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       21.403 cumulative budget 2020 - 2100 in Mill. t         21.403 cumulative budget 2020 - 2100 in Mill. t         21.403 cumulative budget 2020 - 2100 in Mill. t         21.403 cumulative budget 2020 - 2100 in Mill. t         21.403
scenario sum emissions 2020 - 2100 scenario sum emissions 2020 - 2100       21.403   scenario sum emissions 2020 - 2100         21.403 scenario sum emissions 2020 - 2100         21.403 scenario sum emissions 2020 - 2100         21.403 scenario sum emissions 2020 - 2100         21.403
E_min in Mill. t E_min in Mill. t -417,3   E_min in Mill. t             -417,3 E_min in Mill. t           -417,3 E_min in Mill. t             -417,3 E_min in Mill. t             -417,3
scenario emissions in year 2100 in Mill. t scenario emissions in year 2100 in Mill. t -417,3   scenario emissions in year 2100 in Mill. t         -417,3 scenario emissions in year 2100 in Mill. t         -417,3 scenario emissions in year 2100 in Mill. t         -417,3 scenario emissions in year 2100 in Mill. t         -417,3
sheet "goal seek" constant annual reduction rate RR_t; modifiable value goal seek     -9,54%   reduction rate 2020 (RR20); input value sheet "goal seek"       -1,50% reduction rate 2020 (RR20); input value sheet "goal seek"           -1,50% reduction rate 2020 (RR20); input value sheet "goal seek"     -1,50% reduction rate 2020 (RR20); input value sheet "goal seek"     -1,50%
escation rate on RR_t (ER_RR); modifiable value "goal seek"     16,95% annual deduction (A) to RR_t; modifiable value in goal seek           -0,82% Parameter a of the parabola; modifiable value in goal seek     -0,0007 Parameter a of the parabola; modifiable value in goal seek     -0,0285
    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         4.409,3        3.634,6   see formula below
E
t
Et - Et-1 RSt = RSt-1 * (1+ERRR) actual RRt         4.409,3        3.634,6   see formula below
E
t
Et - Et-1 RRt =
RR
t-1 + A
actual RRt        4.409,3         3.634,6   see formula below
E
t
Et - Et-1 see formula below actual RRt       4.409,3            3.634,6   see formula below
E
t
Et - Et-1 see formula below actual RRt       4.409,3            3.634,6  
1   2019 3.477,73     -21%   -4%   3.477,73       -21%   -4%   3.477,73       -21%   -4%   3.477,73       -21%   -4%   3.477,73       -21%   -4%  
2   2020 3.145,79 -331,94 -9,54% -29% -10% -13%   3.425,57 -52,17 -1,50% -1,50% -22% -2% -6%   3.425,57 -52,17 -1,50% -1,50% -22% -2% -6%   3.425,57 -52,17 -1,50% -1,50% -22% -2% -6%   3.425,57 -52,17 -1,50% -1,50% -22% -2% -6%  
3   2021 2.845,53 -300,26 -9,54% -35% -18% -22%   3.365,47 -60,09 -1,75% -1,75% -24% -3% -7%   3.345,97 -79,59 -2,32% -2,32% -24% -4% -8%   3.371,87 -53,70 -1,57% -1,57% -24% -3% -7%   3.305,22 -120,35 -3,51% -3,51% -25% -5% -9%  
4   2022 2.573,93 -271,60 -9,54% -42% -26% -29%   3.296,43 -69,04 -2,05% -2,05% -25% -5% -9%   3.240,68 -105,30 -3,15% -3,15% -27% -7% -11%   3.312,17 -59,70 -1,77% -1,77% -25% -5% -9%   3.140,39 -164,83 -4,99% -4,99% -29% -10% -14%  
5   2023 2.328,25 -245,68 -9,54% -47% -33% -36%   3.217,34 -79,09 -2,40% -2,40% -27% -7% -11%   3.112,01 -128,67 -3,97% -3,97% -29% -11% -14%   3.242,33 -69,84 -2,11% -2,11% -26% -7% -11%   2.951,92 -188,47 -6,00% -6,00% -33% -15% -19%  
6   2024 2.106,02 -222,23 -9,54% -52% -39% -42%   3.127,06 -90,28 -2,81% -2,81% -29% -10% -14%   2.962,82 -149,19 -4,79% -4,79% -33% -15% -18%   3.158,62 -83,71 -2,58% -2,58% -28% -9% -13%   2.750,41 -201,51 -6,83% -6,83% -38% -21% -24%  
7   2025 1.905,00 -201,02 -9,54% -57% -45% -48%   3.024,45 -102,62 -3,28% -3,28% -31% -13% -17%   2.796,38 -166,44 -5,62% -5,62% -37% -20% -23%   3.057,85 -100,77 -3,19% -3,19% -31% -12% -16%   2.543,04 -207,37 -7,54% -7,54% -42% -27% -30%  
8   2026 1.723,17 -181,83 -9,54% -61% -50% -53%   2.908,38 -116,07 -3,84% -3,84% -34% -16% -20%   2.616,27 -180,11 -6,44% -6,44% -41% -25% -28%   2.937,54 -120,30 -3,93% -3,93% -33% -16% -19%   2.335,10 -207,94 -8,18% -8,18% -47% -33% -36%  
9   2027 1.558,70 -164,47 -9,54% -65% -55% -57%   2.777,84 -130,53 -4,49% -4,49% -37% -20% -24%   2.426,21 -190,06 -7,26% -7,26% -45% -30% -33%   2.796,15 -141,39 -4,81% -4,81% -37% -20% -23%   2.130,57 -204,52 -8,76% -8,76% -52% -39% -41%  
10   2028 1.409,92 -148,78 -9,54% -68% -59% -61%   2.632,04 -145,81 -5,25% -5,25% -40% -24% -28%   2.229,98 -196,23 -8,09% -8,09% -49% -36% -39%   2.633,21 -162,94 -5,83% -5,83% -40% -24% -28%   1.932,49 -198,08 -9,30% -9,30% -56% -44% -47%  
11   2029 1.275,35 -134,58 -9,54% -71% -63% -65%   2.470,47 -161,57 -6,14% -6,14% -44% -29% -32%   2.031,26 -198,72 -8,91% -8,91% -54% -42% -44%   2.449,49 -183,72 -6,98% -6,98% -44% -30% -33%   1.743,10 -189,40 -9,80% -9,80% -60% -50% -52%  
12   2030 1.153,62 -121,73 -9,54% -74% -67% -68%   2.293,12 -177,35 -7,18% -7,18% -48% -34% -37%   1.833,51 -197,74 -9,73% -9,73% -58% -47% -50%   2.247,12 -202,37 -8,26% -8,26% -49% -35% -38%   1.563,99 -179,11 -10,28% -10,28% -65% -55% -57%  
13   2031 1.043,51 -110,11 -9,54% -76% -70% -71%   2.100,59 -192,52 -8,40% -8,40% -52% -40% -42%   1.639,92 -193,59 -10,56% -10,56% -63% -53% -55%   2.029,57 -217,56 -9,68% -9,68% -54% -42% -44%   1.396,24 -167,75 -10,73% -10,73% -68% -60% -62%  
14   2032 943,91 -99,60 -9,54% -79% -73% -74%   1.894,34 -206,25 -9,82% -9,82% -57% -46% -48%   1.453,27 -186,66 -11,38% -11,38% -67% -58% -60%   1.801,51 -228,06 -11,24% -11,24% -59% -48% -50%   1.240,49 -155,75 -11,15% -11,15% -72% -64% -66%  
15   2033 853,81 -90,09 -9,54% -81% -75% -77%   1.676,82 -217,52 -11,48% -11,48% -62% -52% -54%   1.275,89 -177,38 -12,21% -12,21% -71% -63% -65%   1.568,63 -232,88 -12,93% -12,93% -64% -55% -57%   1.097,02 -143,47 -11,57% -11,57% -75% -68% -70%  
16   2034 772,32 -81,50 -9,54% -82% -78% -79%   1.451,64 -225,18 -13,43% -13,43% -67% -58% -60%   1.109,66 -166,23 -13,03% -13,03% -75% -68% -69%   1.337,21 -231,42 -14,75% -14,75% -70% -62% -63%   965,81 -131,21 -11,96% -11,96% -78% -72% -73%  
17   2035 698,60 -73,72 -9,54% -84% -80% -81%   1.223,65 -227,98 -15,71% -15,71% -72% -65% -66%   955,94 -153,71 -13,85% -13,85% -78% -73% -74%   1.113,71 -223,50 -16,71% -16,71% -75% -68% -69%   846,61 -119,19 -12,34% -12,34% -81% -76% -77%  
18   2036 631,92 -66,68 -9,54% -86% -82% -83%   998,90 -224,75 -18,37% -18,37% -77% -71% -73%   815,65 -140,29 -14,68% -14,68% -82% -77% -78%   904,23 -209,49 -18,81% -18,81% -79% -74% -75%   739,02 -107,60 -12,71% -12,71% -83% -79% -80%  
19   2037 571,60 -60,32 -9,54% -87% -84% -84%   784,34 -214,57 -21,48% -21,48% -82% -77% -78%   689,23 -126,42 -15,50% -15,50% -84% -80% -81%   713,97 -190,26 -21,04% -21,04% -84% -79% -80%   642,47 -96,55 -13,06% -13,06% -85% -82% -82%  
20   2038 517,05 -54,56 -9,54% -88% -85% -86%   587,31 -197,03 -25,12% -25,12% -87% -83% -84%   576,73 -112,50 -16,32% -16,32% -87% -83% -84%   546,84 -167,12 -23,41% -23,41% -88% -84% -85%   556,31 -86,16 -13,41% -13,41% -87% -84% -85%  
21   2039 467,69 -49,35 -9,54% -89% -87% -87%   414,76 -172,54 -29,38% -29,38% -91% -88% -89%   477,84 -98,89 -17,15% -17,15% -89% -86% -87%   405,16 -141,68 -25,91% -25,91% -91% -88% -89%   479,84 -76,47 -13,75% -13,75% -89% -86% -87%  
22   2040 423,05 -44,64 -9,54% -90% -88% -88%   272,26 -142,50 -34,36% -34,36% -94% -92% -93%   391,97 -85,87 -17,97% -17,97% -91% -89% -89%   289,50 -115,66 -28,55% -28,55% -93% -92% -92%   412,32 -67,52 -14,07% -14,07% -91% -88% -89%  
23   2041 382,67 -40,38 -9,54% -91% -89% -89%   162,86 -109,40 -40,18% -40,18% -96% -95% -96%   318,31 -73,66 -18,79% -18,79% -93% -91% -91%   198,83 -90,67 -31,32% -31,32% -95% -94% -95%   352,98 -59,34 -14,39% -14,39% -92% -90% -90%  
24   2042 346,15 -36,53 -9,54% -92% -90% -90%   86,33 -76,53 -46,99% -46,99% -98% -98% -98%   255,86 -62,44 -19,62% -19,62% -94% -93% -93%   130,78 -68,05 -34,23% -34,23% -97% -96% -96%   301,09 -51,89 -14,70% -14,70% -93% -91% -92%  
25   2043 313,11 -33,04 -9,54% -93% -91% -91%   9,80 -76,53 -54,96% -88,65% -100% -100% -100%   203,56 -52,30 -20,44% -20,44% -95% -94% -94%   62,73 -68,05 -37,27% -52,04% -99% -98% -98%   255,91 -45,18 -15,00% -15,00% -94% -93% -93%  
26   2044 283,22 -29,89 -9,54% -94% -92% -92%   -66,73 -76,53 -64,27% -102% -102% -102%   160,28 -43,29 -21,26% -21,26% -96% -95% -96%   -5,33 -68,05 -40,45% -100% -100% -100%   216,75 -39,16 -15,30% -15,30% -95% -94% -94%  
27   2045 256,19 -27,03 -9,54% -94% -93% -93%   -143,26 -76,53 -75,16% -103% -104% -104%   124,88 -35,40 -22,09% -22,09% -97% -96% -97%   -73,38 -68,05 -43,76% -102% -102% -102%   182,96 -33,80 -15,59% -15,59% -96% -95% -95%  
28   2046 231,74 -24,45 -9,54% -95% -93% -94%   -219,80 -76,53 -87,90% -105% -106% -106%   89,48 -35,40 -22,91% -28,35% -98% -97% -98%   -141,43 -68,05 -47,21% -103% -104% -104%   153,91 -29,05 -15,88% -15,88% -97% -96% -96%  
29   2047 209,62 -22,12 -9,54% -95% -94% -94%   -296,33 -76,53 -102,80% -107% -109% -108%   54,07 -35,40 -23,73% -39,57% -99% -98% -99%   -209,49 -68,05 -50,79% -105% -106% -106%   129,04 -24,87 -16,16% -16,16% -97% -96% -96%  
30   2048 189,61 -20,01 -9,54% -96% -95% -95%   -372,86 -76,53 -120,23% -108% -111% -110%   18,67 -35,40 -24,56% -65,47% -100% -99% -99%   -277,54 -68,05 -54,51% -106% -108% -108%   104,18 -24,87 -16,43% -19,27% -98% -97% -97%  
31   2049 171,51 -18,10 -9,54% -96% -95% -95%   -417,30 -44,44 -140,60% -109% -112% -111%   -16,73 -35,40 -25,38% -100% -100% -100%   -345,59 -68,05 -58,37% -108% -110% -110%   79,31 -24,87 -16,70% -23,87% -98% -98% -98%  
32   2050 155,14 -16,37 -9,54% -96% -96% -96%   -417,30 0,00 -164,44% -109% -112% -111%   -52,13 -35,40 -26,20% -101% -101% -101%   -413,64 -68,05 -62,35% -109% -112% -111%   54,45 -24,87 -16,96% -31,35% -99% -98% -99%  
33   2051 140,33 -14,81 -9,54% -97% -96% -96%   -417,30 0,00 -192,31% -109% -112% -111%   -87,53 -35,40 -27,03% -102% -103% -102%   -417,30 -3,66 -66,48% -109% -112% -111%   29,58 -24,87 -17,22% -45,67% -99% -99% -99%  
34   2052 125,53 -14,81 -10,55% -97% -96% -97%   -417,30 0,00 -224,90% -109% -112% -111%   -122,93 -35,40 -27,85% -103% -104% -103%   -417,30 0,00 -70,74% -109% -112% -111%   4,71 -24,87 -17,48% -84,06% -100% -100% -100%  
35   2053 110,72 -14,81 -11,80% -97% -97% -97%   -417,30 0,00 -263,02% -109% -112% -111%   -158,33 -35,40 -28,68% -104% -105% -104%   -417,30 0,00 -75,13% -109% -112% -111%   -20,15 -24,87 -17,73% -100% -101% -101%  
36   2054 95,91 -14,81 -13,37% -98% -97% -97%   -417,30 0,00 -307,60% -109% -112% -111%   -193,74 -35,40 -29,50% -104% -106% -105%   -417,30 0,00 -79,66% -109% -112% -111%   -45,02 -24,87 -17,98% -101% -101% -101%  
37   2055 81,10 -14,81 -15,44% -98% -98% -98%   -417,30 0,00 -359,73% -109% -112% -111%   -229,14 -35,40 -30,32% -105% -107% -106%   -417,30 0,00 -84,33% -109% -112% -111%   -69,88 -24,87 -18,22% -102% -102% -102%  
38   2056 66,29 -14,81 -18,26% -98% -98% -98%   -417,30 0,00 -420,70% -109% -112% -111%   -264,54 -35,40 -31,15% -106% -108% -107%   -417,30 0,00 -89,13% -109% -112% -111%   -94,75 -24,87 -18,46% -102% -103% -103%  
39   2057 51,49 -14,81 -22,34% -99% -99% -99%   -417,30 0,00 -492,01% -109% -112% -111%   -299,94 -35,40 -31,97% -107% -109% -108%   -417,30 0,00 -94,07% -109% -112% -111%   -119,61 -24,87 -18,70% -103% -103% -103%  
40   2058 36,68 -14,81 -28,76% -99% -99% -99%   -417,30 0,00 -500,00% -109% -112% -111%   -335,34 -35,40 -32,79% -108% -110% -109%   -417,30 0,00 -99,14% -109% -112% -111%   -144,48 -24,87 -18,93% -103% -104% -104%  
41   2059 21,87 -14,81 -40,37% -100% -99% -99%   -417,30 0,00 -500,00% -109% -112% -111%   -370,74 -35,40 -33,62% -108% -111% -110%   -417,30 0,00 -104,34% -109% -112% -111%   -169,35 -24,87 -19,17% -104% -105% -105%  
42   2060 7,06 -14,81 -67,71% -100% -100% -100%   -417,30 0,00 -500,00% -109% -112% -111%   -406,14 -35,40 -34,44% -109% -112% -111%   -417,30 0,00 -109,69% -109% -112% -111%   -194,21 -24,87 -19,39% -104% -106% -105%  
43   2061 -7,75 -14,81 -100% -100% -100%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 -11,16 -35,26% -109% -112% -111%   -417,30 0,00 -115,16% -109% -112% -111%   -219,08 -24,87 -19,62% -105% -106% -106%  
44   2062 -22,55 -14,81 -101% -101% -101%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -36,09% -109% -112% -111%   -417,30 0,00 -120,78% -109% -112% -111%   -243,94 -24,87 -19,84% -106% -107% -107%  
45   2063 -37,36 -14,81 -101% -101% -101%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -36,91% -109% -112% -111%   -417,30 0,00 -126,52% -109% -112% -111%   -268,81 -24,87 -20,06% -106% -108% -107%  
46   2064 -52,17 -14,81 -101% -102% -101%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -37,73% -109% -112% -111%   -417,30 0,00 -132,41% -109% -112% -111%   -293,67 -24,87 -20,28% -107% -108% -108%  
47   2065 -66,98 -14,81 -102% -102% -102%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -38,56% -109% -112% -111%   -417,30 0,00 -138,42% -109% -112% -111%   -318,54 -24,87 -20,49% -107% -109% -109%  
48   2066 -81,79 -14,81 -102% -102% -102%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -39,38% -109% -112% -111%   -417,30 0,00 -144,58% -109% -112% -111%   -343,40 -24,87 -20,70% -108% -110% -109%  
49   2067 -96,59 -14,81 -102% -103% -103%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -40,20% -109% -112% -111%   -417,30 0,00 -150,86% -109% -112% -111%   -368,27 -24,87 -20,91% -108% -111% -110%  
50   2068 -111,40 -14,81 -103% -103% -103%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -41,03% -109% -112% -111%   -417,30 0,00 -157,29% -109% -112% -111%   -393,14 -24,87 -21,12% -109% -111% -111%  
51   2069 -126,21 -14,81 -103% -104% -103%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -41,85% -109% -112% -111%   -417,30 0,00 -163,85% -109% -112% -111%   -417,30 -24,16 -21,33% -109% -112% -111%  
52   2070 -141,02 -14,81 -103% -104% -104%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -42,67% -109% -112% -111%   -417,30 0,00 -170,54% -109% -112% -111%   -417,30 0,00 -21,53% -109% -112% -111%  
53   2071 -155,83 -14,81 -104% -104% -104%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -43,50% -109% -112% -111%   -417,30 0,00 -177,37% -109% -112% -111%   -417,30 0,00 -21,73% -109% -112% -111%  
54   2072 -170,64 -14,81 -104% -105% -105%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -44,32% -109% -112% -111%   -417,30 0,00 -184,33% -109% -112% -111%   -417,30 0,00 -21,93% -109% -112% -111%  
55   2073 -185,44 -14,81 -104% -105% -105%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -45,15% -109% -112% -111%   -417,30 0,00 -191,43% -109% -112% -111%   -417,30 0,00 -22,13% -109% -112% -111%  
56   2074 -200,25 -14,81 -105% -106% -106%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -45,97% -109% -112% -111%   -417,30 0,00 -198,67% -109% -112% -111%   -417,30 0,00 -22,32% -109% -112% -111%  
57   2075 -215,06 -14,81 -105% -106% -106%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -46,79% -109% -112% -111%   -417,30 0,00 -206,04% -109% -112% -111%   -417,30 0,00 -22,52% -109% -112% -111%  
58   2076 -229,87 -14,81 -105% -107% -106%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -47,62% -109% -112% -111%   -417,30 0,00 -213,54% -109% -112% -111%   -417,30 0,00 -22,71% -109% -112% -111%  
59   2077 -244,68 -14,81 -106% -107% -107%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -48,44% -109% -112% -111%   -417,30 0,00 -221,19% -109% -112% -111%   -417,30 0,00 -22,90% -109% -112% -111%  
60   2078 -259,48 -14,81 -106% -107% -107%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -49,26% -109% -112% -111%   -417,30 0,00 -228,96% -109% -112% -111%   -417,30 0,00 -23,09% -109% -112% -111%  
61   2079 -274,29 -14,81 -106% -108% -108%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -50,09% -109% -112% -111%   -417,30 0,00 -236,87% -109% -112% -111%   -417,30 0,00 -23,28% -109% -112% -111%  
62   2080 -289,10 -14,81 -107% -108% -108%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -50,91% -109% -112% -111%   -417,30 0,00 -244,92% -109% -112% -111%   -417,30 0,00 -23,46% -109% -112% -111%  
63   2081 -303,91 -14,81 -107% -109% -108%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -51,73% -109% -112% -111%   -417,30 0,00 -253,10% -109% -112% -111%   -417,30 0,00 -23,65% -109% -112% -111%  
64   2082 -318,72 -14,81 -107% -109% -109%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -52,56% -109% -112% -111%   -417,30 0,00 -261,42% -109% -112% -111%   -417,30 0,00 -23,83% -109% -112% -111%  
65   2083 -333,52 -14,81 -108% -110% -109%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -53,38% -109% -112% -111%   -417,30 0,00 -269,87% -109% -112% -111%   -417,30 0,00 -24,01% -109% -112% -111%  
66   2084 -348,33 -14,81 -108% -110% -110%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -54,20% -109% -112% -111%   -417,30 0,00 -278,46% -109% -112% -111%   -417,30 0,00 -24,19% -109% -112% -111%  
67   2085 -363,14 -14,81 -108% -110% -110%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -55,03% -109% -112% -111%   -417,30 0,00 -287,18% -109% -112% -111%   -417,30 0,00 -24,37% -109% -112% -111%  
68   2086 -377,95 -14,81 -109% -111% -110%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -55,85% -109% -112% -111%   -417,30 0,00 -296,04% -109% -112% -111%   -417,30 0,00 -24,54% -109% -112% -111%  
69   2087 -392,76 -14,81 -109% -111% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -56,67% -109% -112% -111%   -417,30 0,00 -305,03% -109% -112% -111%   -417,30 0,00 -24,72% -109% -112% -111%  
70   2088 -407,56 -14,81 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -57,50% -109% -112% -111%   -417,30 0,00 -314,16% -109% -112% -111%   -417,30 0,00 -24,89% -109% -112% -111%  
71   2089 -417,30 -9,74 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -58,32% -109% -112% -111%   -417,30 0,00 -323,42% -109% -112% -111%   -417,30 0,00 -25,06% -109% -112% -111%  
72   2090 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -59,14% -109% -112% -111%   -417,30 0,00 -332,82% -109% -112% -111%   -417,30 0,00 -25,24% -109% -112% -111%  
73   2091 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -59,97% -109% -112% -111%   -417,30 0,00 -342,35% -109% -112% -111%   -417,30 0,00 -25,41% -109% -112% -111%  
74   2092 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -60,79% -109% -112% -111%   -417,30 0,00 -352,02% -109% -112% -111%   -417,30 0,00 -25,57% -109% -112% -111%  
75   2093 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -61,62% -109% -112% -111%   -417,30 0,00 -361,83% -109% -112% -111%   -417,30 0,00 -25,74% -109% -112% -111%  
76   2094 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -62,44% -109% -112% -111%   -417,30 0,00 -371,77% -109% -112% -111%   -417,30 0,00 -25,91% -109% -112% -111%  
77   2095 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -63,26% -109% -112% -111%   -417,30 0,00 -381,84% -109% -112% -111%   -417,30 0,00 -26,07% -109% -112% -111%  
78   2096 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -64,09% -109% -112% -111%   -417,30 0,00 -392,05% -109% -112% -111%   -417,30 0,00 -26,24% -109% -112% -111%  
79   2097 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -64,91% -109% -112% -111%   -417,30 0,00 -402,40% -109% -112% -111%   -417,30 0,00 -26,40% -109% -112% -111%  
80   2098 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -65,73% -109% -112% -111%   -417,30 0,00 -412,88% -109% -112% -111%   -417,30 0,00 -26,56% -109% -112% -111%  
81   2099 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -66,56% -109% -112% -111%   -417,30 0,00 -423,49% -109% -112% -111%   -417,30 0,00 -26,73% -109% -112% -111%  
82   2100 -417,30 0,00 -109% -112% -111%   -417,30 0,00 -500,00% -109% -112% -111%   -417,30 0,00 -67,38% -109% -112% -111%   -417,30 0,00 -434,24% -109% -112% -111%   -417,30 0,00 -26,89% -109% -112% -111%  
  21.403             21.403               21.403               21.403               21.403              
-10.822  negative emissions in Mill. t   -22.799  negative emissions in Mill. t   -19.229  negative emissions in Mill. t   -22.331  negative emissions in Mill. t     -16.660  negative emissions in Mill. t    
In sheet "goal seek" input value TV (threshold):   139,1 Mill. t