, - "demand_electricity": 188407.57491850914, + "demand_electricity": 154506.4157638802, "demand_emethan": 3.637978807091713e-12, "demand_heatnet": 5148.607724235021, "demand_heatpump": 89538.11986235375, "demand_solarth": 9469.022397976527, - "energy": 317482.4261158615 + "energy": 283581.2669612325 }, "p_nonresi": { "cost_wage": 9841054.660486568, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -27661.24151420538, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 151931.84092370875, - "energy": 151931.84092370875 + "change_energy_MWh": -61562.40066883432, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 118030.6817690798, + "energy": 118030.6817690798 }, "p_elec_heatpump": { "change_energy_MWh": 26440.89281928152, @@ -2773,11 +2773,11 @@ "energy": 9880.145561554758 }, "p_other": { - "change_energy_MWh": -7192.925576198235, - "change_energy_pct": -0.036682049370029314, + "change_energy_MWh": -41094.08473082716, + "change_energy_pct": -0.20956914247806, "demand_ediesel": 9880.145561554758, - "demand_electricity": 179015.36175321683, - "energy": 188895.5073147716 + "demand_electricity": 145114.2025985879, + "energy": 154994.34816014266 }, "s": { "cost_wage": 1653220.9985461752, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.9467098147397885, "change_CO2e_t": -51600.120966374416, "change_cost_energy": -19.053387893186468, - "change_energy_MWh": -178859.76961867663, - "change_energy_pct": -0.3603557609160784, + "change_energy_MWh": -212760.9287733056, + "change_energy_pct": -0.42865774983817395, "cost_climate_saved": 140868330.23820215, "cost_fuel": 0.9023373390739361, - "energy": 317482.4261158615 + "energy": 283581.2669612325 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -13759.19485200505, - "change_energy_pct": -0.0680586372707223, + "change_energy_MWh": -47660.35400663398, + "change_energy_pct": -0.23574771492236202, "cost_climate_saved": 0.0, - "energy": 188407.57491850914 + "energy": 154506.4157638802 }, "rb": { "cost_wage": 46075169.11713057, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 198984.43926103142, "change_CO2e_pct": -0.9826906730833713, "change_CO2e_t": -195540.1525505402, - "change_energy_MWh": -930364.6613478857, - "change_energy_pct": -0.5968882601629099, + "change_energy_MWh": -964265.8205025147, + "change_energy_pct": -0.6186380156577028, "cost_climate_saved": 533824616.4629747, "demand_emplo_com": 0, - "energy": 628326.8449885926 + "energy": 594425.6858339636 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 132509.6131625752 + "energy": 129767.19715392943 }, "d_r": { "energy": 0 @@ -4547,7 +4547,7 @@ "energy": 2646.458733607286 }, "d_e_hydrogen_reconv": { - "energy": 55365.75499492895 + "energy": 52623.33898628318 }, "p_petrol": { "cost_wage": 68982.9285780811, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 174755.8402446415, - "demand_emplo": 3.702843144312447, - "demand_emplo_new": 3.702843144312447, - "invest": 19188876.575882204, - "invest_pa": 685317.0205672216, + "cost_wage": 166099.7095021791, + "demand_emplo": 3.5194312804735675, + "demand_emplo_new": 3.5194312804735675, + "invest": 18238399.474749077, + "invest_pa": 651371.409812467, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 55365.75499492895, - "demand_electricity": 73821.00665990527, - "energy": 55365.75499492895, + "change_energy_MWh": 52623.33898628318, + "demand_electricity": 70164.45198171091, + "energy": 52623.33898628318, "full_load_hour": 2300.0, - "invest_outside": 19188876.575882204, - "invest_pa_outside": 685317.0205672216, + "invest_outside": 18238399.474749077, + "invest_pa_outside": 651371.409812467, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 32.09608985213272, + "power_to_be_installed": 30.506283470309093, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 100568.6296927394 + "energy": 97826.21368409361 }, "p_efuels": { "energy": 26479.975537251004, "change_CO2e_t": -16628.79757916851 }, "f": { - "cost_wage": 592372.5066298684, - "demand_emplo": 12.551583237406827, - "demand_emplo_new": 12.551583237406827, - "invest": 65044824.25739731, - "invest_pa": 2323029.4377641897, + "cost_wage": 583716.3758874061, + "demand_emplo": 12.368171373567948, + "demand_emplo_new": 12.368171373567948, + "invest": 64094347.156264186, + "invest_pa": 2289083.8270094353, "CO2e_production_based": -8170.0447246074655, "CO2e_total": -8170.0447246074655, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -1.856693476893219, "change_CO2e_t": -17706.76345186562, - "change_energy_MWh": -475178.4815118714, - "change_energy_pct": -0.7819446944512484, + "change_energy_MWh": -477920.8975205172, + "change_energy_pct": -0.7864575622080455, "cost_climate_saved": 48339464.223593146, - "invest_outside": 39247458.30124356, - "invest_pa_outside": 1401694.939330127 + "invest_outside": 38296981.200110435, + "invest_pa_outside": 1367749.3285753727 }, "p": { - "cost_wage": 592372.5066298684, - "demand_emplo": 12.551583237406827, - "demand_emplo_new": 12.551583237406827, - "invest": 65044824.25739731, - "invest_pa": 2323029.4377641897, - "change_energy_MWh": -475178.4815118714, - "change_energy_pct": -0.7819446944512484, + "cost_wage": 583716.3758874061, + "demand_emplo": 12.368171373567948, + "demand_emplo_new": 12.368171373567948, + "invest": 64094347.156264186, + "invest_pa": 2289083.8270094353, + "change_energy_MWh": -477920.8975205172, + "change_energy_pct": -0.7864575622080455, "CO2e_total_2021_estimated": 9536.718727258156, "change_CO2e_pct": -1.856693476893219, "change_CO2e_t": -17706.76345186562, "cost_climate_saved": 48339464.223593146, - "energy": 132509.6131625752, + "energy": 129767.19715392945, "CO2e_production_based": -8170.0447246074655, "CO2e_total": -8170.0447246074655, - "demand_electricity": 200817.98757784985, - "invest_outside": 39247458.30124356, - "invest_pa_outside": 1401694.939330127 + "demand_electricity": 197161.4328996555, + "invest_outside": 38296981.200110435, + "invest_pa_outside": 1367749.3285753727 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 147141.73881064577, - "change_energy_pct": 0.23907773838084123, + "change_energy_MWh": 109368.22307251289, + "change_energy_pct": 0.1777028573554952, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 4818.065560468893, - "cost_climate_saved": 879503500.1246831, + "CO2e_combustion_based": 4693.425845809526, + "cost_climate_saved": 879843766.5457032, "cost_mro": null, - "CO2e_total": 4818.065560468893, + "CO2e_total": 4693.425845809526, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 92.74538683101464, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -322162.4542581258, - "change_CO2e_pct": -0.9852649767541447, + "change_CO2e_t": -322287.09397278517, + "change_CO2e_pct": -0.9856461606691025, "change_cost_energy": null, "change_cost_mro": null, "invest": 354707531.94469863, "invest_pa": 12668126.140882097, "invest_com": 11948757.89592243, "invest_pa_com": 426741.35342580103, - "invest_outside": 159444554.9369119, - "invest_pa_outside": 6851092.839525081, + "invest_outside": 151546833.68321568, + "invest_pa_outside": 6511739.629557062, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 9.88411200746529, "invest": 51221452.80843761, "invest_pa": 1829337.6003013432, - "invest_outside": 9360606.236074839, - "invest_pa_outside": 334307.3655741014 + "invest_outside": 8896950.021239651, + "invest_pa_outside": 317748.21504427324 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 9360606.236074839, - "invest_pa_outside": 334307.3655741014 + "invest_outside": 8896950.021239651, + "invest_pa_outside": 317748.21504427324 }, "g_grid_onshore": { "cost_wage": 56453.65585714286, @@ -4848,23 +4848,23 @@ "cost_mro": 1.3506786002531281 }, "d": { - "energy": 762597.363442057, - "change_energy_MWh": 147141.73881064577, - "change_energy_pct": 0.23907773838084123 + "energy": 724823.8477039242, + "change_energy_MWh": 109368.22307251289, + "change_energy_pct": 0.1777028573554952 }, "d_r": { "energy": 141459.57836140782, "change_energy_MWh": -41230.741769668355, "change_energy_pct": -0.22568651552028718, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 19.42466065862192 + "cost_fuel": 18.23419507202611 }, "d_b": { - "energy": 188407.57491850914, - "change_energy_MWh": -13759.19485200505, - "change_energy_pct": -0.0680586372707223, + "energy": 154506.4157638802, + "change_energy_MWh": -47660.35400663398, + "change_energy_pct": -0.23574771492236202, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 18.667562080050697 + "cost_fuel": 14.370402042598082 }, "d_h": { "energy": 3876.48583163832, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -118991.83808853211, "change_energy_pct": -0.5768959851920491, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 6.136188917420768 + "cost_fuel": 5.760124600652504 }, "d_t": { "energy": 129106.13345343465, "change_energy_MWh": 111098.32583365057, "change_energy_pct": 6.169453171611716, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 17.728335262477344 + "cost_fuel": 16.641831183537644 }, "d_a": { - "energy": 6455.659153296504, - "change_energy_MWh": 5312.437790458263, - "change_energy_pct": 4.64690213386954, + "energy": 6239.857247986764, + "change_energy_MWh": 5096.635885148524, + "change_energy_pct": 4.458135625190963, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.8864651643463525 + "cost_fuel": 0.8043200439258988 }, "d_w": { "energy": 5203.577014009866, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 73821.00665990527, - "change_energy_MWh": 73821.00665990527, + "energy": 70164.45198171091, + "change_energy_MWh": 70164.45198171091, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 762597.363442057, - "change_energy_MWh": 147141.73881064577, - "change_energy_pct": 0.23907773838084123, + "energy": 724823.8477039242, + "change_energy_MWh": 109368.22307251289, + "change_energy_pct": 0.1777028573554952, "cost_fuel_per_MWh": null, - "cost_fuel": 4.878326098930594, + "cost_fuel": 4.770679483185083, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.006317967765744806, - "CO2e_combustion_based": 4818.065560468893, - "cost_climate_saved": 879503500.1246831, - "cost_mro": 16.380000164902558, - "CO2e_total": 4818.065560468893, + "CO2e_combustion_based_per_MWh": 0.0064752641082067375, + "CO2e_combustion_based": 4693.425845809526, + "cost_climate_saved": 879843766.5457032, + "cost_mro": 15.453993806259348, + "CO2e_total": 4693.425845809526, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 82.86127482354935, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -322162.4542581258, - "change_CO2e_pct": -0.9852649767541447, - "change_cost_energy": -13.89169889133968, - "change_cost_mro": -5.402128804101293, + "change_CO2e_t": -322287.09397278517, + "change_CO2e_pct": -0.9856461606691025, + "change_cost_energy": -13.99934550708519, + "change_cost_mro": -5.429015589182549, "invest": 303486079.13626105, "invest_pa": 10838788.540580753, "invest_com": 11948757.89592243, "invest_pa_com": 426741.35342580103, - "invest_outside": 150083948.70083708, - "invest_pa_outside": 6516785.47395098, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 6193991.414512789, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 350457.846198587, - "change_energy_MWh": -264997.7784328243, - "change_energy_pct": -0.4305717062729391, + "energy": 312684.3304604541, + "change_energy_MWh": -302771.2941709572, + "change_energy_pct": -0.4919465872982851, "cost_fuel_per_MWh": null, - "cost_fuel": 0.9987315283616559, + "cost_fuel": 0.8910849126161454, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 1156.3913259530532, - "cost_climate_saved": 889499870.7849114, - "cost_mro": 8.59136852037003, - "CO2e_total": 1156.3913259530532, + "CO2e_combustion_based_per_MWh": 0.0032996588277204217, + "CO2e_combustion_based": 1031.751611293687, + "cost_climate_saved": 889840137.2059314, + "cost_mro": 7.665362161726819, + "CO2e_total": 1031.751611293687, "CO2e_total_2021_estimated": 326980.5198185946, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -325824.1284926416, - "change_CO2e_pct": -0.9964634244064614, - "change_cost_energy": -13.89169889133968, - "change_cost_mro": -5.402128804101293, + "change_CO2e_t": -325948.768207301, + "change_CO2e_pct": -0.9968446083214191, + "change_cost_energy": -13.99934550708519, + "change_cost_mro": -5.429015589182549, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 150083948.70083708, - "invest_pa_outside": 6516785.47395098, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 6193991.414512789, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 350457.846198587, - "change_energy_MWh": 132401.91839167793, - "change_energy_pct": 0.6071924745330533, + "energy": 312684.3304604541, + "change_energy_MWh": 94628.40265354505, + "change_energy_pct": 0.43396390827466774, "cost_fuel_per_MWh": null, - "cost_fuel": 0.9987315283616559, + "cost_fuel": 0.8910849126161454, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0032996588277204213, - "CO2e_combustion_based": 1156.3913259530532, - "cost_climate_saved": 8632353.3717282, - "cost_mro": 8.59136852037003, - "CO2e_total": 1156.3913259530532, + "CO2e_combustion_based_per_MWh": 0.0032996588277204217, + "CO2e_combustion_based": 1031.751611293687, + "cost_climate_saved": 8972619.79274827, + "cost_mro": 7.665362161726819, + "CO2e_total": 1031.751611293687, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -3162.034202098242, - "change_CO2e_pct": -0.732219227021178, - "change_cost_energy": -3.676368026328161, - "change_cost_mro": -0.9182426806353639, + "change_CO2e_t": -3286.6739167576084, + "change_CO2e_pct": -0.7610815320093598, + "change_cost_energy": -3.7840146420736716, + "change_cost_mro": -0.9451294657166187, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 150083948.70083708, - "invest_pa_outside": 6516785.47395098, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 6193991.414512789, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 167204.84025273065, - "change_energy_MWh": 122276.57965463761, - "change_energy_pct": 2.7215961184980224, + "energy": 149182.94480000448, + "change_energy_MWh": 104254.68420191146, + "change_energy_pct": 2.3204700741594375, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 3.6034889068671676, + "cost_mro": 3.215092851786113, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 2.394213247586696, + "change_cost_mro": 2.005817192505641, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 37005.775244734345, - "change_energy_MWh": 4118.288486930251, - "change_energy_pct": 0.1252235695983365, + "energy": 33017.16934313699, + "change_energy_MWh": 129.68258533289918, + "change_energy_pct": 0.0039432196898452855, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.8468379047798528, + "cost_mro": 0.7555628904783518, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.09653405336089427, + "change_cost_mro": -0.18780906766239525, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 2028.1947122656227, - "change_energy_MWh": 1736.1610183780178, - "change_energy_pct": 5.945070910366304, + "energy": 1809.5891204240543, + "change_energy_MWh": 1517.5554265364494, + "change_energy_pct": 5.196507999931376, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.20281947122656227, + "cost_mro": 0.18095891204240544, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.1662132874196263, + "change_cost_mro": 0.14435272823546946, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 88130.32720040927, - "change_energy_MWh": 76673.62074789555, - "change_energy_pct": 6.692466204462501, + "energy": 78631.34654518636, + "change_energy_MWh": 67174.64009267263, + "change_energy_pct": 5.863346536031201, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.3390023921656555, + "cost_mro": 1.194680247626747, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1208111824169642, + "change_cost_mro": 0.9764890378780557, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 40040.54309532141, - "change_energy_MWh": 39748.5094014338, - "change_energy_pct": 136.10932653795703, + "energy": 35724.83979125707, + "change_energy_MWh": 35432.80609736947, + "change_energy_pct": 121.33122594753227, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 1.2148291386950973, + "cost_mro": 1.0838908016386086, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.203722831111, + "change_cost_mro": 1.0727844940545113, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 146549.55571347833, - "change_energy_MWh": 40075.73265224419, - "change_energy_pct": 0.3763904732639894, + "energy": 130753.95573132625, + "change_energy_MWh": 24280.132670092105, + "change_energy_pct": 0.22803851662326768, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 4.095346968807762, + "cost_mro": 3.653936811045974, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.3803788824967631, + "change_cost_mro": -0.061031275265025275, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 150083948.70083708, - "invest_pa_outside": 5360141.025029896, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 5094638.70221343, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 80999.56970264841, - "change_energy_MWh": -6395.128995011983, - "change_energy_pct": -0.07317525079107784, + "energy": 72269.16587767245, + "change_energy_MWh": -15125.532819987944, + "change_energy_pct": -0.17307151400926865, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.0777534437289877, + "cost_mro": 1.8538062464897975, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.7323213716770396, + "change_cost_mro": -0.9562685689162298, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 65549.98601082992, - "change_energy_MWh": 46470.86164725617, - "change_energy_pct": 2.4356915318388133, + "energy": 58484.7898536538, + "change_energy_MWh": 39405.66549008005, + "change_energy_pct": 2.0653812375852083, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 2.017593525078775, + "cost_mro": 1.8001305645561763, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1.1127002541738034, + "change_cost_mro": 0.8952372936512047, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 150083948.70083708, - "invest_pa_outside": 5360141.025029896, + "invest_outside": 142649883.66197604, + "invest_pa_outside": 5094638.70221343, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.08595621903931547, + "pct_x": 0.0806882803855312, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 13184.574631837042, - "change_energy_MWh": -36051.87533867586, - "change_energy_pct": -0.732219227021178, + "energy": 11763.497196252745, + "change_energy_MWh": -37472.952774260164, + "change_energy_pct": -0.7610815320093599, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 0.9987315283616559, + "cost_fuel": 0.8910849126161454, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191651, - "CO2e_combustion_based": 1156.3913259530532, - "cost_climate_saved": 8632353.3717282, - "cost_mro": 0.24945215203435686, - "CO2e_total": 1156.3913259530532, + "CO2e_combustion_based": 1031.751611293687, + "cost_climate_saved": 8972619.79274827, + "cost_mro": 0.22256536695310197, + "CO2e_total": 1031.751611293687, "CO2e_total_2021_estimated": 4318.425528051295, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -3162.034202098242, - "change_CO2e_pct": -0.732219227021178, - "change_cost_energy": -3.676368026328161, - "change_cost_mro": -0.9182426806353639, + "change_CO2e_t": -3286.6739167576084, + "change_CO2e_pct": -0.7610815320093598, + "change_cost_energy": -3.7840146420736716, + "change_cost_mro": -0.9451294657166187, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 4339.719509477102, - "change_energy_MWh": 4155.082822087679, - "change_energy_pct": 22.50410187074065, + "energy": 3871.970064091803, + "change_energy_MWh": 3687.3333767023796, + "change_energy_pct": 19.970751364951116, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.07811495117058784, + "cost_mro": 0.06969546115365247, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.07394902087432959, + "change_cost_mro": 0.06552953085739421, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 238224.16511044226, + "invest_pa_outside": 226424.27609773056, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.005690708777026658, + "pct_x": 0.005341946289925913, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 4615.179376589192, - "change_energy_MWh": -12617.578113090323, - "change_energy_pct": -0.7321856714252977, + "energy": 4117.73994783372, + "change_energy_MWh": -13115.017541845795, + "change_energy_pct": -0.7610515931475398, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.10984126916282276, + "cost_mro": 0.09800221075844254, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.404265388138381, + "change_cost_mro": -0.41610444654276124, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 14563.976714474678, - "change_energy_MWh": 14563.976714474678, + "energy": 12994.22272094509, + "change_energy_MWh": 12994.22272094509, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.4551242723273337, + "cost_mro": 0.4060694600295341, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.4551242723273337, + "change_cost_mro": 0.4060694600295341, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 918420.2838106422, + "invest_pa_outside": 872928.4362016284, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.019097858729459488, + "pct_x": 0.01792742162403708, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.36487421557711025, + "pct_x": 0.38388929347252015, "ratio_wage_to_emplo": null, "cost_wage": 2927413.065851147, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.18259653664013384, + "pct_x": 0.1921123840730705, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 1209937.755362018, "cost_mro_per_MWh": 16.44280690001675, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.1052145631648509, + "pct_x": 0.11069772154902661, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 431108.79099795915, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.06715964723157906, + "pct_x": 0.07065960932541149, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.0031934074249368393, + "pct_x": 0.003359828860995046, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -350457.846198587 + "energy": -312684.3304604541 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 21677.549799922173, "change_CO2e_pct": -0.6362835185741217, "change_CO2e_t": -13793.067660760229, - "change_energy_MWh": 17740.400235960988, - "change_energy_pct": 1.9644233094012653, + "change_energy_MWh": 17524.598330651243, + "change_energy_pct": 1.94052721419681, "cost_climate_saved": 37655074.71387543, "demand_emplo_com": 0.1567612847954748, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6426957238191474, "change_CO2e_t": -12928.860634397055, "cost_climate_saved": 35295789.53190396, - "energy": 26771.24412335513 + "energy": 26555.442218045384 }, "p_fermen": { "CO2e_total_2021_estimated": 7559.454750139824, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 15.53277494915493, "invest": 118908563.95749316, "invest_pa": 4246734.427053327, - "change_energy_MWh": 17740.400235960988, - "change_energy_pct": 1.9644233094012653, - "energy": 26771.24412335513, + "change_energy_MWh": 17524.598330651243, + "change_energy_pct": 1.94052721419681, + "energy": 26555.442218045384, "demand_biomass": -475.91674992468324, "demand_ediesel": 2601.220122776392, - "demand_electricity": 6455.659153296504, + "demand_electricity": 6239.857247986764, "demand_emethan": 0.0, "demand_epetrol": 45.23861083089376, "demand_heatpump": 18145.04298637602 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -176.0809592017539, - "change_energy_pct": -0.1540217537263327, - "energy": 967.1404036364864, + "change_energy_MWh": -391.8828645114934, + "change_energy_pct": -0.34278826240490984, + "energy": 751.338498326747, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 967.1404036364864, + "demand_electricity": 751.338498326747, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 696.730580204502, "CO2e_production_based": 0, "CO2e_total": 696.730580204502, - "change_energy_MWh": 17740.400235960984, - "change_energy_pct": 1.964423309401265, - "energy": 26771.244123355125 + "change_energy_MWh": 17524.598330651243, + "change_energy_pct": 1.94052721419681, + "energy": 26555.442218045384 }, "s_petrol": { "CO2e_total_2021_estimated": 19.672814519460516, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 6455.659153296504, + "energy": 6239.857247986764, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 5312.437790458263, - "change_energy_pct": 4.64690213386954 + "change_energy_MWh": 5096.635885148524, + "change_energy_pct": 4.458135625190963 }, "s_heatpump": { "cost_wage": 170577.86590684464, @@ -8574,61 +8574,61 @@ "demand_electricity": 5203.577014009866 }, "pyrolysis": { - "prod_volume": 1249.559632911049, - "CO2e_production_based": -2976.065909488796, + "prod_volume": 1197.2272045198215, + "CO2e_production_based": -2851.4261948294297, "CO2e_production_based_per_t": -2.3816917825326787, - "CO2e_total": -2976.065909488796, - "change_CO2e_t": -2976.065909488796, + "CO2e_total": -2851.4261948294297, + "change_CO2e_t": -2851.4261948294297, "change_CO2e_pct": 0, "CO2e_total_2021_estimated": 0, - "cost_climate_saved": 8124659.932904413, - "invest": 1287046.4218983804, - "invest_pa": 45965.94363922787, - "invest_per_CO2e": -432.4656983552688, + "cost_climate_saved": 7784393.511884343, + "invest": 1233144.0206554162, + "invest_pa": 44040.857880550575, + "invest_per_CO2e": -432.46569835526884, "pct_of_wage": 0.255, - "cost_wage": 11721.315628003107, + "cost_wage": 11230.418759540396, "ratio_wage_to_emplo": 47195.042683097665, - "demand_emplo": 0.2483590428492388, - "demand_emplo_new": 0.2483590428492388, + "demand_emplo": 0.23795759302411723, + "demand_emplo_new": 0.23795759302411723, "invest_per_x": 1030.0 }, "w": { "energy": 5203.577014009866, - "prod_volume": 11876.955565941707, - "CO2e_production_based": 552.7566564818808, - "CO2e_total": 552.7566564818808, + "prod_volume": 11824.62313755048, + "CO2e_production_based": 677.3963711412471, + "CO2e_total": 677.3963711412471, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -13576.968706730126, - "change_CO2e_pct": -0.9671142470174118, + "change_CO2e_t": -13452.32899207076, + "change_CO2e_pct": -0.9582359144238111, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 37065124.56937324, - "invest_pa": 49035.99829408502, + "cost_climate_saved": 36724858.148353174, + "invest_pa": 47110.91253540772, "invest_pa_com": 3070.0546548571433, - "invest": 1373007.9522343804, + "invest": 1319105.5509914162, "invest_com": 85961.53033600001, - "cost_wage": 12577.86087670825, - "demand_emplo": 0.26554726431165687, - "demand_emplo_new": 0.26554726431165687 + "cost_wage": 12086.964008245539, + "demand_emplo": 0.25514581448653534, + "demand_emplo_new": 0.25514581448653534 }, "p": { "energy": 5203.577014009866, - "prod_volume": 11876.955565941707, - "CO2e_production_based": 552.7566564818808, - "CO2e_total": 552.7566564818808, + "prod_volume": 11824.62313755048, + "CO2e_production_based": 677.3963711412471, + "CO2e_total": 677.3963711412471, "change_energy_MWh": 18.276487254423955, "change_energy_pct": 0.0035246727089625336, - "change_CO2e_t": -13576.968706730126, - "change_CO2e_pct": -0.9671142470174118, + "change_CO2e_t": -13452.32899207076, + "change_CO2e_pct": -0.9582359144238111, "CO2e_total_2021_estimated": 14129.725363212008, - "cost_climate_saved": 37065124.56937324, - "invest_pa": 49035.99829408502, + "cost_climate_saved": 36724858.148353174, + "invest_pa": 47110.91253540772, "invest_pa_com": 3070.0546548571433, - "invest": 1373007.9522343804, + "invest": 1319105.5509914162, "invest_com": 85961.53033600001, - "cost_wage": 12577.86087670825, - "demand_emplo": 0.26554726431165687, - "demand_emplo_new": 0.26554726431165687 + "cost_wage": 12086.964008245539, + "demand_emplo": 0.25514581448653534, + "demand_emplo_new": 0.25514581448653534 }, "s": { "energy": 5203.577014009866, @@ -8717,7 +8717,7 @@ "CO2e_w_lulucf_203X": 0.0, "change_CO2e_t": -826840.0490109223, "change_CO2e_pct": -1.0, - "cost_climate_saved": 2257521996.9712887, + "cost_climate_saved": 2257521996.971288, "z": { "energy_18": 2594561.0437341235, "pct_energy_18": null, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 772512.7670391104, "CO2e_total_18": 826840.0490109223, "pct_CO2e_total_18": 1, - "energy_30": 1216937.0190579086, + "energy_30": 1176421.08731113, "pct_energy_30": null, - "CO2e_production_based_30": -21453.352219319113, - "CO2e_combustion_based_30": 21453.35221931911, - "CO2e_combustion_based_per_MWh": 0.017628974945578708, + "CO2e_production_based_30": -21328.712504659747, + "CO2e_combustion_based_30": 21328.712504659743, + "CO2e_combustion_based_per_MWh": 0.018130168470041123, "CO2e_total_30": 9.094947017729282e-13, - "change_energy_MWh": -1377624.024676215, - "change_energy_pct": 0.4690338745341209, + "change_energy_MWh": -1418139.9564229934, + "change_energy_pct": 0.45341815724559353, "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": 232636672.36405554, "invest_pa_com": 42597074.24965645, - "invest_pa_outside": 9961222.733424889, - "invest": 6477311866.648475, + "invest_pa_outside": 9587923.912702115, + "invest": 6476307487.146098, "invest_com": 1192718078.9903803, - "invest_outside": 246528191.96610653, - "cost_wage": 72198669.60420485, - "demand_emplo": 2036.3148164701283, - "demand_emplo_new": 604.7633007864341, + "invest_outside": 237679993.61127716, + "cost_wage": 72189522.57659392, + "demand_emplo": 2036.1210031564642, + "demand_emplo_new": 604.5694874727702, "demand_emplo_com": 9.150422859609463, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 378595.986289117, "CO2e_total_18": 386096.5178556001, "pct_CO2e_total_18": 0.46695430188396675, - "energy_30": 1216937.0190579086, + "energy_30": 1176421.08731113, "pct_energy_30": 1, "CO2e_production_based_30": -8170.0447246074655, - "CO2e_combustion_based_30": 5496.594101724158, + "CO2e_combustion_based_30": 5371.954387064791, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -2673.450622883308, - "change_energy_MWh": -1377624.024676215, - "change_energy_pct": 0.4690338745341209, - "change_CO2e_t": -388769.96847848344, - "change_CO2e_pct": -0.006924306486191044, + "CO2e_total_30": -2798.090337542674, + "change_energy_MWh": -1418139.9564229934, + "change_energy_pct": 0.45341815724559353, + "change_CO2e_t": -388894.6081931428, + "change_CO2e_pct": -0.007247126581413921, "CO2e_total_2021_estimated": 386096.5178556001, - "cost_climate_saved": 1061342013.9462597, - "invest_pa": 15323120.97461697, + "cost_climate_saved": 1061682280.3672799, + "invest_pa": 15289175.363862216, "invest_pa_com": 758706.7493964853, - "invest_pa_outside": 8252787.778855208, - "invest": 429047387.2892751, + "invest_pa_outside": 7879488.958132435, + "invest": 428096910.188142, "invest_com": 21243788.98310159, - "invest_outside": 198692013.23815548, - "cost_wage": 4620785.879626555, - "demand_emplo": 108.13758416688049, - "demand_emplo_new": 25.276309343331135, + "invest_outside": 189843814.8833261, + "cost_wage": 4612129.748884093, + "demand_emplo": 107.9541723030416, + "demand_emplo_new": 25.092897479492255, "demand_emplo_com": 1.070095982142857, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,27 +8791,27 @@ "CO2e_combustion_based_18": 393916.78074999334, "CO2e_total_18": 440743.5311553222, "pct_CO2e_total_18": 0.5330456981160332, - "energy_30": 956876.7906534915, + "energy_30": 922759.8295935527, "pct_energy_30": 1, - "CO2e_production_based_30": -13283.307494711647, + "CO2e_production_based_30": -13158.667780052281, "CO2e_combustion_based_30": 15956.758117594953, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": 2673.450622883309, - "change_energy_MWh": -1637685.5094352164, - "change_energy_pct": 0.36880085346988045, - "change_CO2e_t": -438070.0805324389, - "change_CO2e_pct": 0.006065773934050457, + "CO2e_total_30": 2798.090337542675, + "change_energy_MWh": -1671802.470495155, + "change_energy_pct": 0.35565144439276086, + "change_CO2e_t": -437945.4408177795, + "change_CO2e_pct": 0.0063485681348698034, "CO2e_total_2021_estimated": 440743.5311553222, - "cost_climate_saved": 1195931319.853558, - "invest_pa": 217349422.085952, + "cost_climate_saved": 1195591053.432538, + "invest_pa": 217347497.00019333, "invest_pa_com": 41838367.50025996, "invest_pa_outside": 1708434.95456968, - "invest": 6048264479.3592, + "invest": 6048210576.957956, "invest_com": 1171474290.0072787, "invest_outside": 47836178.72795104, - "cost_wage": 67577883.72457829, - "demand_emplo": 1928.1772323032478, - "demand_emplo_new": 579.486991443103, + "cost_wage": 67577392.82770982, + "demand_emplo": 1928.1668308534227, + "demand_emplo_new": 579.4765899932779, "demand_emplo_com": 8.080326877466607, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3954580093329215, "energy_30": null, - "pct_energy_30": 0.6266531065284066, + "pct_energy_30": 0.6161261945419624, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.054761533680519434, - "cost_climate_saved_pct": 0.38963092637264113, - "demand_emplo_new_pct": 0.01634376952869328 + "invest_pct": 0.0547700263844339, + "cost_climate_saved_pct": 0.38978166860484004, + "demand_emplo_new_pct": 0.01634900902588219 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.05996235834131978, "energy_30": null, - "pct_energy_30": 0.2644590783362158, + "pct_energy_30": 0.2735670466336697, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.001435013672112818, + "invest_pct": 0.0014352362215085594, "cost_climate_saved_pct": 0.059141729802502714, - "demand_emplo_new_pct": 0.004697067587872944 + "demand_emplo_new_pct": 0.004698573377120619 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.011533934209725464, "energy_30": null, - "pct_energy_30": 0.10888781513537774, + "pct_energy_30": 0.11030675882436788, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.01004194727635573, + "invest_pct": 0.009896742439032727, "cost_climate_saved_pct": 0.021414980410112815, - "demand_emplo_new_pct": 0.020754538546047273 + "demand_emplo_new_pct": 0.020457816065560224 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.24065650847350634, "energy_30": null, - "pct_energy_30": 0.6566434165045237, + "pct_energy_30": 0.6441824478811455, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17473724653919606, "energy_30": null, - "pct_energy_30": 0.3248531283326898, + "pct_energy_30": 0.33686383921767427, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.45036507897736966, + "invest_pct": 0.450434923939921, "cost_climate_saved_pct": 0.17408449404010956, - "demand_emplo_new_pct": 0.42364723190848075 + "demand_emplo_new_pct": 0.42378304503756203 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06591926193431027, "energy_30": null, - "pct_energy_30": 0.33179028817183387, + "pct_energy_30": 0.3073186086634713, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.15261792372922975, + "invest_pct": 0.15264159251187992, "cost_climate_saved_pct": 0.06240641225361447, - "demand_emplo_new_pct": 0.13843729562854687 + "demand_emplo_new_pct": 0.13848167595464073 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.18159268569853626, "energy_30": null, - "pct_energy_30": 0.1602564478315363, + "pct_energy_30": 0.16618156812278356, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.2978833045325256, + "invest_pct": 0.2979295018271671, "cost_climate_saved_pct": 0.1770530303604185, - "demand_emplo_new_pct": 0.3655972873404842 + "demand_emplo_new_pct": 0.36571449077730034 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.0737626477371278, "energy_30": null, - "pct_energy_30": 0.14968431719108524, + "pct_energy_30": 0.15521855682431804, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011751786810770357, + "invest_pct": 0.011753609339087992, "cost_climate_saved_pct": 0.07075379293992065, - "demand_emplo_new_pct": 0.001491339152802326 + "demand_emplo_new_pct": 0.0014918172473621584 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.026217343760565497, "energy_30": null, - "pct_energy_30": 0.02797773379483049, + "pct_energy_30": 0.028778281592234285, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.020728231183269052, + "invest_pct": 0.020731445825341303, "cost_climate_saved_pct": 0.01668166373563991, - "demand_emplo_new_pct": 0.027915132372053623 + "demand_emplo_new_pct": 0.02792408142492265 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.00020320826116455867, + "invest_pct": 0.00020323977576028042, "cost_climate_saved_pct": 0.012522822418551401, - "demand_emplo_new_pct": 0.0006772450469974649 + "demand_emplo_new_pct": 0.0006774621586933755 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.016978664699671984, "energy_30": null, - "pct_energy_30": 0.00543808467802435, + "pct_energy_30": 0.00563914557951865, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0002119718766829749, - "cost_climate_saved_pct": 0.01642030852638438, - "demand_emplo_new_pct": 0.00043909288802137836 + "invest_pct": 0.00020368173586716214, + "cost_climate_saved_pct": 0.016269566294185463, + "demand_emplo_new_pct": 0.00042202893095564484 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 6.901779192251503, 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 b3ba450d..946a266a 100644 --- a/tests/end_to_end_expected/2021/production_07338007_2035.json +++ b/tests/end_to_end_expected/2021/production_07338007_2035.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 2365.7028305607855, "change_CO2e_pct": -0.7796221167494155, "change_CO2e_t": -1844.3542483618835, - "change_energy_MWh": -3002.087304261804, - "change_energy_pct": -0.13370338913043286, + "change_energy_MWh": -4740.448482940523, + "change_energy_pct": -0.2111244490683518, "cost_climate_saved": 7732455.186257196, "demand_emplo_com": 0.05762496360426517 }, @@ -2700,16 +2700,16 @@ "invest_pa": 2736788.1734437216, "invest_com": 7331274.985831061, "invest_pa_com": 563944.2296793124, - "change_energy_MWh": -3002.087304261804, - "change_energy_pct": -0.13370338913043286, + "change_energy_MWh": -4740.448482940523, + "change_energy_pct": -0.2111244490683518, "demand_biomass": 1503.829175716912, "demand_ediesel": 497.3020069630069, - "demand_electricity": 10114.466594867154, + "demand_electricity": 8376.105416188433, "demand_emethan": 1830.9792154504403, "demand_heatnet": 75.55354047194456, "demand_heatpump": 4577.575077982024, "demand_solarth": 851.5444588027158, - "energy": 19451.250070254195 + "energy": 17712.888891575476 }, "p_nonresi": { "cost_wage": 894929.732716097, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -1418.3948160305072, - "change_energy_pct": -0.15402175372633276, - "demand_change": -0.15402175372633276, - "demand_electricity": 7790.6602798537015, - "energy": 7790.6602798537015 + "change_energy_MWh": -3156.7559947092286, + "change_energy_pct": -0.3427882624049099, + "demand_change": -0.3427882624049099, + "demand_electricity": 6052.29910117498, + "energy": 6052.29910117498 }, "p_elec_heatpump": { "change_energy_MWh": 1357.1064362630543, @@ -2773,11 +2773,11 @@ "energy": 497.3020069630069 }, "p_other": { - "change_energy_MWh": -361.9088970760258, - "change_energy_pct": -0.03606646888625878, + "change_energy_MWh": -2100.2700757547473, + "change_energy_pct": -0.20930495478821118, "demand_ediesel": 497.3020069630069, - "demand_electricity": 9175.286740223339, - "energy": 9672.588747186346 + "demand_electricity": 7436.925561544618, + "energy": 7934.227568507625 }, "s": { "cost_wage": 251893.73351500742, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.7796221167494155, "change_CO2e_t": -1844.3542483618835, "change_cost_energy": -0.734202165106867, - "change_energy_MWh": -3002.087304261804, - "change_energy_pct": -0.13370338913043286, + "change_energy_MWh": -4740.448482940523, + "change_energy_pct": -0.2111244490683518, "cost_climate_saved": 7732455.186257196, "cost_fuel": 0.09022975054301471, - "energy": 19451.250070254195 + "energy": 17712.888891575476 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -61.28837976745308, - "change_energy_pct": -0.006022981087912235, + "change_energy_MWh": -1799.6495584461736, + "change_energy_pct": -0.17685661289331467, "cost_climate_saved": 0.0, - "energy": 10114.466594867154 + "energy": 8376.105416188433 }, "rb": { "cost_wage": 4517453.126252627, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 8552.931267156771, "change_CO2e_pct": -0.7767509754722349, "change_CO2e_t": -6643.497704911, - "change_energy_MWh": -19820.81561359809, - "change_energy_pct": -0.3004693573232074, + "change_energy_MWh": -21559.176792276805, + "change_energy_pct": -0.32682166675061897, "cost_climate_saved": 27852864.127839368, "demand_emplo_com": 0.6059391589795255, - "energy": 46145.36406667237 + "energy": 44407.00288799366 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 13864.303041619747 + "energy": 13722.735384597898 }, "d_r": { "energy": 6580.70528146315 @@ -4547,7 +4547,7 @@ "energy": 279.70158044193306 }, "d_e_hydrogen_reconv": { - "energy": 3515.151894060449 + "energy": 3373.5842370386 }, "p_petrol": { "cost_wage": 10096.154981156837, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 23897.32264719834, - "demand_emplo": 0.506352389755479, - "demand_emplo_new": 0.506352389755479, - "invest": 1218294.8800532487, - "invest_pa": 93714.99077332682, + "cost_wage": 22934.892550798966, + "demand_emplo": 0.4859597798184177, + "demand_emplo_new": 0.4859597798184177, + "invest": 1169229.8163152414, + "invest_pa": 89940.75510117241, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,75 +4700,75 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 3515.151894060449, - "demand_electricity": 4686.869192080599, - "energy": 3515.151894060449, + "change_energy_MWh": 3373.5842370386, + "demand_electricity": 4498.112316051466, + "energy": 3373.5842370386, "full_load_hour": 2300.0, - "invest_outside": 1218294.8800532487, - "invest_pa_outside": 93714.99077332682, + "invest_outside": 1169229.8163152414, + "invest_pa_outside": 89940.75510117241, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 2.0377692139480863, + "power_to_be_installed": 1.9557010069788983, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 3814.9735987079616 + "energy": 3673.4059416861123 }, "p_efuels": { "energy": 1491.181131714312, "change_CO2e_t": -792.471596100466 }, "f": { - "cost_wage": 189441.6222486437, - "demand_emplo": 4.014015275305385, - "demand_emplo_new": 4.014015275305385, - "invest": 9657808.193068111, - "invest_pa": 742908.3225437008, + "cost_wage": 188479.19215224433, + "demand_emplo": 3.993622665368324, + "demand_emplo_new": 3.993622665368324, + "invest": 9608743.129330102, + "invest_pa": 739134.0868715463, "CO2e_production_based": -2089.110524320689, "CO2e_total": -2089.110524320689, "CO2e_total_2021_estimated": 392.6814182867143, "change_CO2e_pct": -6.320115561962587, "change_CO2e_t": -2481.791942607403, - "change_energy_MWh": -10742.467642381169, - "change_energy_pct": -0.4365655201300274, + "change_energy_MWh": -10884.035299403018, + "change_energy_pct": -0.44231871947665663, "cost_climate_saved": 10404912.719381537, - "invest_outside": 8205067.222532487, - "invest_pa_outside": 631159.0171178835 + "invest_outside": 8156002.1587944785, + "invest_pa_outside": 627384.7814457291 }, "p": { - "cost_wage": 189441.6222486437, - "demand_emplo": 4.014015275305385, - "demand_emplo_new": 4.014015275305385, - "invest": 9657808.193068111, - "invest_pa": 742908.3225437008, - "change_energy_MWh": -10742.467642381169, - "change_energy_pct": -0.4365655201300274, + "cost_wage": 188479.19215224433, + "demand_emplo": 3.993622665368324, + "demand_emplo_new": 3.993622665368324, + "invest": 9608743.129330102, + "invest_pa": 739134.0868715463, + "change_energy_MWh": -10884.035299403018, + "change_energy_pct": -0.44231871947665663, "CO2e_total_2021_estimated": 392.6814182867143, "change_CO2e_pct": -6.320115561962587, "change_CO2e_t": -2481.791942607403, "cost_climate_saved": 10404912.719381537, - "energy": 13864.303041619747, + "energy": 13722.735384597898, "CO2e_production_based": -2089.110524320689, "CO2e_total": -2089.110524320689, - "demand_electricity": 22468.755085343822, - "invest_outside": 8205067.222532487, - "invest_pa_outside": 631159.0171178835 + "demand_electricity": 22279.99820931469, + "invest_outside": 8156002.1587944785, + "invest_pa_outside": 627384.7814457291 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 27146.75814007454, - "change_energy_pct": 1.2762768127517545, + "change_energy_MWh": 25196.83219752359, + "change_energy_pct": 1.1846030572992716, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": null, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 47259243.058406614, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 47286217.982197896, "cost_mro": null, - "CO2e_total": 28.18493808024954, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 11300.514826787849, "demand_electricity": null, "demand_emplo": 21.073070197426222, @@ -4780,16 +4780,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -11272.329888707598, - "change_CO2e_pct": -0.9975058713242482, + "change_CO2e_t": -11278.763979057338, + "change_CO2e_pct": -0.9980752339106754, "change_cost_energy": null, "change_cost_mro": null, "invest": 38091677.50869515, "invest_pa": 2930129.0391303957, "invest_com": 1061536.8817471876, "invest_pa_com": 81656.68321132212, - "invest_outside": 10123077.511278333, - "invest_pa_outside": 936865.8343140057, + "invest_outside": 9715385.20997444, + "invest_pa_outside": 899134.9182384418, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4806,8 +4806,8 @@ "demand_emplo_new": 2.2459943888306277, "invest": 5403911.425918319, "invest_pa": 415685.4943014091, - "invest_outside": 594301.5270595743, - "invest_pa_outside": 45715.502081505714 + "invest_outside": 570366.8928571399, + "invest_pa_outside": 43874.376373626146 }, "g_grid_offshore": { "cost_wage": 0.0, @@ -4820,8 +4820,8 @@ "ratio_wage_to_emplo": 47195.042683097665, "power_to_be_installed": 80498.0, "cost_mro": 0.0, - "invest_outside": 594301.5270595743, - "invest_pa_outside": 45715.502081505714 + "invest_outside": 570366.8928571399, + "invest_pa_outside": 43874.376373626146 }, "g_grid_onshore": { "cost_wage": 21332.73821538462, @@ -4848,23 +4848,23 @@ "cost_mro": 0.12949080197754956 }, "d": { - "energy": 48417.032636046904, - "change_energy_MWh": 27146.75814007454, - "change_energy_pct": 1.2762768127517545 + "energy": 46467.10669349595, + "change_energy_MWh": 25196.83219752359, + "change_energy_pct": 1.1846030572992716 }, "d_r": { "energy": 8314.947183297041, "change_energy_MWh": -880.4905041211714, "change_energy_pct": -0.09575297381721318, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.4383186666016526 + "cost_fuel": 0.35245332067352436 }, "d_b": { - "energy": 10114.466594867154, - "change_energy_MWh": -61.28837976745308, - "change_energy_pct": -0.006022981087912235, + "energy": 8376.105416188433, + "change_energy_MWh": -1799.6495584461736, + "change_energy_pct": -0.17685661289331467, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 0.3847172140517828 + "cost_fuel": 0.2561842402197216 }, "d_h": { "energy": 161.37821481209332, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -775.3224746688796, "change_energy_pct": -0.5142618128828559, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 0.01976704056136332 + "cost_fuel": 0.015894735078833353 }, "d_t": { "energy": 6078.569417512588, "change_energy_MWh": 6068.949220539696, "change_energy_pct": 630.8549853647623, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.32042902777323884 + "cost_fuel": 0.2576579175933302 }, "d_a": { - "energy": 284.68298298181674, - "change_energy_MWh": 163.85705891951977, - "change_energy_pct": 1.3561415746759469, + "energy": 261.875095138714, + "change_energy_MWh": 141.04917107641705, + "change_energy_pct": 1.1673750659973694, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 0.015006934229892773 + "cost_fuel": 0.011100340729613219 }, "d_w": { "energy": 261.91408581296895, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 4686.869192080599, - "change_energy_MWh": 4686.869192080599, + "energy": 4498.112316051466, + "change_energy_MWh": 4498.112316051466, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,18 +4908,18 @@ "change_energy_pct": null }, "p": { - "energy": 48417.032636046904, - "change_energy_MWh": 27146.75814007454, - "change_energy_pct": 1.2762768127517545, + "energy": 46467.10669349595, + "change_energy_MWh": 25196.83219752359, + "change_energy_pct": 1.1846030572992716, "cost_fuel_per_MWh": null, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.000582128572234425, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 47259243.058406614, - "cost_mro": 0.9160580364549178, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based_per_MWh": 0.0004680912860355628, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 47286217.982197896, + "cost_mro": 0.8696531882006643, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 11300.514826787849, "demand_electricity": null, "demand_emplo": 18.827075808595595, @@ -4931,16 +4931,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -11272.329888707598, - "change_CO2e_pct": -0.9975058713242482, - "change_cost_energy": -0.49027410789719444, - "change_cost_mro": -0.18923987113902974, + "change_CO2e_t": -11278.763979057338, + "change_CO2e_pct": -0.9980752339106754, + "change_cost_energy": -0.49583098881146115, + "change_cost_mro": -0.19062780759972844, "invest": 32687766.08277683, "invest_pa": 2514443.5448289867, "invest_com": 1061536.8817471876, "invest_pa_com": 81656.68321132212, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 891150.3322325, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 855260.5418648156, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -4952,18 +4952,18 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 8541.773423199993, - "change_energy_MWh": -12728.501072772371, - "change_energy_pct": -0.5984173394274991, + "energy": 6591.847480649041, + "change_energy_MWh": -14678.427015323323, + "change_energy_pct": -0.6900910948799819, "cost_fuel_per_MWh": null, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204217, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 47259243.058406614, - "cost_mro": 0.20327936096242483, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 47286217.982197896, + "cost_mro": 0.15687451270817135, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 11300.514826787849, "demand_electricity": null, "demand_emplo": 0, @@ -4975,16 +4975,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -11272.329888707598, - "change_CO2e_pct": -0.9975058713242482, - "change_cost_energy": -0.49027410789719444, - "change_cost_mro": -0.18923987113902974, + "change_CO2e_t": -11278.763979057338, + "change_CO2e_pct": -0.9980752339106754, + "change_cost_energy": -0.49583098881146115, + "change_cost_mro": -0.19062780759972844, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 891150.3322325, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 855260.5418648156, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5104,18 +5104,18 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 8541.773423199993, - "change_energy_MWh": 1005.7151692769839, - "change_energy_pct": 0.1334537413844225, + "energy": 6591.847480649041, + "change_energy_MWh": -944.2107732739678, + "change_energy_pct": -0.12529239311312976, "cost_fuel_per_MWh": null, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.0032996588277204217, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 507547.18205266213, - "cost_mro": 0.20327936096242483, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 534522.1058439441, + "cost_mro": 0.15687451270817135, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 149.2456851411111, "demand_electricity": null, "demand_emplo": 0, @@ -5127,16 +5127,16 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -121.06074706086156, - "change_CO2e_pct": -0.8111507340825244, - "change_cost_energy": -0.1372301468543462, - "change_cost_mro": -0.03427583337932977, + "change_CO2e_t": -127.49483741060087, + "change_CO2e_pct": -0.8542614635059975, + "change_cost_energy": -0.1427870277686129, + "change_cost_mro": -0.03566376984002847, "invest": 0, "invest_pa": 0.0, "invest_com": 0, "invest_pa_com": 0, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 891150.3322325, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 855260.5418648156, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5148,9 +5148,9 @@ "full_load_hour": null }, "p_renew_pv": { - "energy": 4075.314267302409, - "change_energy_MWh": 2522.5842290964265, - "change_energy_pct": 1.6246122423257872, + "energy": 3144.99680040758, + "change_energy_MWh": 1592.266762201597, + "change_energy_pct": 1.0254627160052208, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5158,7 +5158,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.0817088554568997, + "cost_mro": 0.06305626317918667, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5174,7 +5174,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.0429083102257087, + "change_cost_mro": 0.024255717947995657, "invest": null, "invest_pa": null, "invest_com": null, @@ -5192,9 +5192,9 @@ "full_load_hour": null }, "p_renew_pv_roof": { - "energy": 901.9485536393692, - "change_energy_MWh": -234.64983432741008, - "change_energy_pct": -0.2064492056399683, + "energy": 696.0506918662055, + "change_energy_MWh": -440.5476961005737, + "change_energy_pct": -0.3876019012209352, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5202,7 +5202,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.01911621690232409, + "cost_mro": 0.014752344739661598, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5218,7 +5218,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.011079734179776646, + "change_cost_mro": -0.015443606342439136, "invest": null, "invest_pa": null, "invest_com": null, @@ -5236,9 +5236,9 @@ "full_load_hour": null }, "p_renew_pv_facade": { - "energy": 49.43356206237822, - "change_energy_MWh": 39.34081681403933, - "change_energy_pct": 3.8979302306787345, + "energy": 38.148811188943945, + "change_energy_MWh": 28.056065940605052, + "change_energy_pct": 2.7798250377143554, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5246,7 +5246,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.004943356206237822, + "cost_mro": 0.0038148811188943948, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5262,7 +5262,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.003678238874196451, + "change_cost_mro": 0.0025497637868530233, "invest": null, "invest_pa": null, "invest_com": null, @@ -5280,9 +5280,9 @@ "full_load_hour": null }, "p_renew_pv_park": { - "energy": 2148.0166440097537, - "change_energy_MWh": 1752.070484267228, - "change_energy_pct": 4.425022041902258, + "energy": 1657.6649135588273, + "change_energy_MWh": 1261.7187538163016, + "change_energy_pct": 3.186591719027576, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5290,7 +5290,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.03022616254762911, + "cost_mro": 0.023326099109361998, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5306,7 +5306,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.023242182327249387, + "change_cost_mro": 0.016342118888982272, "invest": null, "invest_pa": null, "invest_com": null, @@ -5324,9 +5324,9 @@ "full_load_hour": null }, "p_renew_pv_agri": { - "energy": 975.9155075909079, - "change_energy_MWh": 965.8227623425689, - "change_energy_pct": 95.6947528722701, + "energy": 753.1323837936031, + "change_energy_MWh": 743.0396385452642, + "change_energy_pct": 73.62116255411843, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5334,7 +5334,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.02742311980070868, + "cost_mro": 0.021162938211268672, "CO2e_total": null, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5350,7 +5350,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.027067623204039507, + "change_cost_mro": 0.0208074416145995, "invest": null, "invest_pa": null, "invest_com": null, @@ -5368,9 +5368,9 @@ "full_load_hour": null }, "p_renew_wind": { - "energy": 3571.8792252858484, - "change_energy_MWh": -107.8782625173701, - "change_energy_pct": -0.0293166772198818, + "energy": 2756.4864935930873, + "change_energy_MWh": -923.2709942101314, + "change_energy_pct": -0.2509053918010547, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5378,7 +5378,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.0998166435033174, + "cost_mro": 0.07703038437159687, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5394,13 +5394,13 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.028573426839991617, + "change_cost_mro": -0.05135968597171214, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 732982.7680168278, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 703462.9474705615, "invest_per_x": null, "pct_of_wage": null, "pct_x": null, @@ -5412,9 +5412,9 @@ "full_load_hour": null }, "p_renew_wind_onshore": { - "energy": 1974.2173824370984, - "change_energy_MWh": -1046.1615959909768, - "change_energy_pct": -0.3463676589801458, + "energy": 1523.5407489650097, + "change_energy_MWh": -1496.8382294630655, + "change_energy_pct": -0.49557960777560417, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5422,7 +5422,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.050641466122432865, + "cost_mro": 0.03908097350941838, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5438,7 +5438,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.046475304422480435, + "change_cost_mro": -0.05803579703549492, "invest": null, "invest_pa": null, "invest_com": null, @@ -5456,9 +5456,9 @@ "full_load_hour": null }, "p_renew_wind_offshore": { - "energy": 1597.66184284875, - "change_energy_MWh": 938.2833334736067, - "change_energy_pct": 1.4229813682626178, + "energy": 1232.9457446280774, + "change_energy_MWh": 573.5672352529341, + "change_energy_pct": 0.8698603716952683, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5466,7 +5466,7 @@ "CO2e_combustion_based_per_MWh": null, "CO2e_combustion_based": null, "cost_climate_saved": 0, - "cost_mro": 0.04917517738088453, + "cost_mro": 0.0379494108621785, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5482,16 +5482,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.01790187758248881, + "change_cost_mro": 0.006676111063782776, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, - "invest_outside": 9528775.98421876, - "invest_pa_outside": 732982.7680168278, + "invest_outside": 9145018.3171173, + "invest_pa_outside": 703462.9474705615, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.032997929775218746, + "pct_x": 0.026533731759129604, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 30.779465379983996, @@ -5500,18 +5500,18 @@ "full_load_hour": 3125.5068073400885 }, "p_renew_biomass": { - "energy": 321.35005795420693, - "change_energy_MWh": -1380.2719017235822, - "change_energy_pct": -0.8111507340825242, + "energy": 247.9918940694976, + "change_energy_MWh": -1453.6300656082915, + "change_energy_pct": -0.8542614635059974, "cost_fuel_per_MWh": 75.75, - "cost_fuel": 0.024342266890031175, + "cost_fuel": 0.018785385975764443, "pet_sites": null, "energy_installable": null, "CO2e_combustion_based_per_MWh": 0.08770789792191652, - "CO2e_combustion_based": 28.18493808024954, - "cost_climate_saved": 507547.18205266213, - "cost_mro": 0.006079943096493595, - "CO2e_total": 28.18493808024954, + "CO2e_combustion_based": 21.75084773051023, + "cost_climate_saved": 534522.1058439441, + "cost_mro": 0.0046920066357948945, + "CO2e_total": 21.75084773051023, "CO2e_total_2021_estimated": 149.2456851411111, "demand_electricity": null, "demand_emplo": null, @@ -5523,10 +5523,10 @@ "area_ha_available": null, "area_ha_available_pct_of_action": null, "ratio_power_to_area_ha": null, - "change_CO2e_t": -121.06074706086156, - "change_CO2e_pct": -0.8111507340825244, - "change_cost_energy": -0.1372301468543462, - "change_cost_mro": -0.03427583337932977, + "change_CO2e_t": -127.49483741060087, + "change_CO2e_pct": -0.8542614635059975, + "change_cost_energy": -0.1427870277686129, + "change_cost_mro": -0.03566376984002847, "invest": null, "invest_pa": null, "invest_com": null, @@ -5544,14 +5544,14 @@ "full_load_hour": null }, "p_renew_geoth": { - "energy": 105.77278029948552, - "change_energy_MWh": 99.39169795069381, - "change_energy_pct": 15.575993619564265, + "energy": 81.62684735287708, + "change_energy_MWh": 75.24576500408537, + "change_energy_pct": 11.792006573670617, "energy_installable": 25162557.44698498, "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.0019039100453907393, + "cost_mro": 0.0014692832523517875, "CO2e_total": 0, "demand_emplo": 0, "power_installed": 42.0, @@ -5560,14 +5560,14 @@ "power_installable": 5711.437335670465, "change_CO2e_t": 0, "change_CO2e_pct": 0, - "change_cost_mro": 0.0017599346272026803, + "change_cost_mro": 0.0013253078341637285, "invest": 0, "invest_pa": 0.0, "invest_outside": 0.0, - "invest_pa_outside": 32576.420496357343, + "invest_pa_outside": 31264.452290482554, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.002184619224696905, + "pct_x": 0.0017566587024946503, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.0, @@ -5576,9 +5576,9 @@ "full_load_hour": 4596.079365079364 }, "p_renew_hydro": { - "energy": 112.4866142101207, - "change_energy_MWh": -483.08107167710546, - "change_energy_pct": -0.8111270693900262, + "energy": 86.80803947266722, + "change_energy_MWh": -508.7596464145589, + "change_energy_pct": -0.8542432010169457, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -5586,7 +5586,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.002677181418200873, + "cost_mro": 0.0020660313394494797, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5602,7 +5602,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": -0.015090451670784776, + "change_cost_mro": -0.015701601749536172, "invest": null, "invest_pa": null, "invest_com": null, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 354.9704781479221, - "change_energy_MWh": 354.9704781479221, + "energy": 273.9374057533322, + "change_energy_MWh": 273.9374057533322, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 0.011092827442122566, + "cost_mro": 0.008560543929791631, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,16 +5646,16 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 0.011092827442122566, + "change_cost_mro": 0.008560543929791631, "invest": 0, "invest_pa": 0.0, "invest_com": null, "invest_pa_com": null, "invest_outside": 0.0, - "invest_pa_outside": 125591.14371931477, + "invest_pa_outside": 120533.1421037715, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.0073315207236315325, + "pct_x": 0.005895297238114365, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.6147117398193414, + "pct_x": 0.6405072423577454, "ratio_wage_to_emplo": null, "cost_wage": 600188.8366960451, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.2792559586647434, + "pct_x": 0.2909745371853324, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 220101.77764024131, "cost_mro_per_MWh": 15.228788583837446, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.2088674231704911, + "pct_x": 0.21763224706366702, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 162907.6246892308, "cost_mro_per_MWh": 23.616677759761544, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -8541.773423199993 + "energy": -6591.847480649041 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 1006.9661623363676, "change_CO2e_pct": -0.566451203711509, "change_CO2e_t": -570.3971947521942, - "change_energy_MWh": 310.1404577845433, - "change_energy_pct": 0.32493784417717814, + "change_energy_MWh": 287.3325699414406, + "change_energy_pct": 0.30104174897272334, "cost_climate_saved": 2391390.238998574, "demand_emplo_com": 0.055103252654018206, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.5721755039789624, "change_CO2e_t": -481.76732606478845, "cost_climate_saved": 2019809.5145266256, - "energy": 1264.6013288163388 + "energy": 1241.793440973236 }, "p_fermen": { "CO2e_total_2021_estimated": 348.962722329702, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 1.4738697926575388, "invest": 3953138.472752043, "invest_pa": 304087.57482708024, - "change_energy_MWh": 310.1404577845433, - "change_energy_pct": 0.32493784417717814, - "energy": 1264.6013288163388, + "change_energy_MWh": 287.3325699414406, + "change_energy_pct": 0.30104174897272334, + "energy": 1241.793440973236, "demand_biomass": 96.98126130539572, "demand_ediesel": 274.9203568446351, - "demand_electricity": 284.68298298181674, + "demand_electricity": 261.875095138714, "demand_emethan": 0.0, "demand_epetrol": 4.781223597298001, "demand_heatpump": 603.2355040871934 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -18.60982071967969, - "change_energy_pct": -0.1540217537263328, - "energy": 102.21610334261726, + "change_energy_MWh": -41.417708562782366, + "change_energy_pct": -0.3427882624049099, + "energy": 79.40821549951458, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 102.21610334261726, + "demand_electricity": 79.40821549951458, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 76.34406798649809, "CO2e_production_based": 0, "CO2e_total": 76.34406798649809, - "change_energy_MWh": 310.1404577845435, - "change_energy_pct": 0.32493784417717836, - "energy": 1264.601328816339 + "change_energy_MWh": 287.3325699414406, + "change_energy_pct": 0.30104174897272334, + "energy": 1241.793440973236 }, "s_petrol": { "CO2e_total_2021_estimated": 2.0792001186180773, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 284.68298298181674, + "energy": 261.875095138714, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 163.85705891951977, - "change_energy_pct": 1.3561415746759469 + "change_energy_MWh": 141.04917107641705, + "change_energy_pct": 1.1673750659973694 }, "s_heatpump": { "cost_wage": 12214.23436143207, @@ -8713,11 +8713,11 @@ "CO2e_w_lulucf_2050": 0, "CO2e_w_lulucf_2051": 0, "CO2e_lulucf_203X": -2802.668069178987, - "CO2e_wo_lulucf_203X": 803.8873264336846, - "CO2e_w_lulucf_203X": -1998.7807427453024, - "change_CO2e_t": -29375.61817754643, - "change_CO2e_pct": -1.0730099211607427, - "cost_climate_saved": 123176500.33252682, + "CO2e_wo_lulucf_203X": 797.4532360839451, + "CO2e_w_lulucf_203X": -2005.214833095042, + "change_CO2e_t": -29382.052267896168, + "change_CO2e_pct": -1.0732449406499391, + "cost_climate_saved": 123203475.25631808, "z": { "energy_18": 93695.07254513228, "pct_energy_18": null, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 28157.36865732388, "CO2e_total_18": 27376.837434801135, "pct_CO2e_total_18": 1, - "energy_30": 81934.9800419747, + "energy_30": 79843.4864424019, "pct_energy_30": null, "CO2e_production_based_30": -5378.696562300252, - "CO2e_combustion_based_30": 3379.915819554948, - "CO2e_combustion_based_per_MWh": 0.041251194762279085, - "CO2e_total_30": -1998.7807427453029, - "change_energy_MWh": -11760.092503157575, - "change_energy_pct": 0.8744854752367813, - "change_CO2e_t": -29375.61817754644, - "change_CO2e_pct": -0.0730099211607428, + "CO2e_combustion_based_30": 3373.4817292052085, + "CO2e_combustion_based_per_MWh": 0.04225118265143389, + "CO2e_total_30": -2005.2148330950424, + "change_energy_MWh": -13851.586102730376, + "change_energy_pct": 0.8521631316731394, + "change_CO2e_t": -29382.05226789618, + "change_CO2e_pct": -0.07324494064993918, "CO2e_total_2021_estimated": 27376.837434801135, - "cost_climate_saved": 123157279.20936343, - "invest_pa": 27913656.100534424, + "cost_climate_saved": 123184254.13315472, + "invest_pa": 27909881.864862267, "invest_pa_com": 7353424.434922886, - "invest_pa_outside": 1590893.2194758153, - "invest": 360989050.7929438, + "invest_pa_outside": 1549388.067728097, + "invest": 360939985.7292057, "invest_com": 95594517.65399753, - "invest_outside": 18625433.51838186, - "cost_wage": 9062891.937784702, - "demand_emplo": 218.00883422228668, - "demand_emplo_new": 151.09981303505518, + "invest_outside": 18168676.15333996, + "cost_wage": 9061929.507688303, + "demand_emplo": 217.98844161234962, + "demand_emplo_new": 151.07942042511812, "demand_emplo_com": 1.8615126257904495, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 12246.979850866466, "CO2e_total_18": 12492.568781376342, "pct_CO2e_total_18": 0.45631891598610747, - "energy_30": 81934.9800419747, + "energy_30": 79843.4864424019, "pct_energy_30": 1, "CO2e_production_based_30": -2089.110524320689, - "CO2e_combustion_based_30": 28.18493808024954, + "CO2e_combustion_based_30": 21.75084773051023, "CO2e_combustion_based_per_MWh": null, - "CO2e_total_30": -2060.9255862404393, - "change_energy_MWh": -11760.092503157575, - "change_energy_pct": 0.8744854752367813, - "change_CO2e_t": -14553.49436761678, - "change_CO2e_pct": -0.16497212241191128, + "CO2e_total_30": -2067.359676590179, + "change_energy_MWh": -13851.586102730376, + "change_energy_pct": 0.8521631316731394, + "change_CO2e_t": -14559.92845796652, + "change_CO2e_pct": -0.16548715582596232, "CO2e_total_2021_estimated": 12492.568781376342, - "cost_climate_saved": 61015525.13623336, - "invest_pa": 3704270.0350663643, + "cost_climate_saved": 61042500.06002464, + "invest_pa": 3700495.79939421, "invest_pa_com": 112889.35660358981, - "invest_pa_outside": 1568024.8514318892, - "invest": 48155510.45586274, + "invest_pa_outside": 1526519.699684171, + "invest": 48106445.39212473, "invest_com": 1467561.6358466677, - "invest_outside": 18328144.73381082, - "cost_wage": 1100347.5442804226, - "demand_emplo": 25.549727271296263, - "demand_emplo_new": 12.40999929559677, + "invest_outside": 17871387.36876892, + "cost_wage": 1099385.1141840233, + "demand_emplo": 25.5293346613592, + "demand_emplo_new": 12.389606685659707, "demand_emplo_com": 0.30823660714285717, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,14 +8791,14 @@ "CO2e_combustion_based_18": 15910.388806457415, "CO2e_total_18": 14884.268653424791, "pct_CO2e_total_18": 0.5436810840138925, - "energy_30": 55789.694847758336, + "energy_30": 54028.525781236516, "pct_energy_30": 1, "CO2e_production_based_30": -3289.5860379795627, "CO2e_combustion_based_30": 3351.7308814746984, "CO2e_combustion_based_per_MWh": null, "CO2e_total_30": 62.1448434951364, - "change_energy_MWh": -37905.39290223898, - "change_energy_pct": 0.5954388451678454, + "change_energy_MWh": -39666.5619687608, + "change_energy_pct": 0.5766420319216582, "change_CO2e_t": -14822.123809929655, "change_CO2e_pct": 0.004175203024223645, "CO2e_total_2021_estimated": 14884.268653424791, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.4127764886539728, "energy_30": null, - "pct_energy_30": 0.5909201736699418, + "pct_energy_30": 0.581977425635299, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.10552031266605863, - "cost_climate_saved_pct": 0.38373081446584584, - "demand_emplo_new_pct": 0.05250398436883698 + "invest_pct": 0.10553465677053948, + "cost_climate_saved_pct": 0.3838657652713013, + "demand_emplo_new_pct": 0.05251107132528917 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.029198863389736363, "energy_30": null, - "pct_energy_30": 0.23986878808342468, + "pct_energy_30": 0.2461521313762514, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0011247564246273161, - "cost_climate_saved_pct": 0.027212109425931594, - "demand_emplo_new_pct": 0.003061829060353124 + "invest_pct": 0.0011249093205320262, + "cost_climate_saved_pct": 0.02720615051029639, + "demand_emplo_new_pct": 0.0030622423442110184 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.014343563942398328, "energy_30": null, - "pct_energy_30": 0.16921103824663367, + "pct_energy_30": 0.17187044298844975, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.026753742729464777, - "cost_climate_saved_pct": 0.08448475629031654, - "demand_emplo_new_pct": 0.02656532258166417 + "invest_pct": 0.026621442647640145, + "cost_climate_saved_pct": 0.08446625579381645, + "demand_emplo_new_pct": 0.026433928950288413 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.31241487580608485, "energy_30": null, - "pct_energy_30": 0.8271306052595576, + "pct_energy_30": 0.8219177230154168, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.22600230765628349, "energy_30": null, - "pct_energy_30": 0.4784775050170536, + "pct_energy_30": 0.4940744469783171, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.36231903949522415, - "cost_climate_saved_pct": 0.16337165834410905, - "demand_emplo_new_pct": 0.31816222641400854 + "invest_pct": 0.3623682920232599, + "cost_climate_saved_pct": 0.1633358831708574, + "demand_emplo_new_pct": 0.318205171761308 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.08641256814980133, "energy_30": null, - "pct_energy_30": 0.34865310024250395, + "pct_energy_30": 0.3278432760370996, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.12690286273287527, - "cost_climate_saved_pct": 0.06278520633045384, - "demand_emplo_new_pct": 0.1117288251080124 + "invest_pct": 0.12692011351498508, + "cost_climate_saved_pct": 0.06277145760771405, + "demand_emplo_new_pct": 0.11174390619809563 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.21847970212006665, "energy_30": null, - "pct_energy_30": 0.12713044381805677, + "pct_energy_30": 0.13127451774619103, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.3616414563131761, - "cost_climate_saved_pct": 0.19705403392010523, - "demand_emplo_new_pct": 0.47574927270183026 + "invest_pct": 0.36169061673265274, + "cost_climate_saved_pct": 0.19701088297045533, + "demand_emplo_new_pct": 0.47581348905451915 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.013848702116942127, "energy_30": null, - "pct_energy_30": 0.018376990639309438, + "pct_energy_30": 0.018976025815297025, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.002654529998534462, - "cost_climate_saved_pct": 0.010804855903600369, - "demand_emplo_new_pct": 0.0003004379503405343 + "invest_pct": 0.002654890847120715, + "cost_climate_saved_pct": 0.010802489853112614, + "demand_emplo_new_pct": 0.0003004785032756352 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.036781683228915375, "energy_30": null, - "pct_energy_30": 0.022667292450106513, + "pct_energy_30": 0.022984033397492713, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.012576113080184078, - "cost_climate_saved_pct": 0.01941736821689027, - "demand_emplo_new_pct": 0.01110858387265843 + "invest_pct": 0.012577822638044812, + "cost_climate_saved_pct": 0.019413116195951687, + "demand_emplo_new_pct": 0.011110083302674979 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.000495200761198735, - "cost_climate_saved_pct": 0.03608464932244233, - "demand_emplo_new_pct": 0.0008071857990196307 + "invest_pct": 0.000495268077256451, + "cost_climate_saved_pct": 0.036076747495440514, + "demand_emplo_new_pct": 0.0008072947524766921 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.025810631339115903, "energy_30": null, - "pct_energy_30": 0.004694667832969745, + "pct_energy_30": 0.0048477000256025625, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 1.1985798656485385e-05, - "cost_climate_saved_pct": 0.015210617509084043, - "demand_emplo_new_pct": 1.2332143275749609e-05 + "invest_pct": 1.1987427968831713e-05, + "cost_climate_saved_pct": 0.015207286683638752, + "demand_emplo_new_pct": 1.2333807861083617e-05 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 4.54010571058062, 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 daee74f7..b022c060 100644 --- a/tests/end_to_end_expected/2021/production_DG000000_2035.json +++ b/tests/end_to_end_expected/2021/production_DG000000_2035.json @@ -2666,8 +2666,8 @@ "CO2e_total_2021_estimated": 32793744.659444444, "change_CO2e_pct": -0.7936588445629238, "change_CO2e_t": -26027045.49530623, - "change_energy_MWh": -58733266.42841926, - "change_energy_pct": -0.18598506874939594, + "change_energy_MWh": -82647565.16712064, + "change_energy_pct": -0.26171221224875457, "cost_climate_saved": 109118388239.07138, "demand_emplo_com": 793.363039399625 }, @@ -2700,16 +2700,16 @@ "invest_pa": 31805333803.3384, "invest_com": 85199742673.18529, "invest_pa_com": 6553826359.475791, - "change_energy_MWh": -58733266.42841932, - "change_energy_pct": -0.1859850687493961, + "change_energy_MWh": -82647565.1671207, + "change_energy_pct": -0.2617122122487547, "demand_biomass": 20860277.77777778, "demand_ediesel": 6846703.356780987, - "demand_electricity": 136628046.81224412, + "demand_electricity": 112713748.07354277, "demand_emethan": 23111344.609746054, "demand_heatnet": 6521944.444444444, "demand_heatpump": 54303235.754315935, "demand_solarth": 8790781.094049191, - "energy": 257062333.84935853 + "energy": 233148035.11065716 }, "p_nonresi": { "cost_wage": 10400344153.691658, @@ -2753,11 +2753,11 @@ "invest_per_x": 478.0 }, "p_elec_elcon": { - "change_energy_MWh": -19512583.331940517, - "change_energy_pct": -0.15402175372633273, - "demand_change": -0.15402175372633276, - "demand_electricity": 107174607.66453816, - "energy": 107174607.66453816 + "change_energy_MWh": -43426882.070641875, + "change_energy_pct": -0.34278826240490995, + "demand_change": -0.3427882624049099, + "demand_electricity": 83260308.9258368, + "energy": 83260308.9258368 }, "p_elec_heatpump": { "change_energy_MWh": 16043918.755295739, @@ -2773,11 +2773,11 @@ "energy": 6846703.356780987 }, "p_other": { - "change_energy_MWh": -7607516.775419354, - "change_energy_pct": -0.05510517501883442, + "change_energy_MWh": -31521815.514120713, + "change_energy_pct": -0.22832879796328562, "demand_ediesel": 6846703.356780987, - "demand_electricity": 123600268.81224413, - "energy": 130446972.16902512 + "demand_electricity": 99685970.07354277, + "energy": 106532673.43032376 }, "s": { "cost_wage": 2736542346.987856, @@ -2793,11 +2793,11 @@ "change_CO2e_pct": -0.7936588445629238, "change_CO2e_t": -26027045.49530623, "change_cost_energy": -10670.571293437026, - "change_energy_MWh": -58733266.42841926, - "change_energy_pct": -0.18598506874939594, + "change_energy_MWh": -82647565.16712064, + "change_energy_pct": -0.26171221224875457, "cost_climate_saved": 109118388239.07138, "cost_fuel": 1251.6166666666668, - "energy": 257062333.84935853 + "energy": 233148035.11065716 }, "s_gas": { "CO2e_combustion_based": 0.0, @@ -3006,10 +3006,10 @@ "CO2e_total_2021_estimated": 0.0, "change_CO2e_pct": 0.0, "change_CO2e_t": 0.0, - "change_energy_MWh": -3468664.5766447783, - "change_energy_pct": -0.024759072088539252, + "change_energy_MWh": -27382963.31534612, + "change_energy_pct": -0.19545757387077303, "cost_climate_saved": 0.0, - "energy": 136628046.81224412 + "energy": 112713748.07354277 }, "rb": { "cost_wage": 50771709339.87837, @@ -3024,11 +3024,11 @@ "CO2e_total_2021_estimated": 118619519.25277779, "change_CO2e_pct": -0.8276664324411527, "change_CO2e_t": -98177394.31783122, - "change_energy_MWh": -329370626.4583546, - "change_energy_pct": -0.34301845801612335, + "change_energy_MWh": -353284925.19705594, + "change_energy_pct": -0.367923671835861, "cost_climate_saved": 411608725677.5074, "demand_emplo_com": 4264.521745361684, - "energy": 630841918.2638677 + "energy": 606927619.5251664 } }, "i30": { @@ -4529,7 +4529,7 @@ }, "f30": { "d": { - "energy": 351148118.18880534 + "energy": 349146159.21810853 }, "d_r": { "energy": 63018894.81426969 @@ -4547,7 +4547,7 @@ "energy": 12153296.64321901 }, "d_e_hydrogen_reconv": { - "energy": 81898224.88055027 + "energy": 79896265.90985346 }, "p_petrol": { "cost_wage": 159283801.7402517, @@ -4688,11 +4688,11 @@ "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_reconv": { - "cost_wage": 556774888.5930959, - "demand_emplo": 11797.317195615084, - "demand_emplo_new": 11797.317195615084, - "invest": 28384602163.569595, - "invest_pa": 2183430935.6591997, + "cost_wage": 543164819.6996201, + "demand_emplo": 11508.937990517976, + "demand_emplo_new": 11508.937990517976, + "invest": 27690755514.098278, + "invest_pa": 2130058116.4690983, "CO2e_total_2021_estimated": 0, "change_CO2e_pct": 0, "change_CO2e_t": 0.0, @@ -4700,66 +4700,66 @@ "CO2e_production_based": 0.0, "CO2e_production_based_per_MWh": 0, "CO2e_total": 0.0, - "change_energy_MWh": 81898224.88055027, - "demand_electricity": 109197633.17406702, - "energy": 81898224.88055027, + "change_energy_MWh": 79896265.90985346, + "demand_electricity": 106528354.54647128, + "energy": 79896265.90985346, "full_load_hour": 2300.0, - "invest_outside": 28384602163.569595, - "invest_pa_outside": 2183430935.6591997, + "invest_outside": 27690755514.098278, + "invest_pa_outside": 2130058116.4690983, "invest_per_x": 597857.1428571428, "pct_of_wage": 0.255, - "power_to_be_installed": 47477.23181481175, + "power_to_be_installed": 46316.67588977012, "ratio_wage_to_emplo": 47195.042683097665 }, "p_hydrogen_total": { - "energy": 124883650.16168305 + "energy": 122881691.19098625 }, "p_efuels": { "energy": 89834228.60310653, "change_CO2e_t": -35613790.62204309 }, "f": { - "cost_wage": 4717982962.971487, - "demand_emplo": 99967.76556918287, - "demand_emplo_new": 99967.76556918287, - "invest": 240524621641.68365, - "invest_pa": 18501893972.437202, + "cost_wage": 4704372894.078011, + "demand_emplo": 99679.38636408575, + "demand_emplo_new": 99679.38636408575, + "invest": 239830774992.21228, + "invest_pa": 18448521153.2471, "CO2e_production_based": -50299869.109568805, "CO2e_total": -50299869.109568805, "CO2e_total_2021_estimated": 12244324.089892853, "change_CO2e_pct": -5.108015170154562, "change_CO2e_t": -62544193.199461654, - "change_energy_MWh": -494330073.3251207, - "change_energy_pct": -0.584675132116614, + "change_energy_MWh": -496332032.2958175, + "change_energy_pct": -0.5870429743516835, "cost_climate_saved": 262216529988.74298, - "invest_outside": 153006169541.7954, - "invest_pa_outside": 11769705349.368877 + "invest_outside": 152312322892.32407, + "invest_pa_outside": 11716332530.178776 }, "p": { - "cost_wage": 4717982962.971487, - "demand_emplo": 99967.76556918287, - "demand_emplo_new": 99967.76556918287, - "invest": 240524621641.68365, - "invest_pa": 18501893972.437202, - "change_energy_MWh": -494330073.3251207, - "change_energy_pct": -0.584675132116614, + "cost_wage": 4704372894.078011, + "demand_emplo": 99679.38636408575, + "demand_emplo_new": 99679.38636408575, + "invest": 239830774992.21228, + "invest_pa": 18448521153.2471, + "change_energy_MWh": -496332032.2958175, + "change_energy_pct": -0.5870429743516835, "CO2e_total_2021_estimated": 12244324.089892853, "change_CO2e_pct": -5.108015170154562, "change_CO2e_t": -62544193.199461654, "cost_climate_saved": 262216529988.74298, - "energy": 351148118.18880534, + "energy": 349146159.21810853, "CO2e_production_based": -50299869.109568805, "CO2e_total": -50299869.109568805, - "demand_electricity": 587581478.0091863, - "invest_outside": 153006169541.7954, - "invest_pa_outside": 11769705349.368877 + "demand_electricity": 584912199.3815906, + "invest_outside": 152312322892.32407, + "invest_pa_outside": 11716332530.178776 } }, "e30": { "e": { "energy": null, - "change_energy_MWh": 623794675.3709469, - "change_energy_pct": 1.2176888020027956, + "change_energy_MWh": 622648752.8412969, + "change_energy_pct": 1.2154518848128761, "cost_fuel_per_MWh": null, "cost_fuel": null, "pet_sites": null, @@ -4848,23 +4848,23 @@ "cost_mro": 2050.073136341438 }, "d": { - "energy": 1128050549.8428173, - "change_energy_MWh": 615772967.6354754, - "change_energy_pct": 1.202029893602184 + "energy": 1100475948.3059576, + "change_energy_MWh": 588198366.0986156, + "change_energy_pct": 1.1482024326813995 }, "d_r": { "energy": 114847746.83726408, "change_energy_MWh": -11752253.162735924, "change_energy_pct": -0.09282980381307997, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 9805.53680371249 + "cost_fuel": 9780.78834927688 }, "d_b": { - "energy": 136628046.81224412, - "change_energy_MWh": -3468664.5766447783, - "change_energy_pct": -0.024759072088539252, + "energy": 112713748.07354277, + "change_energy_MWh": -27382963.31534612, + "change_energy_pct": -0.19545757387077303, "cost_fuel_per_MWh": 215.6, - "cost_fuel": 8416.992069622775 + "cost_fuel": 6926.222467429467 }, "d_h": { "energy": 12427544.919239989, @@ -4876,21 +4876,21 @@ "change_energy_MWh": -69994811.11111107, "change_energy_pct": -0.3112559739019692, "cost_fuel_per_MWh": 153.0, - "cost_fuel": 6771.201341749036 + "cost_fuel": 6754.111327073127 }, "d_t": { "energy": 111514071.51773661, "change_energy_MWh": 99655100.42150572, "change_energy_pct": 8.403351320518766, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 9520.91236015616 + "cost_fuel": 9496.882276903447 }, "d_a": { - "energy": 6561907.969731979, - "change_energy_MWh": 1311907.969731979, - "change_energy_pct": 0.2498872323299008, + "energy": 5570883.799169448, + "change_energy_MWh": 320883.7991694482, + "change_energy_pct": 0.06112072365132347, "cost_fuel_per_MWh": 298.8, - "cost_fuel": 560.2463424115183 + "cost_fuel": 474.433646794127 }, "d_w": { "energy": 3605953.7774141207, @@ -4898,8 +4898,8 @@ "change_energy_pct": null }, "d_f_hydrogen_reconv": { - "energy": 109197633.17406702, - "change_energy_MWh": 109197633.17406702, + "energy": 106528354.54647128, + "change_energy_MWh": 106528354.54647128, "change_energy_pct": null }, "d_f_wo_hydrogen": { @@ -4908,17 +4908,17 @@ "change_energy_pct": null }, "p": { - "energy": 1136072257.5782888, - "change_energy_MWh": 623794675.3709469, - "change_energy_pct": 1.2176888020027956, + "energy": 1134926335.0486388, + "change_energy_MWh": 622648752.8412969, + "change_energy_pct": 1.2154518848128761, "cost_fuel_per_MWh": null, "cost_fuel": 4024.028452311369, "pet_sites": null, "energy_installable": null, - "CO2e_combustion_based_per_MWh": 0.0033430929319398475, + "CO2e_combustion_based_per_MWh": 0.003346468415785025, "CO2e_combustion_based": 3797995.134482923, "cost_climate_saved": 1125123967898.5273, - "cost_mro": 24045.569787872846, + "cost_mro": 24009.759708821282, "CO2e_total": 3797995.134482923, "CO2e_total_2021_estimated": 272163878.95047027, "demand_electricity": null, @@ -4952,9 +4952,9 @@ "full_load_hour": null }, "p_fossil_and_renew": { - "energy": 324619239.74082315, - "change_energy_MWh": -187658342.46651882, - "change_energy_pct": -0.3663215978687214, + "energy": 323473317.2111732, + "change_energy_MWh": -188804264.9961688, + "change_energy_pct": -0.3685585150586409, "cost_fuel_per_MWh": null, "cost_fuel": 0.0, "pet_sites": null, @@ -4962,7 +4962,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 1141047062499.847, - "cost_mro": 9788.491761961419, + "cost_mro": 9752.681682909857, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 272163878.95047027, "demand_electricity": null, @@ -5104,9 +5104,9 @@ "cost_mro_per_MWh": 7.8 }, "p_renew": { - "energy": 324619239.74082315, - "change_energy_MWh": 143119292.3647619, - "change_energy_pct": 0.7885362747143058, + "energy": 323473317.2111732, + "change_energy_MWh": 141973369.83511192, + "change_energy_pct": 0.782222650130847, "cost_fuel_per_MWh": null, "cost_fuel": 0.0, "pet_sites": null, @@ -5114,7 +5114,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 15069786928.410967, - "cost_mro": 9788.491761961419, + "cost_mro": 9752.681682909857, "CO2e_total": 0.0, "CO2e_total_2021_estimated": 3594463.19103422, "demand_electricity": null, @@ -5491,7 +5491,7 @@ "invest_pa_outside": 0.0, "invest_per_x": 3206714.285714286, "pct_of_wage": 0.255, - "pct_x": 0.22911638608390203, + "pct_x": 0.22934772235711862, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 389492260.8030431, "cost_mro_per_MWh": 30.779465379983996, @@ -5567,7 +5567,7 @@ "invest_pa_outside": 0.0, "invest_per_x": 2900000.0, "pct_of_wage": 0.255, - "pct_x": 0.015504110848051134, + "pct_x": 0.015519765176772135, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 225035887.44690895, "cost_mro_per_MWh": 18.0, @@ -5620,8 +5620,8 @@ "full_load_hour": null }, "p_renew_reverse": { - "energy": 46712679.54141631, - "change_energy_MWh": 46712679.54141631, + "energy": 45566757.01176629, + "change_energy_MWh": 45566757.01176629, "change_energy_pct": null, "cost_fuel_per_MWh": null, "cost_fuel": null, @@ -5630,7 +5630,7 @@ "CO2e_combustion_based_per_MWh": 0.0, "CO2e_combustion_based": 0.0, "cost_climate_saved": 0, - "cost_mro": 1459.7712356692598, + "cost_mro": 1423.9611566176966, "CO2e_total": 0, "CO2e_total_2021_estimated": null, "demand_electricity": null, @@ -5646,7 +5646,7 @@ "change_CO2e_t": 0, "change_CO2e_pct": 0, "change_cost_energy": null, - "change_cost_mro": 1459.7712356692598, + "change_cost_mro": 1423.9611566176966, "invest": 44229355150.0, "invest_pa": 3402258088.4615383, "invest_com": null, @@ -5655,7 +5655,7 @@ "invest_pa_outside": 0, "invest_per_x": 700000.0, "pct_of_wage": 0.255, - "pct_x": 0.041117701123158754, + "pct_x": 0.04014952830380261, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 867575812.5576923, "cost_mro_per_MWh": 31.25, @@ -5743,7 +5743,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.41891928694278935, + "pct_x": 0.4193422650993338, "ratio_wage_to_emplo": null, "cost_wage": 7464083185.89022, "cost_mro_per_MWh": null, @@ -5787,7 +5787,7 @@ "invest_pa_outside": null, "invest_per_x": 701285.7142857143, "pct_of_wage": 0.32, - "pct_x": 0.12191074017022399, + "pct_x": 0.12203383209209871, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 1969849697.5788832, "cost_mro_per_MWh": 15.347519393477539, @@ -5963,7 +5963,7 @@ "invest_pa_outside": null, "invest_per_x": 1374571.4285714286, "pct_of_wage": 0.255, - "pct_x": 0.2246754295742321, + "pct_x": 0.22490228186292874, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 2604857907.518678, "cost_mro_per_MWh": 23.616677759761544, @@ -6007,7 +6007,7 @@ "invest_pa_outside": null, "invest_per_x": 3000000.0, "pct_of_wage": 0.255, - "pct_x": 0.04675977911170077, + "pct_x": 0.046806991941917855, "ratio_wage_to_emplo": 40531.8632135576, "cost_wage": 0.0, "cost_mro_per_MWh": 18.92, @@ -6095,7 +6095,7 @@ "invest_pa_outside": null, "invest_per_x": null, "pct_of_wage": null, - "pct_x": 0.023907306316165958, + "pct_x": 0.02393144525812624, "ratio_wage_to_emplo": null, "cost_wage": null, "cost_mro_per_MWh": 23.8, @@ -6104,7 +6104,7 @@ "full_load_hour": 5006.010311506282 }, "p_local_surplus": { - "energy": -316597532.00535166 + "energy": -289022930.4684919 } }, "h30": { @@ -7875,8 +7875,8 @@ "CO2e_total_2021_estimated": 70691851.00445549, "change_CO2e_pct": -0.6046770704782827, "change_CO2e_t": -42745741.372061394, - "change_energy_MWh": -9863750.852632888, - "change_energy_pct": -0.2378399401840482, + "change_energy_MWh": -10854775.023195416, + "change_energy_pct": -0.261736035388503, "cost_climate_saved": 179211520702.3674, "demand_emplo_com": 1707.166702528241, "invest_outside": 0, @@ -7935,7 +7935,7 @@ "change_CO2e_pct": -0.6127703895120267, "change_CO2e_t": -38925367.84805316, "cost_climate_saved": 163194604702.96286, - "energy": 31608471.369589336 + "energy": 30617447.19902681 }, "p_fermen": { "CO2e_total_2021_estimated": 25067600.300000004, @@ -8311,12 +8311,12 @@ "demand_emplo_new": 15291.787444184572, "invest": 45941037715.93324, "invest_pa": 3533925978.148711, - "change_energy_MWh": -9863750.852632888, - "change_energy_pct": -0.2378399401840482, - "energy": 31608471.369589336, + "change_energy_MWh": -10854775.023195416, + "change_energy_pct": -0.261736035388503, + "energy": 30617447.19902681, "demand_biomass": 5882820.440153334, "demand_ediesel": 11945547.982651165, - "demand_electricity": 6561907.969731979, + "demand_electricity": 5570883.799169448, "demand_emethan": 0.0, "demand_epetrol": 207748.66056784632, "demand_heatpump": 7010446.316485014 @@ -8351,13 +8351,13 @@ "ratio_wage_to_emplo": 42683.89377219951 }, "p_operation_elec_elcon": { - "change_energy_MWh": -808614.2070632465, - "change_energy_pct": -0.15402175372633267, - "energy": 4441385.7929367535, + "change_energy_MWh": -1799638.377625777, + "change_energy_pct": -0.3427882624049099, + "energy": 3450361.622374223, "demand_biomass": 0, - "demand_change": -0.15402175372633276, + "demand_change": -0.3427882624049099, "demand_ediesel": 0, - "demand_electricity": 4441385.7929367535, + "demand_electricity": 3450361.622374223, "demand_emethan": 0, "demand_heatpump": 0 }, @@ -8392,9 +8392,9 @@ "CO2e_combustion_based": 3347899.131547322, "CO2e_production_based": 0, "CO2e_total": 3347899.131547322, - "change_energy_MWh": -9863750.852632884, - "change_energy_pct": -0.2378399401840481, - "energy": 31608471.36958934 + "change_energy_MWh": -10854775.023195416, + "change_energy_pct": -0.261736035388503, + "energy": 30617447.19902681 }, "s_petrol": { "CO2e_total_2021_estimated": 90343.20000000001, @@ -8484,10 +8484,10 @@ "CO2e_combustion_based": 0.0, "CO2e_production_based": 0, "CO2e_total": 0.0, - "energy": 6561907.969731979, + "energy": 5570883.799169448, "CO2e_combustion_based_per_MWh": 0.0, - "change_energy_MWh": 1311907.969731979, - "change_energy_pct": 0.2498872323299008 + "change_energy_MWh": 320883.7991694482, + "change_energy_pct": 0.06112072365132347 }, "s_heatpump": { "cost_wage": 141946609.08985445, @@ -8725,27 +8725,27 @@ "CO2e_combustion_based_18": 786174714.8533759, "CO2e_total_18": 904706203.4989508, "pct_CO2e_total_18": 1, - "energy_30": 1808982824.3572953, + "energy_30": 1805834942.8569484, "pct_energy_30": null, "CO2e_production_based_30": -83333467.6306327, "CO2e_combustion_based_30": 77710552.1502681, - "CO2e_combustion_based_per_MWh": 0.04295814813934317, + "CO2e_combustion_based_per_MWh": 0.04303303159441856, "CO2e_total_30": -5622915.480364598, - "change_energy_MWh": -763682576.7681024, - "change_energy_pct": 0.7031551104803471, + "change_energy_MWh": -766830458.2684493, + "change_energy_pct": 0.701931522873902, "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": 368917594099.893, "invest_pa_com": 58213131307.85254, - "invest_pa_outside": 21254355706.80919, - "invest": 4770622569948.08, + "invest_pa_outside": 21200982887.619087, + "invest": 4769928723298.609, "invest_com": 756770707002.0829, - "invest_outside": 276306624188.51953, - "cost_wage": 90675918800.6885, - "demand_emplo": 2546438.815261442, - "demand_emplo_new": 1010095.7507512541, + "invest_outside": 275612777539.04816, + "cost_wage": 90662308731.79501, + "demand_emplo": 2546150.4360563452, + "demand_emplo_new": 1009807.3715461569, "demand_emplo_com": 19180.443057547647, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8758,27 +8758,27 @@ "CO2e_combustion_based_18": 333921412.27138937, "CO2e_total_18": 342396859.02663577, "pct_CO2e_total_18": 0.3784619335010814, - "energy_30": 1808982824.3572953, + "energy_30": 1805834942.8569484, "pct_energy_30": 1, "CO2e_production_based_30": -50299869.109568805, "CO2e_combustion_based_30": 4501784.694461635, "CO2e_combustion_based_per_MWh": null, "CO2e_total_30": -45798084.41510717, - "change_energy_MWh": -763682576.7681024, - "change_energy_pct": 0.7031551104803471, + "change_energy_MWh": -766830458.2684493, + "change_energy_pct": 0.701931522873902, "change_CO2e_t": -388194943.44174296, "change_CO2e_pct": -0.13375731467076465, "CO2e_total_2021_estimated": 342396859.02663577, "cost_climate_saved": 1627507300379.5073, - "invest_pa": 86241730653.14566, + "invest_pa": 86188357833.95557, "invest_pa_com": 3142646914.0904965, - "invest_pa_outside": 11769705349.368877, - "invest": 1121142498490.8936, + "invest_pa_outside": 11716332530.178776, + "invest": 1120448651841.4224, "invest_com": 40854409883.17646, - "invest_outside": 153006169541.7954, - "cost_wage": 18894948564.992943, - "demand_emplo": 439830.5606294698, - "demand_emplo_new": 234834.03698114742, + "invest_outside": 152312322892.32407, + "cost_wage": 18881338496.099464, + "demand_emplo": 439542.1814243727, + "demand_emplo_new": 234545.6577760503, "demand_emplo_com": 556.2000870535715, "invest_pct": null, "cost_climate_saved_pct": null, @@ -8791,14 +8791,14 @@ "CO2e_combustion_based_18": 452253302.5819865, "CO2e_total_18": 562309344.4723151, "pct_CO2e_total_18": 0.6215380664989186, - "energy_30": 1119053868.8128471, + "energy_30": 1094148545.9035833, "pct_energy_30": 1, "CO2e_production_based_30": -33033598.521063887, "CO2e_combustion_based_30": 73208767.45580646, "CO2e_combustion_based_per_MWh": null, "CO2e_total_30": 40175168.93474257, - "change_energy_MWh": -1460117365.6467948, - "change_energy_pct": 0.43388118394833847, + "change_energy_MWh": -1485022688.5560586, + "change_energy_pct": 0.42422485614175076, "change_CO2e_t": -522134175.5375725, "change_CO2e_pct": 0.07144673893414298, "CO2e_total_2021_estimated": 562309344.4723151, @@ -8825,7 +8825,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.3008312288540485, "energy_30": null, - "pct_energy_30": 0.6280171609600099, + "pct_energy_30": 0.6284773365018131, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8846,9 +8846,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.17852722319091097, + "invest_pct": 0.17855319224052071, "cost_climate_saved_pct": 0.29480094420893205, - "demand_emplo_new_pct": 0.12108870352438478 + "demand_emplo_new_pct": 0.12112328384638733 }, "h": { "energy_18": null, @@ -8858,7 +8858,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.06409667112041623, "energy_30": null, - "pct_energy_30": 0.17786926678229717, + "pct_energy_30": 0.17817932356605753, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8879,9 +8879,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.006064591386194417, + "invest_pct": 0.006065473557953748, "cost_climate_saved_pct": 0.06292764367520527, - "demand_emplo_new_pct": 0.01242960037072453 + "demand_emplo_new_pct": 0.012433149996500283 }, "f": { "energy_18": null, @@ -8891,7 +8891,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.013534033526616635, "energy_30": null, - "pct_energy_30": 0.19411357225769296, + "pct_energy_30": 0.19334333993212946, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8912,9 +8912,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0504178685517562, + "invest_pct": 0.05027973978327271, "cost_climate_saved_pct": 0.06870503414148481, - "demand_emplo_new_pct": 0.09896860321888523 + "demand_emplo_new_pct": 0.09871128808602635 }, "rb": { "energy_18": null, @@ -8924,7 +8924,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.13111385640334602, "energy_30": null, - "pct_energy_30": 0.5637279275331928, + "pct_energy_30": 0.5547031267349041, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8957,7 +8957,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.09486590703302596, "energy_30": null, - "pct_energy_30": 0.334013933405221, + "pct_energy_30": 0.34161685432377004, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -8978,9 +8978,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.306056399187269, + "invest_pct": 0.3061009189735056, "cost_climate_saved_pct": 0.07925743263427827, - "demand_emplo_new_pct": 0.45536838934487694 + "demand_emplo_new_pct": 0.4554984327351768 }, "b": { "energy_18": null, @@ -8990,7 +8990,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.036247949370320054, "energy_30": null, - "pct_energy_30": 0.22971399412797183, + "pct_energy_30": 0.21308627241113404, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9011,9 +9011,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.1101041394784217, + "invest_pct": 0.11012015552241347, "cost_climate_saved_pct": 0.028590808480880442, - "demand_emplo_new_pct": 0.16880451898896165 + "demand_emplo_new_pct": 0.16885272591869352 }, "t": { "energy_18": null, @@ -9023,7 +9023,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.2374867338028813, "energy_30": null, - "pct_energy_30": 0.17426303669264182, + "pct_energy_30": 0.1782296618974443, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9044,9 +9044,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.30839889121039854, + "invest_pct": 0.30844375174181937, "cost_climate_saved_pct": 0.21537082786923845, - "demand_emplo_new_pct": 0.10351284459135657 + "demand_emplo_new_pct": 0.103542405627136 }, "i": { "energy_18": null, @@ -9056,7 +9056,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.17206372897406638, "energy_30": null, - "pct_energy_30": 0.23054100181404802, + "pct_energy_30": 0.23578864219660903, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9077,9 +9077,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.02775328643283659, + "invest_pct": 0.027757323500457575, "cost_climate_saved_pct": 0.14859229862706885, - "demand_emplo_new_pct": 0.017765071260849814 + "demand_emplo_new_pct": 0.017770144582032698 }, "a": { "energy_18": null, @@ -9089,7 +9089,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.07813790900411072, "energy_30": null, - "pct_energy_30": 0.02824571028302803, + "pct_energy_30": 0.027982898038530893, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9110,9 +9110,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.011537072271657985, + "invest_pct": 0.011538750485192139, "cost_climate_saved_pct": 0.04695635949774849, - "demand_emplo_new_pct": 0.018535110156617098 + "demand_emplo_new_pct": 0.018540403384299887 }, "l": { "energy_18": null, @@ -9143,9 +9143,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 0.0011280416028852907, + "invest_pct": 0.0011282056908480317, "cost_climate_saved_pct": 0.04811032238728562, - "demand_emplo_new_pct": 0.003501760442425424 + "demand_emplo_new_pct": 0.0035027604696794153 }, "w": { "energy_18": null, @@ -9155,7 +9155,7 @@ "CO2e_total_18": null, "pct_CO2e_total_18": 0.010753148328568172, "energy_30": null, - "pct_energy_30": 0.0032223236770893894, + "pct_energy_30": 0.003295671132511726, "CO2e_production_based_30": null, "CO2e_combustion_based_30": null, "CO2e_combustion_based_per_MWh": null, @@ -9176,9 +9176,9 @@ "demand_emplo": null, "demand_emplo_new": null, "demand_emplo_com": null, - "invest_pct": 1.2486687669323693e-05, + "invest_pct": 1.2488504016465324e-05, "cost_climate_saved_pct": 0.00675766603798, - "demand_emplo_new_pct": 2.5398100917852508e-05 + "demand_emplo_new_pct": 2.5405354067671027e-05 }, "CO2e_per_capita_nat": 10.089278972085655, "CO2e_per_capita_com": 10.897552154571146,