|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
budget 2020 - 2100 |
39.74 |
Gt |
|
|
|
|
all
budgets are met |
Goal Seek is alright overall |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
E_i_t |
RM-1 const |
RM-2 exp |
RM-3 lin |
RM-4 quadr |
RM-5 rad |
RM-6 abs |
|
RR_i_t |
RM-1 const |
RM-2 exp |
RM-3 lin |
RM-4 quadr |
RM-5 rad |
RM-6 abs |
|
|
scope of the budget from
2020 on |
13.7 years |
|
|
|
|
sheet 'goal seek' |
|
|
|
|
|
|
|
2019 |
2019 |
2.89 |
2.89 |
2.89 |
2.89 |
2.89 |
2.89 |
|
|
|
|
|
|
|
|
|
|
country or global: |
EU |
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
2.59 |
2.59 |
2.59 |
2.59 |
2.59 |
2.59 |
|
2020 |
-10.4% |
-10.4% |
-10.4% |
-10.4% |
-10.4% |
-10.4% |
|
|
E_min as a % from E_2019 |
0.00% |
|
|
|
|
|
|
|
|
|
|
|
2021 |
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
2.79 |
|
2021 |
7.5% |
7.5% |
7.5% |
7.5% |
7.5% |
7.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
2.71 |
2.71 |
2.71 |
2.71 |
2.71 |
2.71 |
|
2022 |
-3.0% |
-3.0% |
-3.0% |
-3.0% |
-3.0% |
-3.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
2.45 |
2.45 |
2.45 |
2.45 |
2.45 |
2.45 |
|
2023 |
-9.4% |
-9.4% |
-9.4% |
-9.4% |
-9.4% |
-9.4% |
|
|
|
2024 |
2.39 |
2.39 |
2.39 |
2.39 |
2.39 |
2.39 |
|
2024 |
-2.6% |
-2.6% |
-2.6% |
-2.6% |
-2.6% |
-2.6% |
|
|
|
2025 |
2.20 |
2.30 |
2.30 |
2.30 |
2.30 |
2.29 |
|
2025 |
-8.0% |
-3.9% |
-3.9% |
-3.9% |
-3.9% |
-4.3% |
|
|
|
2026 |
2.02 |
2.20 |
2.19 |
2.21 |
2.18 |
2.19 |
|
2026 |
-8.0% |
-4.3% |
-4.4% |
-4.0% |
-5.1% |
-4.5% |
|
|
|
2027 |
1.86 |
2.10 |
2.09 |
2.11 |
2.05 |
2.08 |
|
2027 |
-8.0% |
-4.6% |
-5.0% |
-4.1% |
-5.9% |
-4.7% |
|
|
|
2028 |
1.72 |
1.99 |
1.97 |
2.02 |
1.92 |
1.98 |
|
2028 |
-8.0% |
-5.0% |
-5.5% |
-4.4% |
-6.5% |
-4.9% |
|
|
|
2029 |
1.58 |
1.89 |
1.85 |
1.93 |
1.78 |
1.88 |
|
2029 |
-8.0% |
-5.4% |
-6.0% |
-4.7% |
-7.0% |
-5.1% |
|
|
2030 |
2030 |
1.45 |
1.78 |
1.73 |
1.83 |
1.65 |
1.78 |
|
2030 |
-8.0% |
-5.8% |
-6.5% |
-5.1% |
-7.4% |
-5.4% |
|
|
|
2031 |
1.34 |
1.67 |
1.61 |
1.73 |
1.52 |
1.68 |
|
2031 |
-8.0% |
-6.3% |
-7.0% |
-5.6% |
-7.8% |
-5.7% |
|
|
|
2032 |
1.23 |
1.55 |
1.49 |
1.62 |
1.40 |
1.57 |
|
2032 |
-8.0% |
-6.8% |
-7.5% |
-6.2% |
-8.1% |
-6.1% |
|
|
|
2033 |
1.13 |
1.44 |
1.37 |
1.51 |
1.28 |
1.47 |
|
2033 |
-8.0% |
-7.3% |
-8.0% |
-6.9% |
-8.4% |
-6.5% |
|
|
|
2034 |
1.04 |
1.33 |
1.26 |
1.39 |
1.17 |
1.37 |
|
2034 |
-8.0% |
-7.9% |
-8.5% |
-7.7% |
-8.7% |
-6.9% |
|
|
|
2035 |
0.96 |
1.21 |
1.14 |
1.27 |
1.06 |
1.27 |
|
2035 |
-8.0% |
-8.6% |
-9.0% |
-8.6% |
-9.0% |
-7.5% |
|
|
|
2036 |
0.88 |
1.10 |
1.03 |
1.15 |
0.97 |
1.17 |
|
2036 |
-8.0% |
-9.2% |
-9.5% |
-9.6% |
-9.2% |
-8.1% |
|
|
|
2037 |
0.81 |
0.99 |
0.93 |
1.02 |
0.87 |
1.06 |
|
2037 |
-8.0% |
-10.0% |
-10.0% |
-10.7% |
-9.5% |
-8.8% |
|
|
|
2038 |
0.75 |
0.88 |
0.83 |
0.90 |
0.79 |
0.96 |
|
2038 |
-8.0% |
-10.8% |
-10.6% |
-11.9% |
-9.7% |
-9.6% |
|
|
|
2039 |
0.69 |
0.78 |
0.74 |
0.78 |
0.71 |
0.86 |
|
2039 |
-8.0% |
-11.7% |
-11.1% |
-13.2% |
-10.0% |
-10.6% |
|
|
2040 |
2040 |
0.63 |
0.68 |
0.65 |
0.67 |
0.64 |
0.76 |
|
2040 |
-8.0% |
-12.6% |
-11.6% |
-14.5% |
-10.2% |
-11.9% |
|
|
|
|
|
|
|
2041 |
0.58 |
0.59 |
0.57 |
0.56 |
0.57 |
0.66 |
|
2041 |
-8.0% |
-13.6% |
-12.1% |
-16.0% |
-10.4% |
-13.5% |
|
|
|
2042 |
0.54 |
0.50 |
0.50 |
0.46 |
0.51 |
0.55 |
|
2042 |
-8.0% |
-14.7% |
-12.6% |
-17.6% |
-10.6% |
-15.6% |
|
|
|
|
|
2043 |
0.49 |
0.42 |
0.44 |
0.37 |
0.46 |
0.45 |
|
2043 |
-8.0% |
-15.9% |
-13.1% |
-19.2% |
-10.8% |
-18.5% |
|
|
|
2044 |
0.45 |
0.35 |
0.38 |
0.30 |
0.41 |
0.35 |
|
2044 |
-8.0% |
-17.2% |
-13.6% |
-20.9% |
-11.0% |
-22.6% |
|
|
Reference
Values |
|
|
2045 |
0.42 |
0.28 |
0.32 |
0.23 |
0.36 |
0.25 |
|
2045 |
-8.0% |
-18.6% |
-14.1% |
-22.8% |
-11.2% |
-29.3% |
|
|
|
2046 |
0.39 |
0.23 |
0.28 |
0.17 |
0.32 |
0.14 |
|
2046 |
-8.0% |
-20.1% |
-14.6% |
-24.7% |
-11.4% |
-41.4% |
|
|
|
|
|
|
2047 |
0.35 |
0.18 |
0.23 |
0.13 |
0.28 |
0.04 |
|
2047 |
-8.0% |
-21.7% |
-15.1% |
-26.7% |
-11.5% |
-70.5% |
|
|
|
|
2048 |
0.33 |
0.14 |
0.20 |
0.09 |
0.25 |
0.00 |
|
2048 |
-8.0% |
-23.5% |
-15.6% |
-28.9% |
-11.7% |
#NV |
|
|
|
|
2049 |
0.30 |
0.10 |
0.17 |
0.05 |
0.22 |
0.00 |
|
2049 |
-8.0% |
-25.4% |
-16.2% |
#NV |
-11.9% |
#NV |
|
|
|
2050 |
2050 |
0.28 |
0.07 |
0.14 |
0.02 |
0.19 |
0.00 |
|
2050 |
-8.0% |
-27.4% |
-16.7% |
#NV |
-12.0% |
#NV |
|
|
|
|
2051 |
0.25 |
0.05 |
0.11 |
0.00 |
0.17 |
0.00 |
|
2051 |
-8.0% |
#NV |
-17.2% |
#NV |
-12.2% |
#NV |
|
|
|
|
|
2052 |
0.23 |
0.02 |
0.09 |
0.00 |
0.15 |
0.00 |
|
2052 |
-8.0% |
#NV |
-17.7% |
#NV |
-12.4% |
#NV |
|
|
|
|
2053 |
0.22 |
0.00 |
0.07 |
0.00 |
0.13 |
0.00 |
|
2053 |
-8.0% |
#NV |
#NV |
#NV |
-12.5% |
#NV |
|
|
|
|
2054 |
0.20 |
0.00 |
0.05 |
0.00 |
0.11 |
0.00 |
|
2054 |
-8.0% |
#NV |
#NV |
#NV |
-12.7% |
#NV |
|
|
|
|
2055 |
0.18 |
0.00 |
0.03 |
0.00 |
0.10 |
0.00 |
|
2055 |
-8.0% |
#NV |
#NV |
#NV |
-12.8% |
#NV |
|
|
|
|
2056 |
0.17 |
0.00 |
0.01 |
0.00 |
0.08 |
0.00 |
|
2056 |
-8.0% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2057 |
0.15 |
0.00 |
0.00 |
0.00 |
0.07 |
0.00 |
|
2057 |
-8.0% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2058 |
0.14 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
|
2058 |
-8.0% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2059 |
0.13 |
0.00 |
0.00 |
0.00 |
0.04 |
0.00 |
|
2059 |
-8.0% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2060 |
2060 |
0.12 |
0.00 |
0.00 |
0.00 |
0.03 |
0.00 |
|
2060 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2061 |
0.11 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
2061 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2062 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2062 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2063 |
0.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2063 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2064 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2064 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2065 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2065 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2066 |
0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2066 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2067 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2067 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2068 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2068 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2069 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2069 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2070 |
2070 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2070 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2071 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2071 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2072 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2072 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
|
|
2073 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2073 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2074 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2074 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2075 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2075 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2076 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2076 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2077 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2077 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2078 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2078 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2079 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2079 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2080 |
2080 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2080 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2081 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2081 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2082 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2082 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2083 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2083 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2084 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2084 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2085 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2085 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2086 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2086 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2087 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2087 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2088 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2088 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2089 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2089 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2090 |
2090 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2090 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2091 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2091 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2092 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2092 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2093 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2093 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2094 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2094 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2095 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2095 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2096 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2096 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2097 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2097 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2098 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2098 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2099 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2099 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
2100 |
2100 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
2100 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
RM-1 |
RM-2 |
RM-3 |
RM-4 |
RM-5 |
RM-6 |
|
|
|
|
|
|
|
|
|
|
1990 |
3.86 |
|
|
|
|
|
|
|
|
|
RR_90 |
2019 |
-25% |
-25% |
-25% |
-25% |
-25% |
-25% |
|
|
|
|
|
|
|
|
|
RR_90 |
2020 |
-33% |
-33% |
-33% |
-33% |
-33% |
-33% |
|
|
RR_90 |
2025 |
-43% |
-40% |
-40% |
-40% |
-40% |
-41% |
|
|
RR_90 |
2030 |
-62% |
-54% |
-55% |
-53% |
-57% |
-54% |
|
|
RR_90 |
2035 |
-75% |
-69% |
-70% |
-67% |
-72% |
-67% |
|
|
RR_90 |
2040 |
-84% |
-82% |
-83% |
-83% |
-83% |
-80% |
|
|
RR_90 |
2045 |
-89% |
-93% |
-92% |
-94% |
-91% |
-94% |
|
|
RR_90 |
2050 |
-93% |
-98% |
-96% |
-100% |
-95% |
-100% |
|
|
|
|
RM 1 - 6 |
|
|
|
Scope |
13.7 |
|
|
|
NE |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
2.89 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RR_19 |
2025 |
-24% |
-21% |
-21% |
-21% |
-21% |
-21% |
|
|
|
|
|
RR_19 |
2030 |
-50% |
-39% |
-40% |
-37% |
-43% |
-39% |
|
|
RR_19 |
2035 |
-67% |
-58% |
-61% |
-56% |
-63% |
-56% |
|
|
RR_19 |
2040 |
-78% |
-76% |
-77% |
-77% |
-78% |
-74% |
|
|
RR_19 |
2045 |
-86% |
-90% |
-89% |
-92% |
-88% |
-91% |
|
|
RR_19 |
2050 |
-90% |
-97% |
-95% |
-99% |
-93% |
-100% |
|
|
|
|
|
|
RM-1 |
RM-2 |
RM-3 |
RM-4 |
RM-5 |
RM-6 |
|
|
year
emissions neutrality |
2071 |
2053 |
2057 |
2051 |
2062 |
2048 |
|
|
|
budget 2030 - 2050 |
15.05 |
16.27 |
16.02 |
16.24 |
15.63 |
16.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|