2,500 cows                   3.5 CRTs/cow                                  1          2          3          4           5 ...
6          7          8          9          10    8,750      8,750      8,750      8,750       8,750$    8,000           $...
40,000 tons of eligible food waste                   0.5 crediting rate (mt CO2e/ton of eligible food waste)              ...
6           7           8           9           10    20,000      20,000      20,000      20,000       20,000$    8,000 $ ...
Upcoming SlideShare
Loading in...5
×

Assessing carbon value

244

Published on

Published in: Technology, Business
0 Comments
1 Like
Statistics
Notes
  • Be the first to comment

No Downloads
Views
Total Views
244
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
3
Comments
0
Likes
1
Embeds 0
No embeds

No notes for slide

Transcript of "Assessing carbon value"

  1. 1. 2,500 cows 3.5 CRTs/cow 1 2 3 4 5 8,750 8,750 8,750 8,750 8,750Project Development $ 20,000Monitoring Equipment $ 14,000Verification $ 10,000 $ 8,000 $ 8,000CAR Fees $ 2,013 $ 2,013 $ 2,013 $ 2,013 $ 2,013Transaction Costs $ 46,013 $ 10,013 $ 2,013 $ 10,013 $ 2,013CRT Price $ 4.00CRT Revenue $ 35,000 $ 35,000 $ 35,000 $ 35,000 $ 35,000CRT Profit $ (11,013) $ 24,988 $ 32,988 $ 24,988 $ 32,988NPV(7%) $163,424.62 $0.40
  2. 2. 6 7 8 9 10 8,750 8,750 8,750 8,750 8,750$ 8,000 $ 8,000 $ 8,000$ 2,013 $ 2,013 $ 2,013 $ 2,013 $ 2,013$ 10,013 $ 2,013 $ 10,013 $ 2,013 $ 10,013$ 35,000 $ 35,000 $ 35,000 $ 35,000 $ 35,000$ 24,988 $ 32,988 $ 24,988 $ 32,988 $ 24,988
  3. 3. 40,000 tons of eligible food waste 0.5 crediting rate (mt CO2e/ton of eligible food waste) 1 2 3 4 5CRTS 20,000 20,000 20,000 20,000 20,000Project Development $ 50,000Monitoring Equipment $ 14,000Verification $ 10,000 $ 8,000 $ 8,000 $ 8,000 $ 8,000CAR fees $ 4,600 $ 4,600 $ 4,600 $ 4,600 $ 4,600Transaction Costs $ 78,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600$/CRT $ 15.00CRT Revenue $ 300,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000CRT Profit $ 221,400 $ 287,400 $ 287,400 $ 287,400 $ 287,400NPV(7%) $1,956,895
  4. 4. 6 7 8 9 10 20,000 20,000 20,000 20,000 20,000$ 8,000 $ 8,000 $ 8,000 $ 8,000 $ 8,000$ 4,600 $ 4,600 $ 4,600 $ 4,600 $ 4,600$ 12,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600$ 300,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000$ 287,400 $ 287,400 $ 287,400 $ 287,400 $ 287,400

×