{"calculation":{"allocationReconciliationDelta":"0","allocationShareTotal":"1","calculationRootHash":"7e12ba9592177cc10e0e4541bb103905e0345303fa794949881b86ec2ab48f61","electricityIndirectEmissions":"40","eligibleCertificateReduction":"0","engineVersion":"3.0.0","goods":[{"allocatedDirectEmissions":"48","allocatedEmbeddedEmissions":"72","allocatedIndirectEmissions":"24","allocatedPrecursorEmissions":"0","allocationMethod":"USER_DOCUMENTED_SHARE","allocationShare":"0.6","cnCode":"72011011","goodIndex":1,"productionUnit":"t","productionVolume":"60","sector":"IRON_AND_STEEL","specificEmbeddedEmissions":"1.2","traceCalculationId":"calc_392b30d9018c8523ee80c07eca731011"},{"allocatedDirectEmissions":"32","allocatedEmbeddedEmissions":"48","allocatedIndirectEmissions":"16","allocatedPrecursorEmissions":"0","allocationMethod":"USER_DOCUMENTED_SHARE","allocationShare":"0.4","cnCode":"72011019","goodIndex":2,"productionUnit":"t","productionVolume":"40","sector":"IRON_AND_STEEL","specificEmbeddedEmissions":"1.2","traceCalculationId":"calc_a7674a302f1435ec031cc0aece62e1fe"}],"installationDirectEmissions":"80","perGoodResults":[{"allocatedDirectEmissions":"48","allocatedEmbeddedEmissions":"72","allocatedIndirectEmissions":"24","allocatedPrecursorEmissions":"0","allocationMethod":"USER_DOCUMENTED_SHARE","allocationShare":"0.6","cnCode":"72011011","goodIndex":1,"productionUnit":"t","productionVolume":"60","sector":"IRON_AND_STEEL","specificEmbeddedEmissions":"1.2","traceCalculationId":"calc_392b30d9018c8523ee80c07eca731011"},{"allocatedDirectEmissions":"32","allocatedEmbeddedEmissions":"48","allocatedIndirectEmissions":"16","allocatedPrecursorEmissions":"0","allocationMethod":"USER_DOCUMENTED_SHARE","allocationShare":"0.4","cnCode":"72011019","goodIndex":2,"productionUnit":"t","productionVolume":"40","sector":"IRON_AND_STEEL","specificEmbeddedEmissions":"1.2","traceCalculationId":"calc_a7674a302f1435ec031cc0aece62e1fe"}],"precursorDirectEmissions":"0","precursorIndirectEmissions":"0","productionVolume":"100","ruleset":"EU-CBAM-DEFINITIVE-2026","specificEmbeddedEmissions":"1.2","totalDirectEmissions":"80","totalEmbeddedEmissions":"120","totalIndirectEmissions":"40","totalPrecursorEmissions":"0","trace":[{"assumptions":[],"calculationHash":"6a2647d365280b1a97c749006dfaa066e9374f7534b8c11cafe32b791c010350","calculationId":"calc_445d0057447929d658bf459d98dc777e","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_INDIRECT_EMISSIONS","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"electricityConsumed":"100","electricityUnit":"MWh","gridEmissionFactor":"0.4","gridFactorUnit":"tCO2e/MWh"},"intermediateCalculations":{"multiplication":"100 × 0.4"},"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e","outputValue":"40","roundingApplied":null,"sourceVersion":"definitive period","warnings":[]},{"assumptions":[],"calculationHash":"5553fb3ff7a2d2d3f04af35bdcb6f4c64f77ee3359321812bc30163f210d3c86","calculationId":"calc_1630e8db831bb1cb37c6a7198e0ae9c5","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_PRECURSOR_EMISSIONS_SUM","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"precursorCount":0,"precursorDirect":"0","precursorIndirect":"0"},"intermediateCalculations":null,"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e","outputValue":"0","roundingApplied":null,"sourceVersion":"definitive period","warnings":[]},{"assumptions":[],"calculationHash":"cc192e8f6a78218e061c33a7c0a99f82059fba5ee1def6dd1735ccabc099b2d2","calculationId":"calc_f13dfcef59790232c64b830522fbab3e","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_TOTAL_EMBEDDED_EMISSIONS","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"electricityIndirectEmissions":"40","installationDirectEmissions":"80","precursorDirectEmissions":"0","precursorIndirectEmissions":"0"},"intermediateCalculations":null,"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e","outputValue":"120","roundingApplied":null,"sourceVersion":"definitive period","warnings":[]},{"assumptions":[],"calculationHash":"7aba824be81004f963dadb979458428808b42ab7d4f48dbfcae56a4f661fd5ba","calculationId":"calc_392b30d9018c8523ee80c07eca731011","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_GOOD_EMISSIONS_ALLOCATION_1","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"allocationShare":"0.6","cnCode":"72011011","goodIndex":1,"productionUnit":"t","productionVolume":"60","sector":"IRON_AND_STEEL","totalEmbeddedEmissions":"120"},"intermediateCalculations":{"allocatedEmbeddedEmissions":"120 × 0.6","specificEmbeddedEmissions":"72 ÷ 60"},"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e/t","outputValue":"1.2","roundingApplied":{"decimalPlaces":6,"mode":"ROUND_HALF_UP","stage":"per-good specific embedded emissions"},"sourceVersion":"definitive period","warnings":[]},{"assumptions":[],"calculationHash":"2d6d72ee83e4cd16157fe19d8f21971c0c6b8e36076c5bbbf42403b5a39f5a9b","calculationId":"calc_a7674a302f1435ec031cc0aece62e1fe","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_GOOD_EMISSIONS_ALLOCATION_2","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"allocationShare":"0.4","cnCode":"72011019","goodIndex":2,"productionUnit":"t","productionVolume":"40","sector":"IRON_AND_STEEL","totalEmbeddedEmissions":"120"},"intermediateCalculations":{"allocatedEmbeddedEmissions":"120 × 0.4","specificEmbeddedEmissions":"48 ÷ 40"},"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e/t","outputValue":"1.2","roundingApplied":{"decimalPlaces":6,"mode":"ROUND_HALF_UP","stage":"per-good specific embedded emissions"},"sourceVersion":"definitive period","warnings":[]},{"assumptions":[],"calculationHash":"274077c9bd67745642e0aaf8506b146e80db2fca464cbcbf55485d95475c2fd0","calculationId":"calc_73dbfc45799a70fdbc9a491dc6506d4e","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_GOODS_ALLOCATION_RECONCILIATION","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"allocatedEmbeddedEmissions":["72","48"],"allocationShares":["0.6","0.4"],"totalEmbeddedEmissions":"120"},"intermediateCalculations":null,"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e","outputValue":"0","roundingApplied":null,"sourceVersion":"definitive period","warnings":[]},{"assumptions":["The aggregate intensity is a portfolio diagnostic; reportable values are the per-good intensities."],"calculationHash":"61fff4226612cedc54b2fdf528abe1b84fd63436a2cef5e27dc6b2f41761f2d0","calculationId":"calc_b1cd714bbd7ee6e74fcc264bb2ced3ba","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_AGGREGATE_SPECIFIC_EMBEDDED_EMISSIONS","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"aggregateProductionVolume":"100","totalEmbeddedEmissions":"120"},"intermediateCalculations":null,"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"tCO2e/t","outputValue":"1.2","roundingApplied":{"decimalPlaces":6,"mode":"ROUND_HALF_UP","stage":"aggregate diagnostic only"},"sourceVersion":"definitive period","warnings":[]},{"assumptions":[],"calculationHash":"13eee823710e59782162be2fd529ca7dd9bb3ac7b195d5d21486017266c848ea","calculationId":"calc_bc235e307191b831ced1965ffd282183","conversions":null,"effectiveDate":"2026-01-01","formulaId":"CBAM_CARBON_PRICE_REDUCTION_RECORD_TOTAL","formulaVersion":"EU-CBAM-DEFINITIVE-2026","inputs":{"records":[]},"intermediateCalculations":null,"officialSource":"Regulation (EU) 2023/956, Annex IV; active definitive-period implementing rules","outputUnit":"certificate-equivalent","outputValue":"0","roundingApplied":null,"sourceVersion":"definitive period","warnings":[]}]},"caseId":"case_verifier_grade_fixture","generatedAt":"2027-01-15T12:00:00.000Z","reportId":"report_aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa","verifierModel":{"acceptedMethodologyDecisionCount":2,"automatedReadiness":"READY_FOR_INDEPENDENT_VERIFICATION","calculationRootHash":"7e12ba9592177cc10e0e4541bb103905e0345303fa794949881b86ec2ab48f61","calculationTraceCount":8,"caseId":"case_verifier_grade_fixture","disclaimer":"This package supports preparation for independent verification. It is not a verification opinion, accreditation decision, customs decision, CBAM Registry submission or acceptance guarantee.","documentClassification":"CONFIDENTIAL - VERIFIER PREPARATION WORKSPACE","evidenceSummary":{"approvedCleanEvidenceFiles":4,"coverageRate":"100","duplicateHashCount":0,"linkedCalculationCount":5,"linkedInputCount":18,"totalEvidenceFiles":4,"uniqueFileHashes":4},"generatedAt":"2027-01-15T12:00:00.000Z","goods":[{"allocatedEmbeddedEmissions":"72","allocationShare":"0.6","cnCode":"72011011","goodIndex":1,"materialityRate":"5","materialityThresholdSpecific":"0.06","productionUnit":"t","productionVolume":"60","sector":"IRON_AND_STEEL","specificEmbeddedEmissions":"1.2","traceCalculationId":"calc_392b30d9018c8523ee80c07eca731011"},{"allocatedEmbeddedEmissions":"48","allocationShare":"0.4","cnCode":"72011019","goodIndex":2,"materialityRate":"5","materialityThresholdSpecific":"0.06","productionUnit":"t","productionVolume":"40","sector":"IRON_AND_STEEL","specificEmbeddedEmissions":"1.2","traceCalculationId":"calc_a7674a302f1435ec031cc0aece62e1fe"}],"identity":{"country":"DE","eori":"NL123456789AB","exporterOperator":"Verified Steel Operator GmbH","importer":"CBAMValid Importer B.V.","installation":"Verified Integrated Steel Installation","productionRoute":"Blast Furnace Route (BF-BOF)","reportingPeriod":"2026-ANNUAL","systemBoundary":"Coke preparation, sinter plant, blast furnace, basic oxygen furnace, casting and finishing operations within the controlled installation boundary."},"independentVerifierStatus":"NOT_REVIEWED","legalSources":[{"adoptedDate":"2023-05-10","appliesFrom":"2023-05-17","celexId":"32023R0956","eliUri":"https://eur-lex.europa.eu/eli/reg/2023/956/oj/eng","id":"REG_2023_956","legalStatus":"IN_FORCE","methodologyScope":["CBAM framework","Annex I goods scope","Annex IV embedded-emissions calculation framework"],"period":"DEFINITIVE","publishedDate":"2023-05-16","title":"Regulation (EU) 2023/956 of the European Parliament and of the Council of 10 May 2023 establishing a carbon border adjustment mechanism","type":"REGULATION","verificationAuthority":"EUR_LEX","verifiedAt":"2026-07-16"},{"adoptedDate":"2025-10-08","appliesFrom":"2025-10-20","celexId":"32025R2083","eliUri":"https://eur-lex.europa.eu/eli/reg/2025/2083/oj/eng","id":"REG_2025_2083","legalStatus":"IN_FORCE","methodologyScope":["50 tonne annual mass threshold for cement, fertilisers, iron and steel, and aluminium","definitive-period declaration and certificate obligations","actual values require independent verification"],"period":"DEFINITIVE","publishedDate":"2025-10-17","title":"Regulation (EU) 2025/2083 of the European Parliament and of the Council of 8 October 2025 amending Regulation (EU) 2023/956 as regards simplifying and strengthening the carbon border adjustment mechanism","type":"REGULATION","verificationAuthority":"EUR_LEX","verifiedAt":"2026-07-16"},{"adoptedDate":"2025-12-10","appliesFrom":"2026-01-01","celexId":"32025R2546","eliUri":"https://eur-lex.europa.eu/eli/reg_impl/2025/2546/oj/eng","id":"IMPL_2025_2546","legalStatus":"IN_FORCE","methodologyScope":["reasonable assurance and risk-based verification","5 percent per-good materiality levels","electronic verification report template"],"period":"DEFINITIVE","publishedDate":"2025-12-22","title":"Commission Implementing Regulation (EU) 2025/2546 of 10 December 2025 on the application of the principles for verification of declared embedded emissions pursuant to Regulation (EU) 2023/956","type":"IMPLEMENTING_ACT","verificationAuthority":"EUR_LEX","verifiedAt":"2026-07-16"},{"adoptedDate":"2025-12-10","appliesFrom":"2026-01-01","celexId":"32025R2547","eliUri":"https://eur-lex.europa.eu/eli/reg_impl/2025/2547/oj/eng","id":"IMPL_2025_2547","legalStatus":"IN_FORCE","methodologyScope":["functional units and production processes","monitoring plan minimum elements","sector-specific system boundaries and embedded-emissions methods"],"period":"DEFINITIVE","publishedDate":"2025-12-22","title":"Commission Implementing Regulation (EU) 2025/2547 of 10 December 2025 laying down rules for the application of Regulation (EU) 2023/956 as regards the methods for the calculation of emissions embedded in goods","type":"IMPLEMENTING_ACT","verificationAuthority":"EUR_LEX","verifiedAt":"2026-07-16"},{"adoptedDate":"2025-12-10","appliesFrom":"2026-01-01","celexId":"32025R2548","eliUri":"https://eur-lex.europa.eu/eli/reg_impl/2025/2548/oj/eng","id":"IMPL_2025_2548","legalStatus":"IN_FORCE","methodologyScope":["calculation and publication of CBAM certificate prices"],"period":"DEFINITIVE","publishedDate":"2025-12-22","title":"Commission Implementing Regulation (EU) 2025/2548 of 10 December 2025 laying down rules for the application of Regulation (EU) 2023/956 as regards the calculation and publication of the price of CBAM certificates","type":"IMPLEMENTING_ACT","verificationAuthority":"EUR_LEX","verifiedAt":"2026-07-16"},{"adoptedDate":"2025-11-20","appliesFrom":"2026-01-01","celexId":"32025R2551","eliUri":"https://eur-lex.europa.eu/eli/reg_del/2025/2551/oj/eng","id":"DEL_2025_2551","legalStatus":"IN_FORCE","methodologyScope":["accreditation and competence of verifiers","verification planning, evidence and site-visit framework","oversight and independence"],"period":"DEFINITIVE","publishedDate":"2025-12-22","title":"Commission Delegated Regulation (EU) 2025/2551 of 20 November 2025 supplementing Regulation (EU) 2023/956 by specifying the conditions for granting accreditation to verifiers, for the control and oversight of accredited verifiers, for the withdrawal of accreditation and for mutual recognition and peer evaluation of accreditation bodies","type":"DELEGATED_ACT","verificationAuthority":"EUR_LEX","verifiedAt":"2026-07-16"}],"methodologyDecisionCount":2,"monitoringPlan":[{"evidence":"Case version 1; owner recorded","requirement":"Monitoring-plan date, version and responsible operator identity","requirementId":"MP-01","status":"DOCUMENTED"},{"evidence":"Blast Furnace Route (BF-BOF)","requirement":"Installation description and production processes","requirementId":"MP-02","status":"DOCUMENTED"},{"evidence":"2 good(s) recorded","requirement":"CN-coded goods and functional production units","requirementId":"MP-03","status":"DOCUMENTED"},{"evidence":"Coke preparation, sinter plant, blast furnace, basic oxygen furnace, casting and finishing operations within the controlled installation boundary.","requirement":"System boundaries and directly connected processes","requirementId":"MP-04","status":"DOCUMENTED"},{"evidence":"0 precursor(s); direct and electricity inputs recorded","requirement":"Source streams, emission sources and measurement methods","requirementId":"MP-05","status":"DOCUMENTED"},{"evidence":"4 approved and clean evidence file(s)","requirement":"Data-source hierarchy, corroboration and control activities","requirementId":"MP-06","status":"DOCUMENTED"},{"evidence":"8 hashed trace node(s)","requirement":"Calculation methods, conversions and rounding","requirementId":"MP-07","status":"DOCUMENTED"},{"evidence":"Allocation delta 0","requirement":"Goods allocation method and reconciliation","requirementId":"MP-08","status":"DOCUMENTED"},{"evidence":"Accepted no-precursor decision","requirement":"Precursor scope and embedded emissions treatment","requirementId":"MP-09","status":"DOCUMENTED"},{"evidence":"2/2 methodology decision(s) accepted","requirement":"Methodology deviations, estimates and technical justifications","requirementId":"MP-10","status":"DOCUMENTED"},{"evidence":"5% per-good specific-emissions threshold","requirement":"Per-good materiality assessment","requirementId":"MP-11","status":"DOCUMENTED"},{"evidence":"Calculation root 7e12ba9592177cc10e0e4541bb103905e0345303fa794949881b86ec2ab48f61","requirement":"Evidence integrity and immutable calculation provenance","requirementId":"MP-12","status":"DOCUMENTED"}],"productCode":"pack_premium_dossier_v5","qualityControls":[{"message":null,"name":"Illustrative scenario replacement","remediationCode":null,"ruleId":"QC_SCENARIO","status":"NOT_APPLICABLE"},{"message":null,"name":"Operator, installation and boundary identity","remediationCode":"REM_COMPLETE_CASE_IDENTITY","ruleId":"QC_00","status":"PASS"},{"message":null,"name":"EORI format and evidence","remediationCode":null,"ruleId":"QC_01","status":"PASS"},{"message":null,"name":"Definitive-period reporting year","remediationCode":"REM_CORRECT_REPORTING_YEAR","ruleId":"QC_02","status":"PASS"},{"message":null,"name":"Good 1 CN code and evidence","remediationCode":null,"ruleId":"QC_03_0","status":"PASS"},{"message":null,"name":"Good 1 production and evidence","remediationCode":null,"ruleId":"QC_04_0","status":"PASS"},{"message":null,"name":"Good 1 sector","remediationCode":"REM_SELECT_SUPPORTED_SECTOR","ruleId":"QC_05_0","status":"PASS"},{"message":null,"name":"Good 2 CN code and evidence","remediationCode":null,"ruleId":"QC_03_1","status":"PASS"},{"message":null,"name":"Good 2 production and evidence","remediationCode":null,"ruleId":"QC_04_1","status":"PASS"},{"message":null,"name":"Good 2 sector","remediationCode":"REM_SELECT_SUPPORTED_SECTOR","ruleId":"QC_05_1","status":"PASS"},{"message":null,"name":"Allocation, evidence and reconciliation","remediationCode":null,"ruleId":"QC_05A","status":"PASS"},{"message":null,"name":"directEmissions value, unit and evidence","remediationCode":null,"ruleId":"QC_06","status":"PASS"},{"message":null,"name":"electricityConsumed value, unit and evidence","remediationCode":null,"ruleId":"QC_07","status":"PASS"},{"message":null,"name":"gridEmissionFactor value, unit and evidence","remediationCode":null,"ruleId":"QC_08","status":"PASS"},{"message":null,"name":"Precursor scope","remediationCode":"REM_CONFIRM_PRECURSOR_SCOPE","ruleId":"QC_09","status":"PASS"},{"message":null,"name":"Evidence integrity","remediationCode":null,"ruleId":"QC_10","status":"PASS"},{"message":null,"name":"Carbon price records","remediationCode":null,"ruleId":"QC_11","status":"NOT_APPLICABLE"},{"message":null,"name":"Goods cross-artifact consistency","remediationCode":null,"ruleId":"QC_12","status":"PASS"}],"qualitySummary":{"blockers":0,"notApplicable":2,"passed":16,"total":18,"warnings":0},"releaseContractVersion":5,"releaseVersion":5,"reportId":"report_aaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaaa","ruleset":{"materialityRate":"5","name":"CBAM Definitive Regime 2026","sourceHash":"7e17ddb14e300758d5125606820b4ba7e5322c2ee20dd079efe63825990c71bf","sourceRegistryVersion":"CBAM-EU-2026.07.16","version":"3.0.0"},"sectorMethodologies":[{"allowedProductionRoutes":["Blast Furnace Route (BF-BOF)","Electric Arc Furnace Route (EAF)","Direct Reduced Iron Route (DRI)"],"allowedUnits":["metric_tonne"],"coveredGreenhouseGases":["CO2"],"defaultBoundaries":"Coke oven, sinter or pellet preparation, blast furnace, basic oxygen furnace, direct reduction, electric arc furnace, casting and finishing processes within the installation boundary.","displayName":"Iron and Steel","helpText":"Use installation-specific actual data only where the monitoring plan, evidence links and verifier requirements are satisfied.","indirectEmissionsTreatment":"Apply the definitive-period methodology and sector scope prescribed by the active ruleset; do not infer indirect-emission eligibility from transitional rules.","legalBasisSourceIds":["REG_2023_956","REG_2025_2083","IMPL_2025_2546","IMPL_2025_2547"],"legalStatus":"IN_FORCE","requiredPrecursors":["7201","7202","7205"],"sealingAllowed":true,"sector":"IRON_AND_STEEL","verificationFocus":["Mass balance and production ledger","Fuel and reducing-agent consumption","Precursor embedded emissions","Waste-gas and transferred-heat treatment","Allocation to CN-coded goods"]}],"totals":{"aggregateSpecificEmbeddedEmissions":"1.2","allocationReconciliationDelta":"0","allocationShareTotal":"1","electricityIndirectEmissions":"40","eligibleCertificateReduction":"0","installationDirectEmissions":"80","precursorDirectEmissions":"0","precursorIndirectEmissions":"0","productionVolume":"100","totalDirectEmissions":"80","totalEmbeddedEmissions":"120","totalIndirectEmissions":"40"}}}