calculation RM 1 - 4; goal seek RM-1 RM-2 RM-3   RM-4 RM-5
Constant annual reduction rate RR_t. Scenario 2 assumes an exponential increase of annual reduction rates. The start value (RR20) can be entered. This start value is escalated annually. Goal Seek then determines the escalation rate (ERRR) which adheres to the budget. Scenario 3 assumes a linear increase of annual reduction rates. For the year 2020, a start value (RR20) can be set. Goal Seek determines the constant negative adaptation amount (A) which ad-heres to the budget. Quadratic formula for annual reduction rates (RR_t; see formula below) Radical formula for annual reduction rates (RR_t; see formula below)
                correctin factor 0,5
definition of free paramters cumulative budget 2020 - 2100 in Mill. t cumulative budget 2020 - 2100 in Mill. t       21.875 cumulative budget 2020 - 2100 in Mill. t         21.875 cumulative budget 2020 - 2100 in Mill. t         21.875 cumulative budget 2020 - 2100 in Mill. t         21.875 cumulative budget 2020 - 2100 in Mill. t         21.875
scenario sum emissions 2020 - 2100 scenario sum emissions 2020 - 2100       21.875   scenario sum emissions 2020 - 2100         21.875 scenario sum emissions 2020 - 2100         21.875 scenario sum emissions 2020 - 2100         21.875 scenario sum emissions 2020 - 2100         21.875
E_min in Mill. t E_min in Mill. t -407,0   E_min in Mill. t             -407,0 E_min in Mill. t           -407,0 E_min in Mill. t             -407,0 E_min in Mill. t             -407,0
scenario emissions in year 2100 in Mill. t scenario emissions in year 2100 in Mill. t -407,0   scenario emissions in year 2100 in Mill. t         -407,0 scenario emissions in year 2100 in Mill. t         -407,0 scenario emissions in year 2100 in Mill. t         -407,0 scenario emissions in year 2100 in Mill. t         -407,0
sheet "goal seek" constant annual reduction rate RR_t; modifiable value goal seek     -9,01%   reduction rate 2020 (RR20); input value sheet "goal seek"       -1,40% reduction rate 2020 (RR20); input value sheet "goal seek"           -1,50% reduction rate 2020 (RR20); input value sheet "goal seek"     -1,70% reduction rate 2020 (RR20); input value sheet "goal seek"     -1,50%
escation rate on RR_t (ER_RR); modifiable value "goal seek"     16,49% annual deduction (A) to RR_t; modifiable value in goal seek           -0,74% Parameter a of the parabola; modifiable value in goal seek     -0,0006 Parameter a of the parabola; modifiable value in goal seek     -0,0259
    year CO2 emissions
in Mill. t
absolute
change
vs. prev. yearin
in Mill. t
relative
change
vs. prev.
year
relative
change
vs.
1990
relative
change
vs.
2019
relative
change
vs.
2013
  CO2 emissions
in Mill. t
absolute
change
vs. prev. yearin
in Mill. t
relative
change
vs. prev.
year
relative
change
vs.
1990
relative
change
vs.
2019
relative
change
vs.
2013
  CO2 emissions
in Mill. t
absolute
change
vs. prev. yearin
in Mill. t
relative
change
vs. prev.
year
relative
change
vs.
1990
relative
change
vs.
2019
relative
change
vs.
2013
  CO2 emissions
in Mill. t
absolute
change
vs. prev. yearin
in Mill. t
relative
change
vs. prev.
year
relative
change
vs.
1990
relative
change
vs.
2019
relative
change
vs.
2013
  CO2 emissions
in Mill. t
absolute
change
vs. prev. yearin
in Mill. t
relative
change
vs. prev.
year
relative
change
vs.
1990
relative
change
vs.
2019
relative
change
vs.
2013
 
    t see formula below
E
t
Et - Et-1 RRt const resp. actual         4.385,7        3.620,3   see formula below
E
t
Et - Et-1 RSt = RSt-1 * (1+ERRR) actual RRt         4.385,7        3.620,3   see formula below
E
t
Et - Et-1 RRt =
RR
t-1 + A
actual RRt        4.385,7         3.620,3   see formula below
E
t
Et - Et-1 see formula below actual RRt       4.385,7            3.620,3   see formula below
E
t
Et - Et-1 see formula below actual RRt       4.385,7            3.620,3  
1   2019 3.332,95     -24%   -8%   3.332,95       -24%   -8%   3.332,95       -24%   -8%   3.332,95       -24%   -8%   3.332,95       -24%   -8%  
2   2020 3.032,68 -300,27 -9,01% -31% -9% -16%   3.286,29 -46,66 -1,40% -1,40% -25% -1% -9%   3.282,96 -49,99 -1,50% -1,50% -25% -2% -9%   3.276,29 -56,66 -1,70% -1,70% -25% -2% -10%   3.282,96 -49,99 -1,50% -1,50% -25% -2% -9%  
3   2021 2.759,46 -273,22 -9,01% -37% -17% -24%   3.232,70 -53,60 -1,63% -1,63% -26% -3% -11%   3.209,51 -73,44 -2,24% -2,24% -27% -4% -11%   3.218,69 -57,60 -1,76% -1,76% -27% -3% -11%   3.173,54 -109,41 -3,33% -3,33% -28% -5% -12%  
4   2022 2.510,85 -248,61 -9,01% -43% -25% -31%   3.171,28 -61,42 -1,90% -1,90% -28% -5% -12%   3.114,06 -95,46 -2,97% -2,97% -29% -7% -14%   3.156,48 -62,21 -1,93% -1,93% -28% -5% -13%   3.025,20 -148,35 -4,67% -4,67% -31% -9% -16%  
5   2023 2.284,64 -226,21 -9,01% -48% -31% -37%   3.101,10 -70,18 -2,21% -2,21% -29% -7% -14%   2.998,48 -115,57 -3,71% -3,71% -32% -10% -17%   3.086,29 -70,19 -2,22% -2,22% -30% -7% -15%   2.855,84 -169,36 -5,60% -5,60% -35% -14% -21%  
6   2024 2.078,81 -205,83 -9,01% -53% -38% -43%   3.021,15 -79,95 -2,58% -2,58% -31% -9% -17%   2.865,10 -133,39 -4,45% -4,45% -35% -14% -21%   3.005,10 -81,20 -2,63% -2,63% -31% -10% -17%   2.674,52 -181,32 -6,35% -6,35% -39% -20% -26%  
7   2025 1.891,53 -187,29 -9,01% -57% -43% -48%   2.930,42 -90,73 -3,00% -3,00% -33% -12% -19%   2.716,53 -148,57 -5,19% -5,19% -38% -18% -25%   2.910,31 -94,79 -3,15% -3,15% -34% -13% -20%   2.487,35 -187,17 -7,00% -7,00% -43% -25% -31%  
8   2026 1.721,12 -170,41 -9,01% -61% -48% -52%   2.827,90 -102,52 -3,50% -3,50% -36% -15% -22%   2.555,64 -160,89 -5,92% -5,92% -42% -23% -29%   2.799,88 -110,43 -3,79% -3,79% -36% -16% -23%   2.298,84 -188,51 -7,58% -7,58% -48% -31% -37%  
9   2027 1.566,06 -155,06 -9,01% -64% -53% -57%   2.712,65 -115,25 -4,08% -4,08% -38% -19% -25%   2.385,44 -170,20 -6,66% -6,66% -46% -28% -34%   2.672,46 -127,41 -4,55% -4,55% -39% -20% -26%   2.112,45 -186,39 -8,11% -8,11% -52% -37% -42%  
10   2028 1.424,97 -141,09 -9,01% -68% -57% -61%   2.583,87 -128,78 -4,75% -4,75% -41% -22% -29%   2.208,99 -176,45 -7,40% -7,40% -50% -34% -39%   2.527,53 -144,94 -5,42% -5,42% -42% -24% -30%   1.930,81 -181,64 -8,60% -8,60% -56% -42% -47%  
11   2029 1.296,59 -128,38 -9,01% -70% -61% -64%   2.440,97 -142,90 -5,53% -5,53% -44% -27% -33%   2.029,31 -179,68 -8,13% -8,13% -54% -39% -44%   2.365,46 -162,07 -6,41% -6,41% -46% -29% -35%   1.755,94 -174,87 -9,06% -9,06% -60% -47% -51%  
12   2030 1.179,77 -116,81 -9,01% -73% -65% -67%   2.283,72 -157,25 -6,44% -6,44% -48% -31% -37%   1.849,29 -180,02 -8,87% -8,87% -58% -45% -49%   2.187,63 -177,83 -7,52% -7,52% -50% -34% -40%   1.589,32 -166,62 -9,49% -9,49% -64% -52% -56%  
13   2031 1.073,49 -106,29 -9,01% -76% -68% -70%   2.112,33 -171,39 -7,50% -7,50% -52% -37% -42%   1.671,61 -177,68 -9,61% -9,61% -62% -50% -54%   1.996,44 -191,19 -8,74% -8,74% -54% -40% -45%   1.432,00 -157,32 -9,90% -9,90% -67% -57% -60%  
14   2032 976,77 -96,71 -9,01% -78% -71% -73%   1.927,67 -184,67 -8,74% -8,74% -56% -42% -47%   1.498,68 -172,93 -10,35% -10,35% -66% -55% -59%   1.795,25 -201,19 -10,08% -10,08% -59% -46% -50%   1.284,65 -147,35 -10,29% -10,29% -71% -61% -65%  
15   2033 888,77 -88,00 -9,01% -80% -73% -75%   1.731,36 -196,31 -10,18% -10,18% -61% -48% -52%   1.332,59 -166,09 -11,08% -11,08% -70% -60% -63%   1.588,23 -207,03 -11,53% -11,53% -64% -52% -56%   1.147,66 -136,99 -10,66% -10,66% -74% -66% -68%  
16   2034 808,70 -80,07 -9,01% -82% -76% -78%   1.525,96 -205,40 -11,86% -11,86% -65% -54% -58%   1.175,08 -157,50 -11,82% -11,82% -73% -65% -68%   1.380,13 -208,10 -13,10% -13,10% -69% -59% -62%   1.021,15 -126,51 -11,02% -11,02% -77% -69% -72%  
17   2035 735,84 -72,86 -9,01% -83% -78% -80%   1.315,08 -210,88 -13,82% -13,82% -70% -61% -64%   1.027,53 -147,55 -12,56% -12,56% -77% -69% -72%   1.176,01 -204,12 -14,79% -14,79% -73% -65% -68%   905,04 -116,10 -11,37% -11,37% -79% -73% -75%  
18   2036 669,55 -66,29 -9,01% -85% -80% -82%   1.103,37 -211,71 -16,10% -16,10% -75% -67% -70%   890,94 -136,60 -13,29% -13,29% -80% -73% -75%   980,87 -195,14 -16,59% -16,59% -78% -71% -73%   799,11 -105,93 -11,70% -11,70% -82% -76% -78%  
19   2037 609,23 -60,32 -9,01% -86% -82% -83%   896,45 -206,92 -18,75% -18,75% -80% -73% -75%   765,93 -125,01 -14,03% -14,03% -83% -77% -79%   799,28 -181,59 -18,51% -18,51% -82% -76% -78%   702,99 -96,12 -12,03% -12,03% -84% -79% -81%  
20   2038 554,34 -54,89 -9,01% -87% -83% -85%   700,61 -195,84 -21,85% -21,85% -84% -79% -81%   652,82 -113,11 -14,77% -14,77% -85% -80% -82%   635,04 -164,25 -20,55% -20,55% -86% -81% -82%   616,22 -86,77 -12,34% -12,34% -86% -82% -83%  
21   2039 504,40 -49,94 -9,01% -88% -85% -86%   522,32 -178,30 -25,45% -25,45% -88% -84% -86%   551,60 -101,22 -15,51% -15,51% -87% -83% -85%   490,87 -144,16 -22,70% -22,70% -89% -85% -86%   538,28 -77,94 -12,65% -12,65% -88% -84% -85%  
22   2040 458,96 -45,44 -9,01% -90% -86% -87%   367,48 -154,84 -29,65% -29,65% -92% -89% -90%   462,01 -89,59 -16,24% -16,24% -89% -86% -87%   368,30 -122,57 -24,97% -24,97% -92% -89% -90%   468,60 -69,68 -12,95% -12,95% -89% -86% -87%  
23   2041 417,61 -41,35 -9,01% -90% -87% -88%   240,57 -126,90 -34,53% -34,53% -95% -93% -93%   383,56 -78,45 -16,98% -16,98% -91% -88% -89%   267,55 -100,75 -27,36% -27,36% -94% -92% -93%   406,57 -62,02 -13,24% -13,24% -91% -88% -89%  
24   2042 379,99 -37,62 -9,01% -91% -89% -90%   143,79 -96,78 -40,23% -40,23% -97% -96% -96%   315,61 -67,95 -17,72% -17,72% -93% -91% -91%   187,66 -79,88 -29,86% -29,86% -96% -94% -95%   351,61 -54,96 -13,52% -13,52% -92% -89% -90%  
25   2043 345,75 -34,23 -9,01% -92% -90% -90%   47,01 -96,78 -46,86% -67,30% -99% -99% -99%   257,37 -58,24 -18,45% -18,45% -94% -92% -93%   126,72 -60,94 -32,48% -32,48% -97% -96% -96%   303,11 -48,50 -13,79% -13,79% -93% -91% -92%  
26   2044 314,60 -31,15 -9,01% -93% -91% -91%   -49,76 -96,78 -54,59% -101% -101% -101%   207,98 -49,39 -19,19% -19,19% -95% -94% -94%   65,77 -60,94 -35,21% -48,09% -99% -98% -98%   260,48 -42,63 -14,06% -14,06% -94% -92% -93%  
27   2045 286,26 -28,34 -9,01% -93% -91% -92%   -146,54 -96,78 -63,59% -103% -104% -104%   166,53 -41,45 -19,93% -19,93% -96% -95% -95%   4,83 -60,94 -38,06% -92,66% -100% -100% -100%   223,15 -37,32 -14,33% -14,33% -95% -93% -94%  
28   2046 260,47 -25,79 -9,01% -94% -92% -93%   -243,32 -96,78 -74,08% -106% -107% -107%   125,09 -41,45 -20,66% -24,89% -97% -96% -97%   -56,11 -60,94 -41,03% -101% -102% -102%   190,60 -32,55 -14,59% -14,59% -96% -94% -95%  
29   2047 237,00 -23,47 -9,01% -95% -93% -93%   -340,10 -96,78 -86,30% -108% -110% -109%   83,64 -41,45 -21,40% -33,13% -98% -97% -98%   -117,06 -60,94 -44,11% -103% -104% -103%   162,31 -28,29 -14,84% -14,84% -96% -95% -96%  
30   2048 215,65 -21,35 -9,01% -95% -94% -94%   -407,00 -66,90 -100,53% -109% -112% -111%   42,20 -41,45 -22,14% -49,55% -99% -99% -99%   -178,00 -60,94 -47,31% -104% -105% -105%   134,02 -28,29 -15,09% -17,43% -97% -96% -96%  
31   2049 196,22 -19,43 -9,01% -96% -94% -95%   -407,00 0,00 -117,10% -109% -112% -111%   0,75 -41,45 -22,88% -98,22% -100% -100% -100%   -238,95 -60,94 -50,63% -105% -107% -107%   105,73 -28,29 -15,34% -21,11% -98% -97% -97%  
32   2050 178,54 -17,68 -9,01% -96% -95% -95%   -407,00 0,00 -136,42% -109% -112% -111%   -40,69 -41,45 -23,61% -101% -101% -101%   -299,89 -60,94 -54,06% -107% -109% -108%   77,44 -28,29 -15,58% -26,76% -98% -98% -98%  
33   2051 162,46 -16,09 -9,01% -96% -95% -96%   -407,00 0,00 -158,91% -109% -112% -111%   -82,14 -41,45 -24,35% -102% -102% -102%   -360,84 -60,94 -57,61% -108% -111% -110%   49,15 -28,29 -15,81% -36,53% -99% -99% -99%  
34   2052 146,37 -16,09 -9,90% -97% -96% -96%   -407,00 0,00 -185,12% -109% -112% -111%   -123,58 -41,45 -25,09% -103% -104% -103%   -407,00 -46,16 -61,27% -109% -112% -111%   20,86 -28,29 -16,05% -57,56% -100% -99% -99%  
35   2053 130,29 -16,09 -10,99% -97% -96% -96%   -407,00 0,00 -215,64% -109% -112% -111%   -165,03 -41,45 -25,82% -104% -105% -105%   -407,00 0,00 -65,05% -109% -112% -111%   -7,43 -28,29 -16,28% -100% -100% -100%  
36   2054 114,20 -16,09 -12,35% -97% -97% -97%   -407,00 0,00 -251,21% -109% -112% -111%   -206,47 -41,45 -26,56% -105% -106% -106%   -407,00 0,00 -68,95% -109% -112% -111%   -35,72 -28,29 -16,50% -101% -101% -101%  
37   2055 98,12 -16,09 -14,09% -98% -97% -97%   -407,00 0,00 -292,63% -109% -112% -111%   -247,92 -41,45 -27,30% -106% -107% -107%   -407,00 0,00 -72,97% -109% -112% -111%   -64,01 -28,29 -16,72% -101% -102% -102%  
38   2056 82,03 -16,09 -16,39% -98% -98% -98%   -407,00 0,00 -340,89% -109% -112% -111%   -289,36 -41,45 -28,04% -107% -109% -108%   -407,00 0,00 -77,10% -109% -112% -111%   -92,30 -28,29 -16,94% -102% -103% -103%  
39   2057 65,95 -16,09 -19,61% -98% -98% -98%   -407,00 0,00 -397,10% -109% -112% -111%   -330,81 -41,45 -28,77% -108% -110% -109%   -407,00 0,00 -81,34% -109% -112% -111%   -120,59 -28,29 -17,16% -103% -104% -103%  
40   2058 49,86 -16,09 -24,39% -99% -99% -99%   -407,00 0,00 -462,59% -109% -112% -111%   -372,25 -41,45 -29,51% -108% -111% -110%   -407,00 0,00 -85,71% -109% -112% -111%   -148,88 -28,29 -17,37% -103% -104% -104%  
41   2059 33,77 -16,09 -32,26% -99% -99% -99%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 -34,75 -30,25% -109% -112% -111%   -407,00 0,00 -90,19% -109% -112% -111%   -177,17 -28,29 -17,58% -104% -105% -105%  
42   2060 17,69 -16,09 -47,63% -100% -99% -100%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -30,98% -109% -112% -111%   -407,00 0,00 -94,78% -109% -112% -111%   -205,46 -28,29 -17,79% -105% -106% -106%  
43   2061 1,60 -16,09 -90,93% -100% -100% -100%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -31,72% -109% -112% -111%   -407,00 0,00 -99,50% -109% -112% -111%   -233,75 -28,29 -18,00% -105% -107% -106%  
44   2062 -14,48 -16,09 -100% -100% -100%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -32,46% -109% -112% -111%   -407,00 0,00 -104,32% -109% -112% -111%   -262,04 -28,29 -18,20% -106% -108% -107%  
45   2063 -30,57 -16,09 -101% -101% -101%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -33,20% -109% -112% -111%   -407,00 0,00 -109,27% -109% -112% -111%   -290,33 -28,29 -18,40% -107% -109% -108%  
46   2064 -46,65 -16,09 -101% -101% -101%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -33,93% -109% -112% -111%   -407,00 0,00 -114,33% -109% -112% -111%   -318,62 -28,29 -18,60% -107% -110% -109%  
47   2065 -62,74 -16,09 -101% -102% -102%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -34,67% -109% -112% -111%   -407,00 0,00 -119,51% -109% -112% -111%   -346,91 -28,29 -18,79% -108% -110% -110%  
48   2066 -78,82 -16,09 -102% -102% -102%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -35,41% -109% -112% -111%   -407,00 0,00 -124,80% -109% -112% -111%   -375,20 -28,29 -18,98% -109% -111% -110%  
49   2067 -94,91 -16,09 -102% -103% -103%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -36,14% -109% -112% -111%   -407,00 0,00 -130,21% -109% -112% -111%   -403,49 -28,29 -19,17% -109% -112% -111%  
50   2068 -110,99 -16,09 -103% -103% -103%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -36,88% -109% -112% -111%   -407,00 0,00 -135,74% -109% -112% -111%   -407,00 -3,51 -19,36% -109% -112% -111%  
51   2069 -127,08 -16,09 -103% -104% -104%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -37,62% -109% -112% -111%   -407,00 0,00 -141,38% -109% -112% -111%   -407,00 0,00 -19,55% -109% -112% -111%  
52   2070 -143,17 -16,09 -103% -104% -104%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -38,36% -109% -112% -111%   -407,00 0,00 -147,14% -109% -112% -111%   -407,00 0,00 -19,74% -109% -112% -111%  
53   2071 -159,25 -16,09 -104% -105% -104%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -39,09% -109% -112% -111%   -407,00 0,00 -153,02% -109% -112% -111%   -407,00 0,00 -19,92% -109% -112% -111%  
54   2072 -175,34 -16,09 -104% -105% -105%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -39,83% -109% -112% -111%   -407,00 0,00 -159,01% -109% -112% -111%   -407,00 0,00 -20,10% -109% -112% -111%  
55   2073 -191,42 -16,09 -104% -106% -105%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -40,57% -109% -112% -111%   -407,00 0,00 -165,12% -109% -112% -111%   -407,00 0,00 -20,28% -109% -112% -111%  
56   2074 -207,51 -16,09 -105% -106% -106%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -41,30% -109% -112% -111%   -407,00 0,00 -171,34% -109% -112% -111%   -407,00 0,00 -20,46% -109% -112% -111%  
57   2075 -223,59 -16,09 -105% -107% -106%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -42,04% -109% -112% -111%   -407,00 0,00 -177,68% -109% -112% -111%   -407,00 0,00 -20,63% -109% -112% -111%  
58   2076 -239,68 -16,09 -105% -107% -107%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -42,78% -109% -112% -111%   -407,00 0,00 -184,14% -109% -112% -111%   -407,00 0,00 -20,81% -109% -112% -111%  
59   2077 -255,76 -16,09 -106% -108% -107%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -43,52% -109% -112% -111%   -407,00 0,00 -190,72% -109% -112% -111%   -407,00 0,00 -20,98% -109% -112% -111%  
60   2078 -271,85 -16,09 -106% -108% -108%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -44,25% -109% -112% -111%   -407,00 0,00 -197,41% -109% -112% -111%   -407,00 0,00 -21,15% -109% -112% -111%  
61   2079 -287,93 -16,09 -107% -109% -108%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -44,99% -109% -112% -111%   -407,00 0,00 -204,21% -109% -112% -111%   -407,00 0,00 -21,32% -109% -112% -111%  
62   2080 -304,02 -16,09 -107% -109% -108%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -45,73% -109% -112% -111%   -407,00 0,00 -211,14% -109% -112% -111%   -407,00 0,00 -21,49% -109% -112% -111%  
63   2081 -320,10 -16,09 -107% -110% -109%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -46,46% -109% -112% -111%   -407,00 0,00 -218,18% -109% -112% -111%   -407,00 0,00 -21,66% -109% -112% -111%  
64   2082 -336,19 -16,09 -108% -110% -109%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -47,20% -109% -112% -111%   -407,00 0,00 -225,33% -109% -112% -111%   -407,00 0,00 -21,83% -109% -112% -111%  
65   2083 -352,28 -16,09 -108% -111% -110%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -47,94% -109% -112% -111%   -407,00 0,00 -232,60% -109% -112% -111%   -407,00 0,00 -21,99% -109% -112% -111%  
66   2084 -368,36 -16,09 -108% -111% -110%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -48,67% -109% -112% -111%   -407,00 0,00 -239,99% -109% -112% -111%   -407,00 0,00 -22,15% -109% -112% -111%  
67   2085 -384,45 -16,09 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -49,41% -109% -112% -111%   -407,00 0,00 -247,50% -109% -112% -111%   -407,00 0,00 -22,32% -109% -112% -111%  
68   2086 -400,53 -16,09 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -50,15% -109% -112% -111%   -407,00 0,00 -255,12% -109% -112% -111%   -407,00 0,00 -22,48% -109% -112% -111%  
69   2087 -407,00 -6,47 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -50,89% -109% -112% -111%   -407,00 0,00 -262,86% -109% -112% -111%   -407,00 0,00 -22,64% -109% -112% -111%  
70   2088 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -51,62% -109% -112% -111%   -407,00 0,00 -270,71% -109% -112% -111%   -407,00 0,00 -22,79% -109% -112% -111%  
71   2089 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -52,36% -109% -112% -111%   -407,00 0,00 -278,68% -109% -112% -111%   -407,00 0,00 -22,95% -109% -112% -111%  
72   2090 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -53,10% -109% -112% -111%   -407,00 0,00 -286,77% -109% -112% -111%   -407,00 0,00 -23,11% -109% -112% -111%  
73   2091 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -53,83% -109% -112% -111%   -407,00 0,00 -294,97% -109% -112% -111%   -407,00 0,00 -23,26% -109% -112% -111%  
74   2092 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -54,57% -109% -112% -111%   -407,00 0,00 -303,29% -109% -112% -111%   -407,00 0,00 -23,42% -109% -112% -111%  
75   2093 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -55,31% -109% -112% -111%   -407,00 0,00 -311,72% -109% -112% -111%   -407,00 0,00 -23,57% -109% -112% -111%  
76   2094 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -56,05% -109% -112% -111%   -407,00 0,00 -320,28% -109% -112% -111%   -407,00 0,00 -23,72% -109% -112% -111%  
77   2095 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -56,78% -109% -112% -111%   -407,00 0,00 -328,94% -109% -112% -111%   -407,00 0,00 -23,87% -109% -112% -111%  
78   2096 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -57,52% -109% -112% -111%   -407,00 0,00 -337,73% -109% -112% -111%   -407,00 0,00 -24,02% -109% -112% -111%  
79   2097 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -58,26% -109% -112% -111%   -407,00 0,00 -346,63% -109% -112% -111%   -407,00 0,00 -24,17% -109% -112% -111%  
80   2098 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -58,99% -109% -112% -111%   -407,00 0,00 -355,65% -109% -112% -111%   -407,00 0,00 -24,32% -109% -112% -111%  
81   2099 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -59,73% -109% -112% -111%   -407,00 0,00 -364,78% -109% -112% -111%   -407,00 0,00 -24,46% -109% -112% -111%  
82   2100 -407,00 0,00 -109% -112% -111%   -407,00 0,00 -500,00% -109% -112% -111%   -407,00 0,00 -60,47% -109% -112% -111%   -407,00 0,00 -374,03% -109% -112% -111%   -407,00 0,00 -24,61% -109% -112% -111%  
  21.875             21.875               21.875               21.875               21.875              
-10.886  negative emissions in Mill. t   -22.351  negative emissions in Mill. t   -18.952  negative emissions in Mill. t   -21.194  negative emissions in Mill. t     -16.513  negative emissions in Mill. t    
In sheet "goal seek" input value TV (threshold):   183,3 Mill. t