|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
budget 2020 - 2100 |
35.72 |
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 |
12.1 years |
|
|
|
|
sheet 'goal seek' |
|
|
|
|
|
|
|
2019 |
2019 |
2.96 |
2.96 |
2.96 |
2.96 |
2.96 |
2.96 |
|
|
|
|
|
|
|
|
|
|
country or global: |
EU |
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 |
2.59 |
2.59 |
2.59 |
2.59 |
2.59 |
2.59 |
|
2020 |
-12.5% |
-12.5% |
-12.5% |
-12.5% |
-12.5% |
-12.5% |
|
|
E_min as a % from E_2019 |
-0.65% |
|
|
|
|
|
|
|
|
|
|
|
2021 |
2.78 |
2.78 |
2.78 |
2.78 |
2.78 |
2.78 |
|
2021 |
7.4% |
7.4% |
7.4% |
7.4% |
7.4% |
7.4% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
2.77 |
2.77 |
2.77 |
2.77 |
2.77 |
2.77 |
|
2022 |
-0.3% |
-0.3% |
-0.3% |
-0.3% |
-0.3% |
-0.3% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
2.51 |
2.51 |
2.51 |
2.51 |
2.51 |
2.51 |
|
2023 |
-9.7% |
-9.7% |
-9.7% |
-9.7% |
-9.7% |
-9.7% |
|
|
|
2024 |
2.29 |
2.40 |
2.40 |
2.40 |
2.40 |
2.39 |
|
2024 |
-8.7% |
-4.3% |
-4.3% |
-4.3% |
-4.3% |
-4.6% |
|
|
|
2025 |
2.09 |
2.29 |
2.28 |
2.29 |
2.26 |
2.28 |
|
2025 |
-8.7% |
-4.7% |
-4.9% |
-4.3% |
-5.6% |
-4.8% |
|
|
|
2026 |
1.91 |
2.17 |
2.16 |
2.19 |
2.12 |
2.16 |
|
2026 |
-8.7% |
-5.0% |
-5.5% |
-4.5% |
-6.5% |
-5.0% |
|
|
|
2027 |
1.74 |
2.05 |
2.03 |
2.09 |
1.96 |
2.05 |
|
2027 |
-8.7% |
-5.5% |
-6.0% |
-4.8% |
-7.2% |
-5.3% |
|
|
|
2028 |
1.59 |
1.93 |
1.89 |
1.98 |
1.81 |
1.93 |
|
2028 |
-8.7% |
-5.9% |
-6.6% |
-5.2% |
-7.7% |
-5.6% |
|
|
|
2029 |
1.46 |
1.81 |
1.76 |
1.86 |
1.66 |
1.82 |
|
2029 |
-8.7% |
-6.4% |
-7.2% |
-5.7% |
-8.2% |
-5.9% |
|
|
2030 |
2030 |
1.33 |
1.68 |
1.62 |
1.75 |
1.52 |
1.70 |
|
2030 |
-8.7% |
-7.0% |
-7.8% |
-6.3% |
-8.6% |
-6.3% |
|
|
|
2031 |
1.21 |
1.55 |
1.48 |
1.62 |
1.39 |
1.59 |
|
2031 |
-8.7% |
-7.6% |
-8.4% |
-7.1% |
-9.0% |
-6.7% |
|
|
|
2032 |
1.11 |
1.42 |
1.35 |
1.49 |
1.26 |
1.48 |
|
2032 |
-8.7% |
-8.2% |
-8.9% |
-7.9% |
-9.3% |
-7.2% |
|
|
|
2033 |
1.01 |
1.30 |
1.22 |
1.36 |
1.14 |
1.36 |
|
2033 |
-8.7% |
-8.9% |
-9.5% |
-8.9% |
-9.6% |
-7.8% |
|
|
|
2034 |
0.93 |
1.17 |
1.10 |
1.23 |
1.02 |
1.25 |
|
2034 |
-8.7% |
-9.7% |
-10.1% |
-10.0% |
-9.9% |
-8.4% |
|
|
|
2035 |
0.85 |
1.05 |
0.98 |
1.09 |
0.92 |
1.13 |
|
2035 |
-8.7% |
-10.5% |
-10.7% |
-11.2% |
-10.2% |
-9.2% |
|
|
|
2036 |
0.77 |
0.93 |
0.87 |
0.95 |
0.82 |
1.02 |
|
2036 |
-8.7% |
-11.4% |
-11.3% |
-12.5% |
-10.5% |
-10.1% |
|
|
|
2037 |
0.71 |
0.81 |
0.77 |
0.82 |
0.73 |
0.90 |
|
2037 |
-8.7% |
-12.4% |
-11.8% |
-13.9% |
-10.8% |
-11.2% |
|
|
|
2038 |
0.64 |
0.71 |
0.67 |
0.69 |
0.65 |
0.79 |
|
2038 |
-8.7% |
-13.4% |
-12.4% |
-15.4% |
-11.0% |
-12.7% |
|
|
|
2039 |
0.59 |
0.60 |
0.59 |
0.57 |
0.58 |
0.67 |
|
2039 |
-8.7% |
-14.5% |
-13.0% |
-17.1% |
-11.3% |
-14.5% |
|
|
2040 |
2040 |
0.54 |
0.51 |
0.51 |
0.47 |
0.51 |
0.56 |
|
2040 |
-8.7% |
-15.8% |
-13.6% |
-18.9% |
-11.5% |
-17.0% |
|
|
|
|
|
|
|
2041 |
0.49 |
0.42 |
0.43 |
0.37 |
0.45 |
0.45 |
|
2041 |
-8.7% |
-17.1% |
-14.2% |
-20.7% |
-11.7% |
-20.4% |
|
|
|
2042 |
0.45 |
0.34 |
0.37 |
0.29 |
0.40 |
0.33 |
|
2042 |
-8.7% |
-18.6% |
-14.8% |
-22.7% |
-12.0% |
-25.7% |
|
|
|
|
|
2043 |
0.41 |
0.27 |
0.31 |
0.21 |
0.35 |
0.22 |
|
2043 |
-8.7% |
-20.1% |
-15.3% |
-24.8% |
-12.2% |
-34.6% |
|
|
|
2044 |
0.37 |
0.21 |
0.26 |
0.16 |
0.31 |
0.10 |
|
2044 |
-8.7% |
-21.8% |
-15.9% |
-27.0% |
-12.4% |
-52.8% |
|
|
Reference
Values |
|
|
2045 |
0.34 |
0.16 |
0.22 |
0.11 |
0.27 |
-0.01 |
|
2045 |
-8.7% |
-23.7% |
-16.5% |
-29.4% |
-12.6% |
#NV |
|
|
|
2046 |
0.31 |
0.12 |
0.18 |
0.08 |
0.23 |
-0.02 |
|
2046 |
-8.7% |
-25.7% |
-17.1% |
-31.8% |
-12.8% |
#NV |
|
|
|
|
|
|
2047 |
0.29 |
0.09 |
0.15 |
0.04 |
0.20 |
-0.02 |
|
2047 |
-8.7% |
-27.9% |
-17.7% |
#NV |
-13.0% |
#NV |
|
|
|
|
2048 |
0.26 |
0.05 |
0.12 |
0.00 |
0.18 |
-0.02 |
|
2048 |
-8.7% |
#NV |
-18.2% |
#NV |
-13.2% |
#NV |
|
|
|
|
2049 |
0.24 |
0.02 |
0.10 |
-0.02 |
0.15 |
-0.02 |
|
2049 |
-8.7% |
#NV |
-18.8% |
#NV |
-13.4% |
#NV |
|
|
|
2050 |
2050 |
0.22 |
-0.01 |
0.08 |
-0.02 |
0.13 |
-0.02 |
|
2050 |
-8.7% |
#NV |
#NV |
#NV |
-13.5% |
#NV |
|
|
|
|
2051 |
0.20 |
-0.02 |
0.05 |
-0.02 |
0.11 |
-0.02 |
|
2051 |
-8.7% |
#NV |
#NV |
#NV |
-13.7% |
#NV |
|
|
|
|
|
2052 |
0.18 |
-0.02 |
0.03 |
-0.02 |
0.10 |
-0.02 |
|
2052 |
-8.7% |
#NV |
#NV |
#NV |
-13.9% |
#NV |
|
|
|
|
2053 |
0.17 |
-0.02 |
0.01 |
-0.02 |
0.08 |
-0.02 |
|
2053 |
-8.7% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2054 |
0.15 |
-0.02 |
-0.02 |
-0.02 |
0.07 |
-0.02 |
|
2054 |
-8.7% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2055 |
0.14 |
-0.02 |
-0.02 |
-0.02 |
0.05 |
-0.02 |
|
2055 |
-8.7% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2056 |
0.13 |
-0.02 |
-0.02 |
-0.02 |
0.03 |
-0.02 |
|
2056 |
-8.7% |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2057 |
0.11 |
-0.02 |
-0.02 |
-0.02 |
0.02 |
-0.02 |
|
2057 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2058 |
0.10 |
-0.02 |
-0.02 |
-0.02 |
0.00 |
-0.02 |
|
2058 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2059 |
0.09 |
-0.02 |
-0.02 |
-0.02 |
-0.01 |
-0.02 |
|
2059 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2060 |
2060 |
0.08 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2060 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2061 |
0.07 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2061 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2062 |
0.05 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2062 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2063 |
0.04 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2063 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2064 |
0.03 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2064 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2065 |
0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2065 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2066 |
0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2066 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2067 |
-0.01 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2067 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2068 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2068 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2069 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2069 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2070 |
2070 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2070 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2071 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2071 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2072 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2072 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
|
|
2073 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2073 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2074 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2074 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2075 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2075 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2076 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2076 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2077 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2077 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2078 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2078 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2079 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2079 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2080 |
2080 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2080 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2081 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2081 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2082 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2082 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2083 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2083 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2084 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2084 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2085 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2085 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2086 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2086 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2087 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2087 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2088 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2088 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
2089 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2089 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2090 |
2090 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2090 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2091 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2091 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2092 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2092 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2093 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2093 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2094 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2094 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2095 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2095 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2096 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2096 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2097 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2097 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2098 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2098 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
2099 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2099 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
2100 |
2100 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
-0.02 |
|
2100 |
#NV |
#NV |
#NV |
#NV |
#NV |
#NV |
|
|
|
|
RM-1 |
RM-2 |
RM-3 |
RM-4 |
RM-5 |
RM-6 |
|
|
|
|
|
|
|
|
|
|
1990 |
3.76 |
|
|
|
|
|
|
|
|
|
RR_90 |
2019 |
-21% |
-21% |
-21% |
-21% |
-21% |
-21% |
|
|
|
|
|
|
|
|
|
RR_90 |
2020 |
-31% |
-31% |
-31% |
-31% |
-31% |
-31% |
|
|
RR_90 |
2025 |
-44% |
-39% |
-39% |
-39% |
-40% |
-39% |
|
|
RR_90 |
2030 |
-65% |
-55% |
-57% |
-54% |
-60% |
-55% |
|
|
RR_90 |
2035 |
-78% |
-72% |
-74% |
-71% |
-76% |
-70% |
|
|
RR_90 |
2040 |
-86% |
-86% |
-87% |
-88% |
-86% |
-85% |
|
|
RR_90 |
2045 |
-91% |
-96% |
-94% |
-97% |
-93% |
-100% |
|
|
RR_90 |
2050 |
-94% |
-100% |
-98% |
-101% |
-96% |
-101% |
|
|
|
|
RM 1 - 6 |
|
|
|
Scope |
12.1 |
|
|
|
NE |
0.7 |
1.0 |
0.9 |
1.0 |
0.8 |
1.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
2.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RR_19 |
2025 |
-29% |
-23% |
-23% |
-23% |
-24% |
-23% |
|
|
|
|
|
RR_19 |
2030 |
-55% |
-43% |
-45% |
-41% |
-49% |
-42% |
|
|
RR_19 |
2035 |
-71% |
-65% |
-67% |
-63% |
-69% |
-62% |
|
|
RR_19 |
2040 |
-82% |
-83% |
-83% |
-84% |
-83% |
-81% |
|
|
RR_19 |
2045 |
-88% |
-94% |
-93% |
-96% |
-91% |
-100% |
|
|
RR_19 |
2050 |
-93% |
-100% |
-97% |
-101% |
-96% |
-101% |
|
|
|
|
|
|
RM-1 |
RM-2 |
RM-3 |
RM-4 |
RM-5 |
RM-6 |
|
|
year
emissions neutrality |
2067 |
2050 |
2054 |
2049 |
2059 |
2045 |
|
|
|
budget 2030 - 2050 |
13.07 |
13.42 |
13.40 |
13.26 |
13.21 |
13.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|