Formula applied
The exact method behind this answer
CalculationTime keeps the method visible so the number can be checked instead of blindly trusted.
Embedded emissions = quantity Γ emissions factor. Gross CBAM exposure = embedded emissions Γ EU ETS price. Foreign carbon price credit = embedded emissions Γ carbon price already paid overseas. Adjustment reduction = gross exposure Γ adjustment percentage. Estimated CBAM certificate cost = gross exposure β foreign carbon price credit β adjustment reduction. Total landed compliance exposure = estimated certificate cost + admin/compliance cost.- Apply the formulaEmbedded emissions = quantity Γ emissions factor. Gross CBAM exposure = embedded emissions Γ EU ETS price. Foreign carbon price credit = embedded emissions Γ carbon price already paid overseas. Adjustment reduction = gross exposure Γ adjustment percentage. Estimated CBAM certificate cost = gross exposure β foreign carbon price credit β adjustment reduction. Total landed compliance exposure = estimated certificate cost + admin/compliance cost.139,416.00 estimated CBAM certificate costIron and steel: 1,000 tonnes x 1.85 tCO2e/unit = 1,850 tCO2e. Gross EUR 139,416.00; foreign credit EUR 0.00; adjustment EUR 0.00; cost/unit 139.42; landed compliance exposure 141,916.00. Sensitivity: -25% ETS: 104,562.00 | -10% ETS: 125,474.40 | +10% ETS: 153,357.60 | +25% ETS: 174,270.00. Estimate only; verify CN codes, emissions data, certificate rules and recognised carbon prices.