Science-based Target Settin

Version: Version 1.2

Support: [email protected]

IMPORTANT: By using this tool you acknowledge that you have read, understood and a

Terms of use
This Tool is intended to enable companies to develop appropriate science-based emissions reductions targets, as well as t
companies' targets.

These terms of use govern all access to and use of the Tool. Please read these terms carefully before accessing or using t
indicate that you have read and understood them and that you agree to abide by them. If you do not agree to these terms,

The Science Based Targets initiative (SBTi) and its "Parter Organizations" (CDP, the United Nations Global Compact (UNG
(WWF)) reserve the right, at their discretion, to withdraw or amend the Tool without notice, and will not be liable if for any re
Partner Organizations reserve the right to modify or replace any part of these terms of use. It is your responsibility to check
following the posting of any changes to these terms constitutes acceptance of those changes.

Disclaimer
The Tool and associated materials have been prepared by the SBTi with a high degree of expertise and professionalism, a
Partner Organizations, collectively and individually, do not warrant the Tool for any purpose, nor do they make any represe
use or purpose whatsoever. Information generated by the tool is not intended to amount to advice on which reliance should

Developing science-based targets is a multi-step process and appropriate company-wide science-based targets can only b
company emissions and activity. Only then should emissions targets be developed. The SBTi does not examine, verify or h

The Tool relies on data obtained from a variety of third-party sources. This data was obtained from sources believed by the
completeness of this data. Further, scenarios and assumptions included in the Tool are inherently uncertain due to events
without limitation, the actions of governments, organizations and individuals. The Partner Organizations, collectively and in
completeness of the data or assumptions contained in this Tool.

You therefore understand that you use the Tool at your own discretion and risk. You agree that you are not entitled to rely
Partner Organizations, collectively and individually, harmless for loss you might suffer arising out of any inaccuracies in info
Organizations, collectively and individually, be liable for direct, indirect or consequential loss or damage arising from the us

References
This tool uses data from the IEA "Energy Technology Perspectives" (2017) and "Transition to Sustainable buildings" (2013
 https://webstore.iea.org/energy-technology-perspectives-2017https://www.iea.org/reports/transition-to-sustain

This version of the SBT tool now includes a 1.5C aligned scenario for the power sector, which was developed through the

https://data.ene.iiasa.ac.at/iamc-1.5c-explorer/
https://db1.ene.iiasa.ac.at/LEDDB/dsd?Action=htmlpage&page=10
https://sciencebasedtargets.org/wp-content/uploads/2020/06/SBTi-Power-Sector-15C-guide-FINAL.pdf
https://sciencebasedtargets.org/wp-content/uploads/2020/06/SBTi-Power-Sector-15C-guide-SuppMaterial-FINA

History of revisions
Version Release date Descri
DRAFT 0.0 ----- Draft for beta-testing / SBTi review
DRAFT 1.0 17-Apr-19 Released for public use
Version 1.1 23-Apr-19 Minor text and format corrections

Addition of 1.5C scenario for Power Utilities, convergence year set to 2050,
Version 1.2 1-Jun-20
activity linear growth rate, graph improvements, general improvements.

Acronyms and definitions

IEA International Energy Agency
ETP Energy Technology Perspectives
B2DS Beyond two degree scenario as defined in IEA "Energy Technology Perspectives" (2017)
SDA Sectoral Decarbonization Approach
WB-2C Climate scenario aligned with a well-below 2 degree temperature goal
LED Low Energy Demand study
1.5C Climate scenario aligned with a 1.5 degree temperature goal
2C Climate scenario aligned with a 2 degree temperature goal
tCO2e Metric tons of carbon dioxide equivalent
kgCO2e Kilograms of carbon dioxide equivalent
ed Target Setting Tool

[email protected]

e read, understood and agree to our Terms of Use and Disclaimer.

ons reductions targets, as well as to assist companies and interested third parties in assessing and evaluating

arefully before accessing or using the Tool and any associated materials. By accepting these terms, you
f you do not agree to these terms, you will not be able to use the Tool.

ited Nations Global Compact (UNGC), World Resources Institute (WRI), and the World Wide Fund for Nature
e, and will not be liable if for any reason the Tool is unavailable at any time or for any period. Further, the
se. It is your responsibility to check these terms periodically for changes. Your continued use of the Tool
nges.

of expertise and professionalism, and reflect current best practice in science-based target setting. However, the
ose, nor do they make any representations regarding its accuracy, completeness, timeliness or fitness for any
to advice on which reliance should be placed.

e science-based targets can only be developed after careful consideration of the necessary input data on
SBTi does not examine, verify or hold any such input data provided by users of the Tool.

ained from sources believed by the SBTi be reliable, but there can be no assurance as to the accuracy or
nherently uncertain due to events or combinations of events that cannot reasonably be foreseen, including,
r Organizations, collectively and individually, make no warranties or representations about the accuracy or

ee that you are not entitled to rely on any information generated by the Tool. You further agree to hold the
sing out of any inaccuracies in information generated by the Tool. Under no circumstances shall the Partner
oss or damage arising from the use of the Tool or an inability to use it.

on to Sustainable buildings" (2013). These IEA publications can be accessed here:

org/reports/transition-to-sustainable-buildings

which was developed through the following sources:

or-15C-guide-FINAL.pdf
or-15C-guide-SuppMaterial-FINAL.pdf

Description

es, convergence year set to 2050, enhanced transparency of data and calculations, removed input for company
ments, general improvements.

erspectives" (2017)
 Science-based Target
Version:
Support:

QUICK GUIDE
How to navigate this tool

README SBT TOOL

Front end of the target setting tool

aimed at modelling SBTs for scope 1
Please review our terms of use,
and 2 in line with current SBTi
disclaimer, and history of revisions
ambition requirements. It calculates
made to this tool.
targets using both the SDA and
absolute contraction methods

Using the SBT tool

1 Select a target-setting method in section 1 of the SBT or scope 3 tool sheets

> Methods available in the SBT tool are Sectoral Decarbonization Approach and Absolute
> Methods available in the scope 3 tool are Absolute Contraction Approach, Economic inte

2 Enter emissions and activity data in section 1, as required by the method selected.

3 Review the summary of results available from the selected SBT method.
 4 You can review the full data set of target modelling results in section 4.

For information on each SBT method, the SBTi criteria and how to join the SBTi please rev

SBT online resources

Science Based Targets initiative website

SBTi Step by step guide

SBTi Call to action guidelines

SBTi Criteria and recommendations

Target setting methods

Target Validation Protocol

Foundations of Science-based Target Setting

SBT resources for transport

SBTi Quick Start Guide for Electric Utilities

e-based Target Setting Tool
Version 1.2
[email protected]

scope 3 TOOL BACK-END DATA

Data and calculations used in

Tool for calculating scope 3 emission modelling scope 1, 2 and 3 targets.
reduction targets (covering the entire Backend data uses proprietary data
value chain or individual scope 3 from IEA and is password protected.
categories), in line with the SBTi
Criteria and Recommendations
Review data references here.

e 3 tool sheets
tion Approach and Absolute Contraction Approach
on Approach, Economic intensity and Physical intensity

he method selected.

T method.
ection 4.

w to join the SBTi please review our online resources.

 Science-based Target S
Version:
Support:

Section 1. Input data

Target setting method

SDA scenario
SDA sector
Base year
Target year
Projected output measure
Base year output
Target year output
Scope 1 emissions
Scope 2 emissions

Section 2. Sectoral Decarbonization Approach

SDA sectoral data:

#N/A

12.0

10.0
Indexed sector-specific data (2014 base year)

8.0

6.0

4.0

2.0

0.0
2015 2020 2025 2030 2035 2040 2
 Indexed sector-specific
4.0

2.0

0.0
2015 2020 2025 2030 2035 2040 2

Sector activity Sector power consumption Sector scope 2 emissions intensity

IEA ETP B2DS scenario

Review all target modelling data
Base year ()
FALSE
select a SDA sector
select a SDA sector

FALSE
select a SDA sector
select a SDA sector

Section 3. Absolute Contraction Approach

Well below 2 degree scenario (WB2C)

Review all target modelling data
Base year ()
enter emissions data
enter emissions data
enter emissions data

1.5 degree scenario (1.5C)

Review all target modelling data
Base year ()
enter emissions data
enter emissions data
enter emissions data
Section 4. All target modelling data

SDA - select SDA sector | ETP

B2DS

Absolute contraction | WB2C

Absolute contraction | 1.5C

ed Target Setting Tool
Version 1.2
[email protected]

IMPORTANT NOTICE:

This Tool is intended to support companies in

targets. However, to be approved by the Scien
and resources: https://sciencebasedtargets.org

Also please note that the SBTi asseses "forwa

FALSE

Dropdown Please help us improve this tool by reporting is

Dropdown

FALSE Update notification:

Please note that companies may continue to s

tCO2e

tCO2e

12

Sectoral data ()
10
Sectoral data ()

8
tCO2e

2040 2045 2050 2055

 tCO2e
6

2040 2045 2050 2055

4

ope 2 emissions intensity Sector scope 1 emissions intensity

2
Target year () % Reduction

0
2015 2020 2025 2

FALSE

12

Target year () % Reduction 10

6
tCO2e

Target year () % Reduction

4

0
2010 2015
 2

0
2010 2015

FALSE

0 1
FALSE #N/A #N/A

select a SDA sector #N/A #N/A

select a SDA sector #N/A #N/A

0 #N/A #N/A

select a SDA sector #N/A #N/A

select a SDA sector #N/A #N/A

0 1

enter emissions data #N/A #N/A

enter emissions data #N/A #N/A

enter emissions data

enter emissions data #N/A #N/A

enter emissions data #N/A #N/A

enter emissions data

nded to support companies in their modeling of science-based emissions reductions targets, as well as to assist companies and interest
r, to be approved by the Science Based Targets initiative, companies need to make sure their target(s) fulfill the SBTi criteria. Please re
ttps://sciencebasedtargets.org/step-by-step-guide/

that the SBTi asseses "forward-looking" ambition of target(s) by using the year the target is submitted to the initiative (or the most rece

mprove this tool by reporting issues related to functionalities and formatting.

companies may continue to submit targets using SBT Tool version 1.1 until January 1st. 2021.

12 12.0

Graph 1 | SDA absolute emissions ()

10 10.0

8 8.0
#N/A

6 6.0
 #N/
6 6.0

4 4.0

2 2.0

0 0.0
2015 2020 2025 2030 2035 2040 2045 2050 2055 2015 2020 2025 203

FALSE
FALSE select a SDA sector
select a SDA sector

12 12
Absolute emissions targets | WB2C

10 10

8 8

6
tCO2e

4 4

2 2

0 0
2010 2015 2020 2025 2030 2035 2010 2015 2020 2025
2 2

0 0
2010 2015 2020 2025 2030 2035 2010 2015 2020 2025

FALSE select a SDA sector FALSE

2 3 4 5 6 7 8
#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

2 3 4 5 6 7 8

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

as to assist companies and interested third parties in assessing and evaluating companies'
s) fulfill the SBTi criteria. Please review the SBTi Step by Step guide to access the latest criteria

ed to the initiative (or the most recent completed GHG inventory).

12.0
Graph 2 | SDA intensity ()

10.0

8.0

6.0
6.0

4.0

2.0

0.0
2015 2020 2025 2030 2035 2040 2045 2050 2055

FALSE select a SDA sector FALSE

select a SDA sector

12
Absolute emissions targets | 1.5C

10

0
2010 2015 2020 2025 2030 2035 2040 2045 2050 2055
2

0
2010 2015 2020 2025 2030 2035 2040 2045 2050 2055

FALSE select a SDA sector

9 10 11 12 13 14 15
#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

9 10 11 12 13 14 15

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

16 17 18 19 20 21 22
#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A

16 17 18 19 20 21

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

23 24 25 26 27 28 29 30 31
#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A

32 33 34
#N/A #N/A #N/A

#N/A #N/A #N/A

#N/A #N/A #N/A

#N/A #N/A #N/A

#N/A #N/A #N/A

#N/A #N/A #N/A

 Science-based Target Se
Version:
Support:

Section 1. Input data

Target setting method

Base year
Target year
Base year output
Target year output
Scope 3 emissions (total or specific categories)

Section 2. Absolute Contraction Approach

Base year ()
Company | Scope 3 emissions - 2C (tCO2e)
Company | Scope 3 emissions - WB2C (tCO2e)
Company | Scope 3 emissions - 1.5C (tCO2e)

Section 3. Economic intensity targets

Base year ()
Economic intensity (tCO2/unit value added)

Section 4. Physical intensity targets

Base year ()
Physical intensity (tCO2/custom physical unit)
ed Target Setting Tool
Version 1.2
[email protected]

Please review the latest version of the SBTi Guidance and Criteria
Dropdown
Dropdown

tCO2e

Target year () % Reduction

Target year () % Reduction

#VALUE!

Target year () % Reduction

Parameter Subcategory/Description Unit

SECTORAL DATA
Sector: select SDA sector

Sector pathways

SA Sector activity #N/A

SP Sector power consumption PJ
SE Sector | Scope 1 emissions MtCO2
SE2 Sector | Scope 2 emissions MtCO2
SI FALSE #N/A
SI2 select a SDA sector #N/A
SI12 #N/A #N/A

Indexed sectoral data

Sector activity
Sector power consumption
Sector scope 2 emissions intensity
Sector scope 1 emissions intensity
Growth over target timeframe

Power emissions intensity

Sipower World tCO2/MWh

Activity projection

CA #N/A #N/A
CA Fixed market share #N/A

CA Target year output #N/A

SDA CALCULATIONS
SDA convergence
Target timeframe
m Market share parameter ratio
d S1 difference parameter #N/A
p S1 convergence index ratio
CI FALSE #N/A
CE FALSE tCO2
Scope 1 target tCO2
Scope 1 target #N/A

d S2 difference parameter #N/A

p S2 convergence index ratio
CI2 select a SDA sector #N/A
CE2 select a SDA sector tCO2
Scope 2 target tCO2
Scope 2 target #N/A
d S1+2 difference parameter #N/A
p S1+2 convergence index ratio
CI12 select a SDA sector #N/A
CE12 select a SDA sector tCO2
Scope 1+2 target tCO2
Scope 1+2 target #N/A

ABSOLUTE CONTRACTION CALCULATIONS

Absolute contraction WB2C
Target timeframe
Annual reduction WB2C %

enter emissions data tCO2e

Scope 1 target tCO2e
enter emissions data tCO2e
Scope 2 target tCO2e

Absolute contraction 1.5C

Target timeframe
Annual reduction WB2C %

enter emissions data tCO2e

Scope 1 target tCO2e
enter emissions data tCO2e
Scope 2 target tCO2e

SCOPE 3 CALCULATIONS
SCOPE 3 ABSOLUTE CONTRACTION
Target timeframe
Annual reduction 2C %

enter emissions data tCO2e

Scope 3 target | 2C tCO2e
enter emissions data tCO2e
Scope 3 target | WB2C tCO2e
enter emissions data tCO2e
Scope 3 target | 1.5C

Activity projection

CA Target year output

CA Percentage growth rate (Linear)

CA Target year output

SCOPE 3 ECONOMIC INTENSITY

Annual economic intensity reduction %
Economic intensity (tCO2/unit value added)
SCOPE 3 PHYSICAL INTENSITY
Annual growth rate (convert projected output)
Target with single formula

GRAPH DATA

Graph 1 | SDA absolute emissions ()

0 tCO2
select a SDA sector tCO2
S1 target
S2 target
Graph 2 | SDA intensity ()
0 #N/A
select a SDA sector #N/A
Sector | Scope 1
Sector | Scope 2
S1 target
S2 target
Graph 3 | Absolute contraction WB-2C
enter emissions data tCO2e
enter emissions data tCO2e
S1 target
S2 target

Graph 4 | Absolute contraction 1.5C

enter emissions data tCO2e
enter emissions data tCO2e
S1 target
S2 target
 2014 2015 2016 2017 2018 2019

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A

0.572 0.546 0.521 0.497 0.474 0.452

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2014 2015 2016 2017 2018 2019

#N/A #N/A #N/A #N/A #N/A
#N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A
#N/A #VALUE!

#N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A
 #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A
#N/A

2014 2015 2016 2017 2018 2019

2.50%
2,014 2,015 2,016 2,017 2,018 2,019
0 0 0 0 0 0

0 0 0 0 0 0

2014 2015 2016 2017 2018 2019

4.20%
2,014 2,015 2,016 2,017 2,018 2,019
0 0 0 0 0 0

0 0 0 0 0 0

2014 2015 2016 2017 2018 2019

1.23%
2,014 2,015 2,016 2,017 2,018 2,019
0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

#DIV/0! #N/A #N/A #N/A #N/A #N/A

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

7.00%
0.00%
 #DIV/0!
#DIV/0!

2014 2015 2016 2017 2018 2019

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A
#N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A
#N/A
 2020 2021 2022 2023 2024 2025

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

0.430 0.409 0.388 0.368 0.349 0.330

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2020 2021 2022 2023 2024 2025

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

2020 2021 2022 2023 2024 2025

2,020 2,021 2,022 2,023 2,024 2,025

0 0 0 0 0 0

0 0 0 0 0 0

2020 2021 2022 2023 2024 2025

2,020 2,021 2,022 2,023 2,024 2,025

0 0 0 0 0 0

0 0 0 0 0 0

2020 2021 2022 2023 2024 2025

2,020 2,021 2,022 2,023 2,024 2,025

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

#N/A #N/A #N/A #N/A #N/A #N/A

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

 2020 2021 2022 2023 2024 2025

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

 2026 2027 2028 2029 2030 2031

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

0.308 0.287 0.267 0.248 0.229 0.210

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2026 2027 2028 2029 2030 2031

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

2026 2027 2028 2029 2030 2031

2,026 2,027 2,028 2,029 2,030 2,031

0 0 0 0 0 0

0 0 0 0 0 0

2026 2027 2028 2029 2030 2031

2,026 2,027 2,028 2,029 2,030 2,031

0 0 0 0 0 0

0 0 0 0 0 0

2026 2027 2028 2029 2030 2031

2,026 2,027 2,028 2,029 2,030 2,031

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

#N/A #N/A #N/A #N/A #N/A #N/A

0 0 0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

 2026 2027 2028 2029 2030 2031

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

 2032 2033 2034 2035 2036 2037

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

0.192 0.174 0.157 0.141 0.126 0.112

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2032 2033 2034 2035 2036 2037

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

2032 2033 2034 2035

2,032 2,033 2,034 2,035

0 0 0 0

0 0 0 0

2032 2033 2034 2035

2,032 2,033 2,034 2,035

0 0 0 0

0 0 0 0

2032 2033 2034 2035

2,032 2,033 2,034 2,035

0 0 0 0

0 0 0 0

0 0 0 0

#N/A #N/A #N/A #N/A

0 0 0 0

#DIV/0! #DIV/0! #DIV/0! #DIV/0!

 2032 2033 2034 2035 2036 2037

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

 2038 2039 2040 2041 2042 2043

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

0.098 0.085 0.072 0.061 0.050 0.040

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2038 2039 2040 2041 2042 2043

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A
 2038 2039 2040 2041 2042 2043

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

 2044 2045 2046 2047 2048 2049

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

0.030 0.020 0.014 0.008 0.003 -0.003

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2044 2045 2046 2047 2048 2049

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A
 2044 2045 2046 2047 2048 2049

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

 2050 2051 2052 2053 2054 2055

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A #N/A

-0.008 -0.012 -0.015 -0.018 -0.021 -0.024

#N/A #N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2050
#N/A

#VALUE!
#VALUE!
#VALUE!

#N/A
#N/A
#N/A
#VALUE!
#VALUE!
#N/A
 2050 2051 2052 2053 2054 2055

#VALUE!
#N/A

#VALUE!
#N/A

#N/A #N/A #N/A #N/A #N/A #N/A

 2056 2057 2058 2059 2060

#N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A
#N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A

#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!

#N/A #N/A #N/A #N/A #N/A

#N/A #N/A #N/A #N/A #N/A
#VALUE! #VALUE! #VALUE! #VALUE! #VALUE!
#N/A #N/A #N/A #N/A #N/A

-0.026 -0.028 -0.030 -0.031 -0.033

#N/A #N/A #N/A #N/A #N/A

#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!

2056 2057 2058 2059 2060

#N/A #N/A #N/A #N/A #N/A

Model.Parameter Scenario Sheet Region Flow.1 Unit
SE ETP B2DS WORLD World Emissions MtCO2
SE ETP B2DS WORLD World Emissions MtCO2
SE ETP B2DS WORLD World Emissions MtCO2
SE ETP B2DS WORLD World Emissions MtCO2
SE ETP B2DS WORLD World Emissions MtCO2
SE ETP B2DS WORLD World Emissions MtCO2
SE ETP B2DS WORLD World Emissions kgCO2
SE ETP B2DS WORLD World Emissions MtCO2
SE SBTi 1.5C WORLD World Emissions MtCO2
SP ETP B2DS WORLD World Electricity PJ
SP ETP B2DS WORLD World Electricity PJ
SP ETP B2DS WORLD World Electricity PJ
SP ETP B2DS WORLD World Electricity PJ
SP ETP B2DS WORLD World Electricity PJ
SP ETP B2DS WORLD World Electricity PJ
SP ETP B2DS WORLD World Electricity PJ
SA ETP B2DS WORLD World Output t
SA ETP B2DS WORLD World Output t
SA ETP B2DS WORLD World Output t
SA ETP B2DS WORLD World Output t
SA ETP B2DS WORLD World Output PJ
SA ETP B2DS WORLD World Output m2
SA ETP B2DS WORLD World Output MWh
SA SBTi 1.5C WORLD World Output MWh
SIpower ETP B2DS WORLD World Emissions intensity tCO2/MWh
SIpower SBTi 1.5C WORLD World Emissions intensity tCO2/MWh

Absolute reduction values

years 15 46
Timeframe 2020-2035 2014-2050
Primary energy demand a 44% 100%
Iron and steel 52% 91%
Cement 26% 78%
Aluminium 4% 52%
Pulp and paper 39% 88%
Other industry 26% 60%
Services - Buildings 56% 89%
Power 58% 113%
Power 83% 100%
Table.1 Sector.ETP
Direct CO2 emissions (MtCO2) [Model input] Primary energy demand and industry
Sub-sector CO2 emissions (MtCO2) Expanded list [Method Iron and steel
Sub-sector CO2 emissions (MtCO2) Expanded list [Method Cement
Sub-sector CO2 emissions (MtCO2) Expanded list [Method Aluminium
Sub-sector CO2 emissions (MtCO2) Expanded list [Method Pulp and paper
Sub-sector CO2 emissions (MtCO2) Expanded list [Method Other industry
Sub-sector CO2 emissions (MtCO2) Expanded list [Method Services - Buildings
Power CO2 emissions (MtCO2) by region Power
Power CO2 emissions (MtCO2) by region Power
Sub-sector Electricity demand (PJ) Expanded list [Method Iron and steel
Sub-sector Electricity demand (PJ) Expanded list [Method Cement
Sub-sector Electricity demand (PJ) Expanded list [Method Aluminium
Sub-sector Electricity demand (PJ) Expanded list [Method Pulp and paper
Sub-sector Electricity demand (PJ) Expanded list [Method Other industry
Sub-sector Electricity demand (PJ) Expanded list [Method Services - Buildings
Sub-sector Electricity demand (PJ) Expanded list [Method Power
Sub-sector material production (Mt) Expanded list [Metho Iron and steel
Sub-sector material production (Mt) Expanded list [Metho Cement
Sub-sector material production (Mt) Expanded list [Metho Aluminium
Sub-sector material production (Mt) Expanded list [Metho Pulp and paper
Sub-sector material production (Mt) Expanded list [Metho Other industry
Sub-sector material production (Mt) Expanded list [Metho Services - Buildings
Sub-sector material production (Mt) Expanded list [Metho Power
Sub-sector material production (Mt) Expanded list [Metho Power
Power CO2 emissions intensity (gCO2/kWh) by region Power
Power CO2 emissions intensity (gCO2/kWh) by region Power
2014 2015 2016 2017
34,253.90 33,608.68 32,963.45 32,318.23
2,338.41 2,260.96 2,183.51 2,106.06
2,230.10 2,220.61 2,211.13 2,201.64
260.65 263.74 266.83 269.91
194.42 188.85 183.29 177.72
2,377.10 2,326.38 2,275.66 2,224.94
918,895.57 886,549.91 854,204.24 821,858.57
13,625.00 13,238.13 12,851.26 12,464.40
11,598.62 11,575.23 11,551.84 11,528.45
4,282.90 4,294.30 4,305.70 4,317.11
1,275.18 1,296.58 1,317.98 1,339.38
3,336.95 3,356.73 3,376.51 3,396.29
1,025.65 1,033.14 1,040.63 1,048.12
15,992.99 16,029.23 16,065.47 16,101.70
17,800.65 17,999.20 18,197.75 18,396.30
0.00 0.00 0.00 0.00
1,670,141,000.00 1,670,592,242.23 1,671,043,484.46 1,671,494,726.69
4,175,310,000.00 4,206,242,834.77 4,237,175,669.54 4,268,108,504.31
126,290,134.29 129,145,574.18 132,001,014.07 134,856,453.96
400,221,853.08 403,971,936.73 407,722,020.39 411,472,104.04
28,215.33 27,532.03 26,848.73 26,165.43
40,143,000,000.00 40,858,727,272.73 41,574,454,545.45 42,290,181,818.18
23,818,899,236.00 24,233,259,259.91 24,647,619,283.82 25,061,979,307.73
24,990,590,032.82 25,413,166,756.01 25,835,743,479.20 26,258,320,202.39
0.5720 0.5463 0.5214 0.4973
0.4641 0.4555 0.4471 0.4390
2018 2019 2020 2021
31,673.00 31,027.77 30,382.55 29,737.32
2,028.61 1,951.16 1,873.70 1,796.25
2,192.15 2,182.66 2,173.17 2,163.69
273.00 276.09 279.18 282.26
172.16 166.59 161.03 155.46
2,174.22 2,123.50 2,072.78 2,022.06
789,512.91 757,167.24 724,821.58 692,475.91
12,077.53 11,690.66 11,303.79 10,916.92
11,505.06 11,481.67 11,458.28 10,630.03
4,328.51 4,339.92 4,351.32 4,362.73
1,360.78 1,382.18 1,403.58 1,424.98
3,416.08 3,435.86 3,455.64 3,475.42
1,055.62 1,063.11 1,070.60 1,078.09
16,137.94 16,174.17 16,210.41 16,246.64
18,594.85 18,793.39 18,991.94 19,190.49
0.00 0.00 0.00 0.00
1,671,945,968.92 1,672,397,211.16 1,672,848,453.39 1,673,299,695.62
4,299,041,339.08 4,329,974,173.85 4,360,907,008.63 4,391,839,843.40
137,711,893.85 140,567,333.74 143,422,773.64 146,278,213.53
415,222,187.69 418,972,271.34 422,722,354.99 426,472,438.65
25,482.13 24,798.84 24,115.54 23,432.24
43,005,909,090.91 43,721,636,363.64 44,437,363,636.36 45,153,090,909.09
25,476,339,331.64 25,890,699,355.54 26,305,059,379.45 26,719,419,403.36
26,680,896,925.57 27,103,473,648.76 27,526,050,371.95 27,948,627,095.14
0.4741 0.4515 0.4297 0.4086
0.4312 0.4236 0.4163 0.3803
2022 2023 2024 2025
29,092.10 28,446.87 27,801.65 27,156.42
1,718.80 1,641.35 1,563.90 1,486.45
2,154.20 2,144.71 2,135.22 2,125.74
285.35 288.44 291.52 294.61
149.90 144.33 138.77 133.20
1,971.34 1,920.62 1,869.90 1,819.18
660,130.24 627,784.58 595,438.91 563,093.24
10,530.05 10,143.18 9,756.31 9,369.44
9,801.79 8,973.54 8,145.29 7,317.04
4,374.13 4,385.53 4,396.94 4,408.34
1,446.38 1,467.78 1,489.18 1,510.59
3,495.21 3,514.99 3,534.77 3,554.55
1,085.59 1,093.08 1,100.57 1,108.06
16,282.88 16,319.11 16,355.35 16,391.58
19,389.04 19,587.59 19,786.13 19,984.68
0.00 0.00 0.00 0.00
1,673,750,937.85 1,674,202,180.08 1,674,653,422.31 1,675,104,664.54
4,422,772,678.17 4,453,705,512.94 4,484,638,347.71 4,515,571,182.48
149,133,653.42 151,989,093.31 154,844,533.20 157,699,973.09
430,222,522.30 433,972,605.95 437,722,689.60 441,472,773.25
22,748.94 22,065.64 21,382.34 20,699.04
45,868,818,181.82 46,584,545,454.55 47,300,272,727.27 48,016,000,000.00
27,133,779,427.27 27,548,139,451.18 27,962,499,475.09 28,376,859,499.00
28,371,203,818.33 28,793,780,541.51 29,216,357,264.70 29,638,933,987.89
0.3881 0.3682 0.3489 0.3302
0.3455 0.3116 0.2788 0.2469
2026 2027 2028 2029
26,138.73 25,121.05 24,103.36 23,085.68
1,421.60 1,356.75 1,291.90 1,227.06
2,075.89 2,026.03 1,976.18 1,926.33
292.34 290.08 287.81 285.54
131.09 128.98 126.87 124.76
1,778.00 1,736.82 1,695.64 1,654.47
527,046.30 490,999.36 454,952.42 418,905.48
8,912.19 8,454.94 7,997.69 7,540.45
6,488.79 5,660.55 4,832.30 4,004.05
4,445.82 4,483.31 4,520.79 4,558.27
1,526.46 1,542.34 1,558.21 1,574.08
3,554.54 3,554.52 3,554.50 3,554.49
1,113.91 1,119.75 1,125.59 1,131.43
16,471.14 16,550.70 16,630.26 16,709.82
20,110.46 20,236.23 20,362.01 20,487.78
0.00 0.00 0.00 0.00
1,672,666,328.28 1,670,227,992.01 1,667,789,655.75 1,665,351,319.49
4,531,395,971.90 4,547,220,761.31 4,563,045,550.73 4,578,870,340.15
160,215,345.01 162,730,716.93 165,246,088.84 167,761,460.76
445,268,179.21 449,063,585.18 452,858,991.14 456,654,397.10
20,389.41 20,079.78 19,770.14 19,460.51
48,837,600,000.00 49,659,200,000.00 50,480,800,000.00 51,302,400,000.00
28,893,346,505.71 29,409,833,512.42 29,926,320,519.14 30,442,807,525.85
30,061,510,711.08 30,484,087,434.27 30,906,664,157.45 31,329,240,880.64
0.3085 0.2875 0.2672 0.2477
0.2159 0.1857 0.1564 0.1278
2030 2031 2032 2033
22,067.99 21,070.57 20,073.14 19,075.71
1,162.21 1,109.25 1,056.28 1,003.32
1,876.48 1,824.42 1,772.35 1,720.28
283.27 280.00 276.73 273.46
122.65 117.82 112.99 108.16
1,613.29 1,595.52 1,577.75 1,559.99
382,858.54 370,629.97 358,401.40 346,172.82
7,083.20 6,618.29 6,153.38 5,688.47
3,175.80 2,931.82 2,687.85 2,443.87
4,595.75 4,624.22 4,652.68 4,681.15
1,589.96 1,605.80 1,621.63 1,637.47
3,554.47 3,537.56 3,520.65 3,503.73
1,137.27 1,140.35 1,143.43 1,146.51
16,789.37 17,032.48 17,275.58 17,518.68
20,613.56 20,778.17 20,942.79 21,107.40
0.00 0.00 0.00 0.00
1,662,912,983.22 1,671,935,129.62 1,680,957,276.02 1,689,979,422.41
4,594,695,129.56 4,608,068,035.31 4,621,440,941.06 4,634,813,846.81
170,276,832.68 171,976,094.72 173,675,356.77 175,374,618.82
460,449,803.06 462,855,584.65 465,261,366.24 467,667,147.83
19,150.88 19,364.12 19,577.36 19,790.61
52,124,000,000.00 52,656,500,000.00 53,189,000,000.00 53,721,500,000.00
30,959,294,532.56 31,532,398,945.57 32,105,503,358.57 32,678,607,771.58
31,751,817,603.83 32,578,688,921.01 33,405,560,238.19 34,232,431,555.38
0.2288 0.2099 0.1917 0.1741
0.1000 0.0900 0.0805 0.0714
2034 2035 2036 2037
18,078.28 17,080.85 16,118.33 15,155.81
950.35 897.39 873.55 849.70
1,668.22 1,616.15 1,561.52 1,506.90
270.19 266.92 260.77 254.62
103.32 98.49 92.78 87.06
1,542.22 1,524.45 1,508.93 1,493.40
333,944.25 321,715.68 307,860.17 294,004.66
5,223.56 4,758.65 4,339.30 3,919.95
2,199.90 1,955.92 1,711.94 1,467.97
4,709.62 4,738.08 4,794.77 4,851.45
1,653.31 1,669.14 1,710.32 1,751.50
3,486.82 3,469.91 3,401.31 3,332.71
1,149.59 1,152.67 1,154.17 1,155.68
17,761.78 18,004.88 18,311.34 18,617.81
21,272.02 21,436.63 21,556.59 21,676.54
0.00 0.00 0.00 0.00
1,699,001,568.81 1,708,023,715.21 1,720,333,624.69 1,732,643,534.18
4,648,186,752.56 4,661,559,658.31 4,705,768,133.25 4,749,976,608.20
177,073,880.86 178,773,142.91 178,567,462.04 178,361,781.17
470,072,929.42 472,478,711.01 474,675,343.86 476,871,976.71
20,003.85 20,217.09 20,509.02 20,800.95
54,254,000,000.00 54,786,500,000.00 55,319,000,000.00 55,851,500,000.00
33,251,712,184.58 33,824,816,597.59 34,462,920,300.87 35,101,024,004.16
35,059,302,872.56 35,886,174,189.74 36,713,045,506.92 37,539,916,824.10
0.1571 0.1407 0.1259 0.1117
0.0627 0.0545 0.0466 0.0391
2038 2039 2040 2041
14,193.29 13,230.77 12,268.25 11,422.64
825.86 802.02 778.17 751.95
1,452.27 1,397.64 1,343.02 1,316.05
248.46 242.31 236.15 229.90
81.35 75.63 69.92 61.88
1,477.87 1,462.35 1,446.82 1,418.68
280,149.15 266,293.64 252,438.13 240,615.48
3,500.60 3,081.25 2,661.90 2,294.26
1,223.99 980.02 736.04 664.81
4,908.13 4,964.82 5,021.50 5,054.52
1,792.68 1,833.86 1,875.04 1,889.83
3,264.12 3,195.52 3,126.92 3,074.59
1,157.18 1,158.69 1,160.19 1,159.59
18,924.27 19,230.73 19,537.19 19,727.30
21,796.50 21,916.45 22,036.41 22,115.65
0.00 0.00 0.00 0.00
1,744,953,443.67 1,757,263,353.15 1,769,573,262.64 1,771,451,320.69
4,794,185,083.14 4,838,393,558.08 4,882,602,033.03 4,909,719,173.75
178,156,100.30 177,950,419.44 177,744,738.57 177,792,069.48
479,068,609.56 481,265,242.41 483,461,875.26 484,999,257.69
21,092.88 21,384.80 21,676.73 21,918.18
56,384,000,000.00 56,916,500,000.00 57,449,000,000.00 57,955,500,000.00
35,739,127,707.45 36,377,231,410.73 37,015,335,114.02 37,708,528,588.04
38,366,788,141.29 39,193,659,458.47 40,020,530,775.65 40,671,508,859.66
0.0979 0.0847 0.0719 0.0608
0.0319 0.0250 0.0184 0.0163
2042 2043 2044 2045
10,577.02 9,731.40 8,885.79 8,040.17
725.72 699.50 673.27 647.05
1,289.09 1,262.13 1,235.17 1,208.20
223.65 217.39 211.14 204.88
53.84 45.81 37.77 29.73
1,390.55 1,362.41 1,334.27 1,306.14
228,792.83 216,970.18 205,147.53 193,324.87
1,926.61 1,558.96 1,191.31 823.66
593.59 522.36 451.13 379.91
5,087.55 5,120.57 5,153.60 5,186.62
1,904.61 1,919.40 1,934.18 1,948.97
3,022.25 2,969.92 2,917.59 2,865.25
1,159.00 1,158.40 1,157.81 1,157.21
19,917.41 20,107.52 20,297.64 20,487.75
22,194.88 22,274.12 22,353.36 22,432.59
0.00 0.00 0.00 0.00
1,773,329,378.74 1,775,207,436.79 1,777,085,494.84 1,778,963,552.89
4,936,836,314.47 4,963,953,455.20 4,991,070,595.92 5,018,187,736.64
177,839,400.39 177,886,731.30 177,934,062.22 177,981,393.13
486,536,640.13 488,074,022.56 489,611,404.99 491,148,787.43
22,159.63 22,401.07 22,642.52 22,883.96
58,462,000,000.00 58,968,500,000.00 59,475,000,000.00 59,981,500,000.00
38,401,722,062.07 39,094,915,536.09 39,788,109,010.12 40,481,302,484.14
41,322,486,943.67 41,973,465,027.68 42,624,443,111.70 43,275,421,195.71
0.0502 0.0399 0.0299 0.0203
0.0144 0.0124 0.0106 0.0088
2046 2047 2048 2049
7,377.41 6,714.64 6,051.88 5,389.12
615.16 583.27 551.39 519.50
1,139.66 1,071.11 1,002.56 934.02
198.10 191.31 184.53 177.75
29.50 29.27 29.04 28.81
1,281.59 1,257.04 1,232.50 1,207.95
181,033.13 168,741.39 156,449.65 144,157.91
587.79 351.93 116.06 -119.80
308.68 237.45 166.23 95.00
5,224.52 5,262.41 5,300.30 5,338.20
1,992.35 2,035.73 2,079.11 2,122.49
2,815.56 2,765.87 2,716.18 2,666.49
1,155.20 1,153.18 1,151.17 1,149.15
20,774.82 21,061.88 21,348.95 21,636.02
22,474.16 22,515.73 22,557.30 22,598.88
0.00 0.00 0.00 0.00
1,788,262,951.36 1,797,562,349.82 1,806,861,748.28 1,816,161,146.75
5,033,268,770.43 5,048,349,804.21 5,063,430,838.00 5,078,511,871.78
177,302,607.71 176,623,822.28 175,945,036.86 175,266,251.44
492,506,773.76 493,864,760.10 495,222,746.44 496,580,732.77
23,399.45 23,914.93 24,430.41 24,945.89
60,488,000,000.00 60,994,500,000.00 61,501,000,000.00 62,007,500,000.00
41,249,186,561.09 42,017,070,638.04 42,784,954,714.99 43,552,838,791.94
43,926,399,279.72 44,577,377,363.73 45,228,355,447.74 45,879,333,531.75
0.0142 0.0084 0.0027 -0.0028
0.0070 0.0053 0.0037 0.0021
2050 2051 2052 2053
4,726.35 4,139.80 3,553.25 2,966.69
487.61 465.65 443.69 421.74
865.47 838.13 810.78 783.44
170.96 164.50 158.04 151.58
28.58 28.30 28.02 27.74
1,183.40 1,158.82 1,134.23 1,109.65
131,866.17 128,967.60 126,069.02 123,170.44
-355.67 -522.34 -689.01 -855.68
23.77 21.70 19.62 17.54
5,376.09 5,410.39 5,444.69 5,478.99
2,165.87 2,198.09 2,230.31 2,262.53
2,616.80 2,584.31 2,551.81 2,519.32
1,147.14 1,154.42 1,161.71 1,168.99
21,923.09 22,252.44 22,581.79 22,911.13
22,640.45 22,736.79 22,833.14 22,929.48
0.00 0.00 0.00 0.00
1,825,460,545.21 1,824,012,496.83 1,822,564,448.44 1,821,116,400.06
5,093,592,905.56 5,079,685,847.49 5,065,778,789.41 5,051,871,731.34
174,587,466.02 173,953,483.44 173,319,500.87 172,685,518.29
497,938,719.11 499,218,547.28 500,498,375.45 501,778,203.62
25,461.37 25,790.52 26,119.67 26,448.81
62,514,000,000.00 64,138,184,684.68 64,762,480,322.43 65,386,775,960.17
44,320,722,868.88 45,176,664,994.71 46,032,607,120.54 46,888,549,246.37
46,530,311,615.77 47,040,516,911.76 47,550,722,207.74 48,060,927,503.73
-0.0080 -0.0116 -0.0150 -0.0182
0.0005 0.0005 0.0004 0.0004
2054 2055 2056 2057
2,380.14 1,793.59 1,427.55 1,061.52
399.78 377.82 343.84 309.86
756.10 728.75 680.06 631.37
145.12 138.66 136.02 133.37
27.46 27.18 26.30 25.41
1,085.06 1,060.48 1,037.10 1,013.73
120,271.86 117,373.28 114,541.68 111,710.08
-1,022.35 -1,189.02 -1,299.98 -1,410.95
15.47 13.39 11.32 9.24
5,513.29 5,547.59 5,592.29 5,636.99
2,294.74 2,326.96 2,363.00 2,399.03
2,486.82 2,454.33 2,427.50 2,400.67
1,176.28 1,183.56 1,190.48 1,197.41
23,240.48 23,569.83 23,953.05 24,336.27
23,025.83 23,122.18 23,171.70 23,221.22
0.00 0.00 0.00 0.00
1,819,668,351.67 1,818,220,303.29 1,810,413,092.77 1,802,605,882.25
5,037,964,673.26 5,024,057,615.19 5,004,593,575.42 4,985,129,535.66
172,051,535.72 171,417,553.14 170,714,748.60 170,011,944.06
503,058,031.79 504,337,859.96 505,490,010.53 506,642,161.11
26,777.96 27,107.10 27,920.56 28,734.02
66,011,071,597.91 66,635,367,235.66 67,259,662,873.40 67,883,958,511.14
47,744,491,372.20 48,600,433,498.03 49,504,860,135.65 50,409,286,773.27
48,571,132,799.72 49,081,338,095.71 49,591,543,391.70 50,101,748,687.69
-0.0214 -0.0245 -0.0263 -0.0280
0.0003 0.0003 0.0002 0.0002
2058 2059 2060 2061 2062
695.48 329.45 -36.59
275.88 241.91 207.93
582.68 533.99 485.30
130.72 128.08 125.43
24.52 23.63 22.74
990.35 966.97 943.60
108,878.48 106,046.88 103,215.28
-1,521.91 -1,632.87 -1,743.84
7.16 5.09 3.01
5,681.69 5,726.40 5,771.10
2,435.07 2,471.10 2,507.14
2,373.84 2,347.01 2,320.19
1,204.33 1,211.25 1,218.17
24,719.48 25,102.70 25,485.92
23,270.75 23,320.27 23,369.79
0.00 0.00 0.00
1,794,798,671.74 1,786,991,461.22 1,779,184,250.70
4,965,665,495.89 4,946,201,456.13 4,926,737,416.37
169,309,139.52 168,606,334.98 167,903,530.44
507,794,311.68 508,946,462.26 510,098,612.83
29,547.48 30,360.94 31,174.40
68,508,254,148.89 69,132,549,786.63 69,756,845,424.37
51,313,713,410.89 52,218,140,048.51 53,122,566,686.12
50,611,953,983.68 51,122,159,279.67 51,632,364,575.65
-0.0297 -0.0313 -0.0328
0.0001 0.0001 0.0001
2063 2064 2065 2066 2067 2068 2069
2070 2071 2072 2073 2074 2075 2076
2077 2078 2079 2080 2081 2082 2083
2084 2085 2086 2087 2088 2089 2090
2091 2092 2093 2094 2095 2096 2097
2098 2099 2100