We have modelled a range of scenarios in the NZ ETS market model, based on the different options outlined above, and accounting for different starting points in 2025. This section presents some of the key insights from that modelling.
All models are subject to high levels of uncertainty, which typically increases the further out in time they attempt to model. They also rely on a range of model-specific and other assumptions. The results are not predictions – their purpose is to help explore the implications and trade-offs between the different options.
The market model has been aligned with ERP2 projections where relevant and with industrial allocation forecasts and surplus stockpile estimates as set out in this consultation document. For more detail on modelling assumptions and sensitivity analysis, see the technical annex.
Projected sources of NZU supply
Figure 4 shows the projected sources of NZU supply to meet compliance demand under option 1.
The broad outlook for supply is similar for both option 1 and option 2. Government supply, from industrial allocation and auctions, is projected to be a material but declining share of supply in the 2020s. The projections shown assume that all auctions clear and use the updated estimate of the surplus stockpile (50.2 million NZUs).
Forestry supply from ‘low-risk’ (or unencumbered) NZUs is projected to steadily increase over time.12,13 However, forestry makes up a smaller share of supply in the near term, requiring the stockpile to be drawn down further in the interim. The ‘other stockpile’ (non-surplus stockpile) use reflects some additional stockpiled units coming to the market based on future price expectations. Notwithstanding this additional stockpile use, the total stockpile of units is projected to remain between 60 million and 90 million NZUs (more than double annual compliance demand) across the modelled period.
The surplus is drawn down faster under option 1 than under option 2. Therefore, faster reductions in emissions (reduced compliance demand) and some additional stockpile drawdown are needed, both of which require higher prices to incentivise.
Under option 2, higher auction volumes in 2028–30 mostly offset the need for additional stockpile drawdown in EB2, reducing the upwards pressure on prices.
12 Low-risk units are from permanent or average accounting forests that do not have a surrender liability. For modelling, these are assumed to become available to the market as they are earned.
13 Forestry supply in figure 4 is based on ERP2 projections. It is consistent with the Government policy to restrict conversion of farmland to exotic forestry. If forestry is more responsive to price, additional low-risk supply is projected to displace most of this ongoing other stockpile drawdown post-2030. The technical annex has more detail.
Figure 4: Projected sources of New Zealand Unit supply dynamics under option 1 (status quo) unit and price control settings, 2024–50

Source: Ministry for the Environment modelling
Implications for projected prices
Figures 5 and 6 show a range of carbon price pathways based on different scenarios for options 1 and 2. The drivers of the ranges relate to assumptions about the starting point (the price in 2025 and whether auctions clear or not), and stockpile liquidity.
All else being equal, the option 1 settings are projected to lead to higher prices than option 2. Overall, the different options result in a similar price projection profile – rising in the near term to induce enough supply from auctions and the stockpile to meet compliance demand, while in the medium to long term forestry supply exerts downward pressure on prices. Option 1 prices typically peak at about $5 to $25 (in 2023 dollar terms) higher than option 2, although there is considerable uncertainty around the projected price pathways. The timing of the peak in prices has been imposed in this modelling, but there is a high degree of uncertainty over when and if prices might peak. An alternative, continuously rising price profile is explored in the technical annex.
The wider range of prices shown for option 1 also illustrates the risk of higher price volatility under this option. Given option 1 involves fewer auctioned units than under option 2, prices may become more sensitive to the liquidity of the stockpile.
Figure 5: Projected price paths under option 1, 2021–35

Figure 6: Projected price paths under option 2, 2021–35

Source: Ministry for the Environment modelling. Highest and lowest prices are derived from the scenario modelling. Ranges have been smoothed to simplify presentation.
Implications for total net emissions projections
The market model was not designed to estimate total net emissions; its focus is on net emissions covered by the NZ ETS. However, we can combine the model outputs with other information to make high-level projections of total net emissions. These estimates are subject to high uncertainty. They are communicated within ranges constructed from sensitivity analysis based on the price responsiveness ranges.
Within these limitations, there is a very high probability that under both options, total net emissions will be within EB2 (figure 7). There is a risk to New Zealand meeting EB3 due to the ongoing potential for stockpiled units to become available to the market. A key factor that will influence EB3 net emissions will be how afforestation rates respond to price movements in the next few years and in particular the extent to which the Government’s policy to restrict farm conversions constrains aggregate exotic planting registered in the NZ ETS. Reflecting this uncertainty, the figure shows two alternative scenarios for the price-responsiveness of afforestation.
Figure 7 shows midpoint estimates for all options sitting above EB3. This is similar to modelling for ERP2, which included a comparable gap (about 9 Mt CO2e) between projected emissions and EB3. Decisions on 2025 NZ ETS settings do not cover the EB3 period but do need to enable future NZ ETS settings decisions, as well as the third emissions reduction plan (ERP3), to further reduce emissions, consistent with achieving EB3. This is primarily achieved through aiming to eliminate the surplus stockpile before EB3.
Figure 7: Projected total net emissions in the second and third emissions budgets

Source: Ministry for the Environment modelling
Note: Horizontal lines represent the indicative central estimate, and vertical lines the high and low estimates.