E-methanol is a viable marine fuel that all owners must consider now for decarbonisation from 2029. Not only is it viable, but for first movers who generate surplus compliance, the use of e-methanol can both zero their bunker procurement costs and be cash positive. This paper makes the case for e-methanol on EU routes from 2029 and urges companies to secure it now through long-term offtake agreements. FuelEU compliance units can be banked starting in 2029 for the second period in 2030, when emission reduction targets really start to escalate.
Regulatory Context (Section A): We show how FuelEU Maritime regulation, with CO₂ penalties of ~€640/t CO₂e (10x current EU ETS) will disrupt the industry, increasing VLSFO costs by 55% by 2030 and tripling them by 20401. Unlike prior “uniform” penalties, FuelEU incentivizes e-fuels early, allowing early adopters to halve compliance costs and gain a competitive edge over peers.
Methodology (Section B): FuelEU’s “early mover” e-fuel multiplier incentive and e-methanol’s low carbon intensity mean only minimal e-fuel and fewer new vessels are needed. E-methanol requires only 3% of newbuilding fleet and total fuel use for compliance to 2033 versus 38% for LNG. Owners can also use pooling to even get paid by competitors for any overcompliance.
Results (Section C): E-methanol procured at $1,300/t is competitive in all scenarios and, depending on available alternatives, companies should be willing to pay up to $1,800/t. At $1,300/t, e-methanol delivers a similar cost to using biomethanol or LNG at spot prices, even when compliance is not monetised, but does so without the same risk exposures. When overcompliance is monetised, e-methanol is not only multiples cheaper than all other fuel strategies, but in addition, the fuel pays for itself, generating additional income for the owner.
Implications (Section D): companies wishing to reap these benefits must secure e-fuel now. This is the only way to guarantee supply, as e-fuels will not be available on the spot market in the volumes required. Nearly all e-fuels projects operational in 2030 will have forward-sold volumes years in advance to secure finance. While long term fuel commitments are new to shipping, owners now need to develop fuel strategies alongside vessel procurement. Risks have changed due to rising penalties and green fuel shortages, so fuel procurement strategies must change too. Locking in e-methanol at up to ~$1,800/t will still leave the owner better off than paying the penalty. Further, if compliance is monetised, the fuel can become an income generator.
Risks (Section E): We explore alternative pathways and their risks. For example, compliance through LNG would require replacing 38-55% of a fleet by 2030, with penalties applying from 2035. Relying on biofuels is impossible and would require shipping to absorb 60% of global biofuel production within six years, amid high competition from road and air transport and increasing supply constraints. We assess the option to wait for e-fuel costs to fall before committing, and conclude that this is unlikely to beat moving now and leveraging the multiplier.
Execution (Section F): We help owners with due diligence guidelines for assessing e-fuels projects. Access to cheap renewable power is critical, as power drives ~70% of e-methanol’s cost. Beyond cost, ensuring a project’s maturity, regulatory compliance, and technical viability is essential to minimise the risk of fuel no-show and non-compliance penalties.
Conclusion (Section G): While a multi-fuel environment is expected, the core of effective portfolio management is diversification. Irrespective of base case assumptions, a diversified fuel strategy - which includes securing early and long term access to e-methanol - will provide the owner with flexibility and optionality, significantly improving their resilience to the future.
Starting in 2024, EU ETS imposes a cost per tonne of CO2 emitted by each vessel, based on the ETS market price. FuelEU Maritime begins in 2025 and sets greenhouse gas (GHG) emission intensity reduction targets on a fleet basis that increase every five years. Like ETS, FuelEU offers a 50% discount for voyages to/from the EU, while intra EU voyages incur full penalty. However, FuelEU differs from ETS in that it considers the emission intensity level of owners’ fleets on a well to wake basis, in contrast to the ETS tank to wake measurement of individual ships. LNG is relatively less attractive under FuelEU as its carbon intensity increases by significantly more than other fuels under well to wake measurement.
There are four key components to FuelEU Maritime:
1. GHG intensity target: imposes a significant penalty for non-compliance
Under FuelEU, every ship greater than 5,000 GRT that burns VLSFO on an EU voyage will not be compliant from 2025. The penalty for non-compliance is €2,400/mt VLSFOeq, applied on every non-compliant tonne of fuel used. This equates to a CO2 price of €640/tCO2eq or €58.5/GJ VLSFO consumed - 10 times the current EU ETS price. By 2040, fuel costs for a 100 mt/day VLSFO ship will nearly triple due to penalties - and will increase by 55% as soon as 2030.
Table 1: FuelEU Maritime GHG intensity targets
Figure 1: Daily fuel costsfor a 100 mt/day (8000 TEU) vessel running on VLSFO ($000s /day)
2. Renewable Fuel of Non-Biological Origin2 multiplier: rewards e-fuel first movers
Early adoption of RFNBOs - also known as e-fuels or synthetic fuels - is incentivised via a two times multiplier, which applies to e-fuels used before 31 December 2033. The multiplier allows shipping companies to double count the compliance provided by each 1 MJ of e-fuel, such that it is counted as two MJ for the purposes of the GHG calculation. The result is that companies using e-fuels only need to consume half of the MJ they need from green fuel to comply. Biofuels, including those produced using gasification, are not eligible for this multiplier. The impact of the multiplier is significant - but is often overlooked in most companies’ calculations.
Without multiplier: GHG emission intensity = gCO2eq emitted / MJ consumed
With multiplier: GHG emission intensity = gCO2eq emitted / 2 x MJ consumed
Consider for example a dual-fuel ship consuming 90 mt VLSFO (3,690,000 MJ) with a CI of 91.4 gCO2eq/MJ and 10 mt e-methanol (~4.9 mt of VLSFO or 199,000 MJ) with a CI of 8 gCO2eq/MJ. The GHG emission intensity of this ship, including the 2x RFNBO multiplier, would be 82.9 gCO2eq/MJ and the ship would therefore comply until 2034 (see Table 1) as follows:
3. Pooling mechanism - incentivises over compliance
FuelEU penalties are applied at fleet level, allowing overcompliance from one ship to offsetnon-compliance from others through a pooling arrangement, which may include other owners. This setup enables the trading of compliance units, with prices set by bilateral agreements. In theory, a non-compliant owner should be willing to pay up to the €2,400/tonne penalty for each compliance unit. This creates a strong incentive for those with access to e-fuels to generate surplus compliance—especially when leveraging the RFNBO 2x multiplier.
4. RFNBO sub-quota further incentivizes use of e-fuels
Currently, there is no RFNBO quota for marine fuels, but FuelEU introduces a pathway to establish one. If the marine sector’s use of e-fuels on European routes remains below 1% by 2031, a 2% e-fuels sub-quota will be mandated from 2034. A 1% share would require ~840,000 tonnes of e-methanol to be used annually, based on current EU marine fuel consumption. The penalty for non-compliance will be the cost difference between e-fuels and fossil fuels at that time. For example, if spot prices were $525/tonne for VLSFO ($12.8/GJ) and $1,400/tonne for MeOH ($70.4/GJ), the penalty would be $57.6/GJ, applied to the shortfall between the 2% target and the actual e-fuel consumption per fleet. The pooling mechanism applies to the RFNBO quota as well, allowing overcompliance to be distributed across vessels.
To assess the economic impactof these regulations, we compare six decarbonisation strategies foran 8,000 TEU container vessel operating on intra-EU voyages:
We use a 15-year time period (a typical fixed-price tenor requested by e-fuel developers for offtake contracts) starting in 2029 (the first year credits can be banked for the second compliance period, and a reasonable assumption for an offtake start date for e-fuels projects currently under development). We consider the purchase price of the vessel and the costs of its operation. This allows us to calculate the total cost of ownership (TCO) resulting from each fuel decarbonisation strategy, across the 15 year period:
We use fuel cost assumptions as follows:
We then consider four fuel strategy scenarios, as follows.
Scenario 1: Total Cost of Ownership for a “compliance only” strategy
In this case, the fleet owner only buys enough green fuel to meet FuelEU compliance requirements and then uses VLSFO for the rest of their energy requirements. The share of alternative fuel required across a fleet to avoid penalties is outlined below:
GHGVLSFO is 91.4 gCO2eq/MJ, GHGalt,fuel and GHGtarget over time are shown in Table 2.
Table 2. Percentage of alternative fuel required across a fleet to comply with the Fuel EU GHG intensity target - assuming the rest of the fuel mix consists of VLSFO - for different fuel options
As shown in Table 2, the low carbon intensity of e-methanol means that (a) an asset built today will survive through the entire FuelEU compliance cycle and (b) compliance can be achieved with very small volumes before scaling up (e.g., 3.4% green fuel up to 2033). This also means less capital is needed for new vessels. For instance, 2030 compliance can be achieved with e-methanol by replacing only 3 out of 100 ships, while meeting the target using LNG diesel vessels would require replacing 38% of a fleet. As such, an owner can scale into their position, with a few dual-fuelled e-methanol ships in 2030 before slowly adding more ships in future as their existing fleet is scrapped. A big bang, new fleet is not required.
Scenario 2: Total Cost of Ownership where overcompliance is monetised
Scenario 1 does not factor in a shipowners’ ability to monetize overcompliance. However, it is widely expected that many companies will elect to pay compliance penalties until e-fuel use scales up, making overcompliance monetization lucrative for those with surplus credits. In this scenario therefore, we assume an owner uses 100% alternative fuel and sells overcompliance. The price for a tonne of compliance will be set through commercial agreements, but for this analysis, we assume the buyer pays €2,000/t, a 17% discount to the full €2,400/t penalty.
Scenario 3: Fuel cost for dual-fuelled methanol vessel in a “compliance only” strategy
Scenario 4: Fuel cost for dual-fuelled methanol vessels monetising overcompliance
Scenarios 1 and 2 compare total cost of ownership for different fuel strategies, to inform owners considering both vessel and fuel investments. However, hundreds of dual fuelled methanol vessels have already been ordered5 - and for these owners who have already made the vessel capital investment, the decision on which fuel to procure should be evaluated differently.
To that end, in Scenarios 3 and 4, we compare only the fuel costs of different strategies for a dual-fuelled methanol vessel (here, capex and non-fuel opex are the same for all strategies).
The conclusions of our analysis can be summarised as follows:
Table 3: Key cost outputs for the ‘VLSFO only’ and ‘e-methanol at $1,300/mt’ cases in Scenario 1
In Scenario 1, the LNG MEGI (diesel cycle) engined vessel offers the lowest cost, with the B30 blend coming in second. The cost of using e-methanol at $1,300/t is only 1% higher than using LNG, and e-methanol breaks even with LNG at $1,195/t. Owners unable to use LNG or procure biofuels should pay up to $1,788/t for e-methanol instead of using VLSFO
Figure 2 - Scenario 1: Total cost of ownership for a “compliance only” strategy
In Scenario 2, where a shipping company sells overcompliance, e-methanol is ~60% cheaper than the next best option - an LNG MEGI diesel vessel - at a price of $1,300/t.
Figure 3 - Scenario 2: Total cost of ownership where overcompliance is monetised
In Scenario 3, where a methanol dual fuel vessel has already been purchased, under a “compliance only” strategy, e-methanol is the cheapest option at prices under $1,250/t - assuming biofuels could be procured at spot prices - unlikely by 2030. More likely, e-methanol is cheaper than the next best alternative biomethanol, at prices under $1,422/t.
Figure 4 - Scenario 3: Fuel cost for dual-fuelled methanol vessel in a “compliance only” strategy
In Scenario 4, where a shipping company sells overcompliance, e-methanol is the cheapest option under $1,803/t. Most interestingly, the fuel generates income at any price under $1,362/t - suggesting that there could indeed, be such a thing as a free lunch when it comes to e-fuels.
Figure 5 - Scenario 4: Fuel cost for dual-fuelled methanol vessels monetising overcompliance
In conclusion, even without monetisation of overcompliance units, shipping companies should be willing to pay at least $1,300/t for e-methanol. Those unable to transition much of their fleet to LNG should be willing to pay over $1,800/t. And for those able to procure e-methanol at $1,300/t and monetise overcompliance, the fuel is essentially an income generator. These economics are driven by the early mover RFNBO multiplier, which makes e-methanol significantly cheaper from 2029-33, effectively subsidising the rest of the 15-year period.
Our analysis indicates that, even without monetizing overcompliance, shipping companies should be able to pay $1,300 to $1,800/t for e-methanol from 2029-2043. Many e-methanol projects aim to price within this range, but few have secured offtakes. A key hurdle is the need for early, fixed price, long-term (10+ year) purchase commitments due to the lack of a liquid e-fuels market.7
E-fuels projects take 6+ years to develop, with significant funding needed during detailed engineering, ~4-5 years before production. To attract this capital, developers need committed buyers offering fixed long-term pricing well ahead of first molecule delivery. Given the nascency of the market and high upfront development costs, e-fuels must be pre-sold, leaving little for spot sales. While a liquid market may eventually emerge, this is likely over a decade away.
Whilst the industry is used to spot or short term procurement of bunkers, this simply must change to enable e-fuel developers to secure funds and develop their sites. Owners need to secure their e-fuels at the time at which they order their ships, otherwise they will be left behind. As this paper articulates, there is a significant first mover advantage to using e-methanol - but this advantage cannot be exploited unless the fuel is secured.
With rising CO2 penalties, owners must secure green fuel to remain competitive and until there is a spot market for the product, early and long term commitments will be essential.
Most companies agree that “doing nothing” is not an option, yet the industry largely remains in “wait and see” mode. Many owners feel that it is safer to defer action until there is more clarity. We see significant risk in this approach and believe the situation is more certain than it appears:
In sum, shipowners aiming to use e-fuels within the next decade must act now. Given the timelines for e-fuels development, securing fuel for 2029 requires commitments in 2025. Some shipowners, like MOL with its investment in e-fuels producer HIF Global8 and Maersk with its long-term bio-methanol offtake with LONGi9, have already anticipated the green fuel shortage and are taking steps to move ahead of the pack. While shipping traditionally invests in assets with 20+ year lifecycles, the industry is unused to long term fuel procurement. Now though, the two purchase decisions are linked - owners will need to develop, in parallel, their fuel procurement strategies for the vessels they order, at the time they negotiate these orders.
To stress test our analysis, we consider a number of potential risks to our view.
Could LNG plug the gap?
While LNG, especially at current low prices, offers an attractive near-term decarbonization option, its large-scale adoption faces several challenges.
To meet the 2035 target of a 15% reduction, the entire fleet would need to be LNG. Yet, by 2040, a 30% reduction is required, making fossil LNG non-compliant within just 10 years of purchasing new LNG ships. Further, last mile logistics are also expensive - a 20,000m3 LNG bunkering vessel for example can cost upwards of $80m. This makes LNG a challenging investment, especially for those who have not yet adopted it.
Figure 8: LNG prices 2022-2024. Source: NGI’s Daily Gas Price Index, Bloomberg, CSI
In summary, while fossil to e-LNG may make sense for those who have already invested in LNG vessels, for those who haven't, an LNG strategy requires significant investment, offers minimal near-term decarbonization and ultimately locks owners into higher long-term fuel costs.
Could bio fuels plug the gap?
The idea that there will be enough biofuels at current or even much higher prices to meet 2030 targets is not supported by the data.
Figure 6: Global biofuels consumption and global shipping fuel consumption over time
While increased demand for biofuels should in theory incentivize new supply, in practice biofuel production is constrained by feedstock availability. Despite strong policy support, for the last decade biofuel supply has grown consistently below 5% per year15.
Figure 7: Due to feedstock constraints, biofuels have only grown 4% for the last decade – to meet 2030 targets, shipping would need biofuels supply to grow at 128% per annum
Producing 1 tonne of biodiesel from soybeans requires ~1.5 football pitches worth of arable land16, and under the EU’s revised Renewable Energy Directive regulation (RED III, beginning in 2025)17, biofuels that compete with food production are prohibited. A more sustainable alternative is to source waste oils like used cooking oil (UCO), but scaling this approach is logistically impossible. For example, the UCO from all 1,400 McDonalds in the UK would only produce about 5 kt of biofuel annually18.
Biofuels are also becoming more constrained due to stricter regulations, such as RED III. This places a 7% cap on first-generation biofuels (those based on food/feed crops) and limits their eligibility for counting toward renewable energy targets19 with a particular focus on Indirect Land use Change (ILUC). Since first-generation biofuels still make up the majority of the supply, these restrictions will have a significant impact—only 22% of EU biofuel supply is second-generation.20 Additionally, the Union Database for biofuels will make certification harder, further constraining supply. The EU also recently imposed a legally binding 1.7% transport-wide cap on UCO-based biofuels by 2030.21
Finally, increased demand for biofuels is not limited to shipping: the EU has set a target of 29% share of renewables in transport by 2030, aviation has a 6% sustainable aviation fuel (SAF) consumption quota by 2030 under ReFuelEU22, and 19 non-EU countries also have biofuel demand incentives. For example, the 45Z tax credit in the U.S. is driving up demand for used cooking oil and HEFA-SAF, most of which will be imported.
The IEA forecasts 47 million tonnes of global biodiesel production by 2028, an 18% increase from today. Shipping would need all of this production to meet even the low end of IMO 2030 ambitions, up from just 0.1% of global biofuel use today - an unrealistic shift over just six years.
Could gasification plug the gap?
Biomass gasification has been promoted as a low-cost method to produce green methanol. However, despite decades of attempts, biomass gasification has never proven commercially viable due to the challenges of processing heterogeneous feedstock. Additionally, methanol produced this way would not qualify as a RFNBO, as the energy is derived from biological sources, making it ineligible for multipliers or quotas. Numerous gasification projects have faced setbacks, reflecting the ongoing cycle of unfulfilled promises in advanced biofuels. Technologies like cellulosic ethanol, woody biomass gasification, and algae-based biofuels have been "5 years away" since cleantech 1.0, yet none have reached commercial scale.
Table 4. Gasification plants and challenges
Could cheap supply from China plug the gap?
China has strong ambitions in e-methanol production but lacks the feedstock advantages of other regions. Firstly, Chinese producers will face challenges meeting RED certification standards23
which require extensive historical data (25+ years) on land use and compliance with electricity feedstock rules such as hourly matching and additionality24. Relying on Chinese biofuel supply is also problematic. Earlier this year, the EU Commission reported that much of the used cooking oil entering Europe was fraudulently labelled palm oil, an unsustainable feedstock linked to deforestation25. This led to the EU imposing a 36%26 tariff on Chinese biofuels in August 2024 and announcing additional certification measures to stop fraudulent imports - the same concerns are likely to apply to the validity of biogenic CO2 and electricity used to produce Chinese e-fuels.
Secondly, cheap renewable power is the most important feedstock for e-fuel cost competitiveness, and China does not have strong renewables. Inner Mongolia, China's top area for renewables, has solar capacity factors of ~20% and wind capacity factors of ~30-40%, similar to "good" renewables regions like Spain but below "great" regions like Texas. This is crucial, as renewable power costs make up ~70% of e-fuel production costs and are they key factor in e-fuel competitiveness. On top of these hurdles, geopolitical factors, such as western import tariffs27 and policies prioritising local energy production, will further complicate Chinese exports.
What if e-fuels become cheaper over time?
One argument against securing e-fuels before 2030 is the expectation that production costs will drop as technology improves, potentially making it more cost-effective to wait. While we agree that efficiency gains are likely, several issues challenge this view.
First, e-fuel production costs would need to fall significantly to offset the costs of paying the penalties and missing the pre-2034 RFNBO multiplier. As shown in Figure 9, waiting until 2035 to use e-methanol would require a price of $1,100/tonne to break even, compared to starting at $1,300/tonne in 2029. However, the Maersk McKinney Møller Center estimates e-methanol costs at $1,150 by 2035, suggesting a 15% reduction is unlikely. When overcompliance is monetized, the "wait and see" approach is even less favourable, even with a $1,100 price.
Second, while the most competitive projects may achieve lower production costs by 2035, demand for e-fuels is expected to surge due to higher FuelEU Maritime targets, rising EU ETS prices, potential IMO targets, and increased demand from other sectors. Thus, lower production costs will not necessarily translate into cheaper fuel. Notably, even at $1,800/tonne, e-methanol remains more competitive than VLSFO.
Figure 9: Comparison of costs for “act now” versus “wait and see” strategies
Many shipping companies feel overwhelmed by e-fuel developers offering low prices that often rise after initial interest. The key question to assess the real fuel cost is:
“What is your renewable power price, and is this power secured?”
Since power accounts for around 70% of the levelized cost of e-methanol, a project lacking access to cheap power will simply not be competitive. Cost advantages from other factors such as CO2 and logistics will always be minor in comparison to low-cost power.
Further, due to the high penalty from potential non-compliance if the fuel does not materialise, due diligence is essential to ensure that e-fuel projects are assessed not just on cost, but also on maturity, compliance, and viability:
Securing fuel that is low cost on paper but that does not materialise or meet compliance standards ultimately provides no benefit.
The economic case for e-methanol as a marine fuel from 2029 is not just viable, but compelling, especially given the sharp rise in VLSFO costs due to EU regulation. Early adopters will benefit from lower compliance costs and - by monetising overcompliance - could procure fuel for free. In contrast, companies who delay risk being non-compliant and ultimately paying their competitors.
The decarbonization pathway is set to become increasingly disruptive, with FuelEU Maritime introducing penalties 10 times higher than current EU ETS levels. Companies need to act now to secure long-term fuel contracts, as e-fuels will be in short supply. Securing fuel in 2029 will necessitate making long term commitments in 2025. E-methanol offers significant advantages, as its low carbon intensity allows compliance with smaller amounts of fuel, reducing capital investment in new vessels and allowing an owner to replenish their fleet gradually over time.
FuelEU encourages early adoption through multipliers and overcompliance pooling/trading, providing a clear financial incentive for first movers. Shipping companies should secure e-methanol at $1,300 to $1,800/tonne, as alternative fuel options face scalability and emissions challenges. These dynamics will only increase further with the introduction of IMO targets.
Biofuels are constrained by feedstock availability and stringent regulations under RED III, while LNG faces issues with high capital investment requirements, methane leakage and locking into higher fuel costs via an e-LNG end state. China's e-methanol ambitions, though promising, are hampered by geopolitical hurdles and difficulty meeting RED compliance.
As a result, shipping companies must rethink their procurement strategies, moving away from spot fuel purchases to long-term commitments for green fuels. Securing e-fuels early will provide risk mitigation and competitive advantage as future fuel markets remain uncertain and as liquid markets for e-fuels are unlikely to materialise in the next 10-15 years.
Who really knows though?
We realise that the end result will be a multi fuel environment, with some owners choosing methanol, some choosing ammonia and others just rolling the dice to see what happens.
A final argument, for e-fuels.
Analysts can model countless scenarios with different assumptions, but the core rule of successful portfolio management is diversification. Portfolios that are diversified consistently outperform those that are not, and the same principle applies to fuel procurement. Access to multiple fuels - including e-methanol - offers valuable flexibility and the potential to capitalise on pricing differentials. Therefore, regardless of different base case assumptions, a diversified fuel strategy - which includes securing early and long term access to e-methanol - will always provide the owner with flexibility and optionality, significantly improving their resilience to the future.
Thank you for getting this far. If you would like to discuss how engaging early to secure e-methanol could be part of your decarbonisation strategy, please reach out to Felix Leworthy at felix.leworthy@et-fuels.com or +447470 245 939
Annex 1 - ETFuels overview
We are an e-fuels producer on a mission to enable the Energy Transition at Hyperscale by becoming the leading producer of green fuels ‒ through a pioneering “behind the meter” model ‒ starting with e-methanol for the shipping, aviation, road fuels and chemicals industries.
We have a pipeline of seven e-methanol projects under development in Texas, Spain, Finland and the US Midwest, each set to produce at least 100,000 tonnes per annum of RFNBO compliant e-methanol. Our first project in Texas is expected to reach commercial operations in 2029, with the rest of the pipeline set to follow closely behind.
Our team brings extensive experience across the hydrogen value chain, from power generation to regulatory frameworks, with a track record that includes developing over 10 GW in renewables, industrial-scale methanol and ammonia production, raising billions of dollars for infrastructure projects, managing the P&L and risk exposure for the world’s largest capsize shipping operator, and drafting EU green fuel legislation. As early movers in the e-methanol field, we have spent the past two years developing e-fuel facilities with leading OEMs and EPCs, conducting comprehensive engineering and procurement in both Europe and the US.
This track record gives us deep industry insights - backed by close engagement with investors and over 50 meetings with shipping customers - and has equipped us to understand the complexities of scaling these projects and transitioning to a sustainable, long-term fuel strategy. We’re committed to partnering with the marine industry to drive a swift and - crucially - economically viable path toward resilience and decarbonisation.
Annex 2 - TCO calculator spreadsheet
The assumptions, calculations, and results presented in this note can be found in the accompanying ‘TCO calculator’ excel spreadsheet. The TCO calculator is set up to determine the total cost of ownership of a given decarbonisation strategy considering CAPEX, OPEX, fuel, and compliance costs over time. The spreadsheet is populated with default assumptions, but these can be overwritten by the user to test different scenarios. An overview of input assumptions is provided in the table below.
Calculations for the ‘compliance only’ scenarios (1 and 3 above) are shown in the ‘TCO_MeetCompliance’ tab. Calculations for the ‘over-compliance monetisation’ scenarios (2 and 4 above) are shown in the ‘TCO_MonetiseOvercompliance’ tab. In both cases:
The key difference between the ‘compliance only’ and ‘over-compliance monetisation’ scenarios lies in the share of alternative fuel that is consumed, represented by the values in row 101.
In the ‘compliance only’ scenario, the share of alternative fuel is reverse-engineered such that the fleet-wide GHG intensity meets or gets as close as possible to the target, and such that the compliance penalty is minimised. This is done using the following formula:
For each decarbonisation strategy, the above formula is evaluated in the ‘Tbl_AltFuelShare’ tab and used to determine the required share of alternative fuel over time. The results are summarised and used as a look-up table for use in row 101 in the ‘TCO_MeetCompliance’ tab.
In the ‘overcompliance monetisation’ scenario, the share of alternative fuel is set as 100% for the full period of analysis.
Finally, the spreadsheet includes a macro that allows users to analyse multiple scenarios simultaneously. To run the scenario analysis: