| ① 中国默认值(直接排放);间接排放为 N/A,总排放=直接① China default value (direct); indirect is N/A, so total = direct | 6.375 tCO₂e/t | 实施条例 (EU) 2025/2621 附件 I「China」表 CN 7318 15 行(附件 I 由实施条例 (EU) 2026/1740 第 1(1) 条及其附件 I 替换),路线 (C)Implementing Regulation (EU) 2025/2621 Annex I, table "China", row CN 7318 15 (Annex I as replaced by Implementing Regulation (EU) 2026/1740, Art. 1(1) and its Annex I), route (C) |
| ② 加价:2026 年钢铁 10%② Mark-up: iron and steel, 10% in 2026 | 6.375 × 1.10 = 7.0125 | 同上附件 I 引言:「total emissions」列按 2026 年 10%、2027 年 20%、2028 年起 30% 加价Same Annex I, introductory text: the "total emissions" column is increased by 10% (2026), 20% (2027), 30% (2028 onwards) |
| ③ 隐含排放 = 吨数 × ②③ Embedded emissions = tonnes × ② | 100 × 7.0125 = 701.25 tCO₂e | 算术Arithmetic |
| ④ CBAM 基准 BM(B 列,默认值路径),路线 (C)④ CBAM benchmark BM (column B, default path), route (C) | 1.364 tCO₂e/t | 实施条例 (EU) 2025/2620 附件第 5.3 点表 CN 7318 15 82 行 B 列 (C);按附件第 5.1 点,路线取 ① 中国表标注的 (C)。欧委会基准 Excel(2026-02-13 页面版)同值Implementing Regulation (EU) 2025/2620 Annex point 5.3, row CN 7318 15 82, column B (C); route (C) from the China table in ① per Annex point 5.1. Same value in the Commission benchmark Excel (page dated 13 Feb 2026) |
| ⑤ CBAM 系数(2026)⑤ CBAM factor (2026) | 0.975 | 指令 2003/87/EC 第 10a(1a) 条(由指令 (EU) 2023/959 第 1 条插入):2026 年 97.5%、2027 年 95%Directive 2003/87/EC Art. 10a(1a) (inserted by Directive (EU) 2023/959, Art. 1): 97.5% in 2026, 95% in 2027 |
| ⑥ 跨部门修正系数 CSCF(2026)⑥ Cross-sectoral correction factor CSCF (2026) | 1.000 | 委员会实施决定 (EU) 2026/1862 第 1 条:2026–2030 每年 100%Commission Implementing Decision (EU) 2026/1862, Art. 1: 100% for each year 2026–2030 |
| ⑦ 单位免费配额 SEFA = ⑤ × ⑥ × ④⑦ SEFA = ⑤ × ⑥ × ④ | 0.975 × 1.000 × 1.364 = 1.3299 | 2025/2620 附件第 4 点(式 6,默认值路径)2025/2620 Annex point 4 (Equation 6, default values) |
| ⑧ 免费配额调整 FAA = ⑦ × 吨数⑧ Free allocation adjustment FAA = ⑦ × tonnes | 1.3299 × 100 = 132.99 | 2025/2620 附件第 2 点(式 1);条例 (EU) 2023/956 第 31 条2025/2620 Annex point 2 (Equation 1); Regulation (EU) 2023/956 Art. 31 |
| ⑨ 应缴证书数 = ③ − ⑧⑨ Certificates to surrender = ③ − ⑧ | 701.25 − 132.99 = 568.26 | 条例 (EU) 2023/956 第 22(1) 条、第 31 条(第 22(1) 条经条例 (EU) 2025/2083 修订)Regulation (EU) 2023/956 Art. 22(1) and Art. 31 (Art. 22(1) as amended by Regulation (EU) 2025/2083) |
| ⑩ 证书价格(2026 Q3 进口适用)⑩ Certificate price (applies to Q3 2026 imports) | €82.32 | 欧委会「Price of CBAM certificates」页,Q3 2026 行,2026-10-05 公布Commission "Price of CBAM certificates" page, row Q3 2026, published 5 Oct 2026 |
| ⑪ 成本 = ⑨ × ⑩⑪ Cost = ⑨ × ⑩ | 568.26 × 82.32 = €46,779.16 | 每吨 €467.79。点上方「载入完整算例」,计算器会算出同样结果€467.79 per tonne. Press "Load the worked example" above and the calculator gives the same result |
本算例没有用任何示例装置或代理值。未计入:50 吨单一质量门槛豁免(2023/956 附件 VII)、证书取整、原产国已付碳价。2026 年按生产年份适用的基准与系数,这里假设生产年份=2026。No example installation or proxy value is used. Not included: the 50-tonne single mass-based threshold (2023/956 Annex VII), rounding of certificates, carbon price paid at origin. Production year is assumed to be 2026 for the benchmark and factors.
英国 CBAM 2027-01-01 开征,7318、7308、7326 都在范围内。2027–2028 年每个编码只有一个默认值,不分原产国(已含 10% 加价);2029 年起改为分国别默认值。第一个申报期 2027 全年,申报和缴款截止 2028-05-31。默认值取自 HMRC 2026-10-16 公布的《Iron and steel default values》,与尚未生效的《Default Values Force of Law Notice(草案)》一致。未扣碳价减免;归类请报关行确认。UK CBAM starts on 1 Jan 2027; 7318, 7308 and 7326 are in scope. For 2027–2028 each code has one default value regardless of origin (10% mark-up included); country-specific values are planned from 2029. First accounting period is calendar 2027; return and payment due 31 May 2028. Values from HMRC "Iron and steel default values" (published 16 Oct 2026), matching the draft Default Values Force of Law Notice. Carbon Price Relief not deducted; confirm classification with your broker. GOV.UK · 开放政府许可 v3.0Open Government Licence v3.0
本计算器只做估算,不构成法律、税务或核查意见。默认值路径按 2025/2620 附件第 5.1 点对不锈钢、碳钢分别取 B 列基准;实际数据只有经欧盟认可的核查机构核查后才能被买家采用。2026 年前生产的库存、50 吨豁免等特殊情况未纳入;原产国碳价只按你在高级参数里填的金额直接扣减,能否扣减以核查和主管机关认定为准。我们不是欧盟官方机构,也不是认可核查机构。This calculator gives estimates only and is not legal, tax or verification advice. Actual data can be used by your buyer only after verification by an EU-accredited verifier. Pre-2026 stock and the 50-tonne exemption are not modelled; a carbon price paid at origin is simply subtracted as entered under Advanced, and whether it counts is for verification and the competent authority. We are not an EU body and not an accredited verifier.
联系:Contact: paopaomusic@mail.grokbot.com · 跑跑工作室 Paopao Studio · 返回说明页Back to the briefing page