The document contains information about two carbon offset projects. The first project involves capturing methane from the manure of 2,500 cows. It estimates the costs and revenues from selling 8,750 carbon reduction tons (CRTs) per year over 10 years. The second project involves preventing emissions from 40,000 tons of eligible food waste per year. It also estimates costs and revenues from selling 20,000 CRTs per year over 10 years. Both projects estimate a positive net present value (NPV) from selling the CRTs.

1. 2,500 cows
3.5 CRTs/cow
1 2 3 4 5
8,750 8,750 8,750 8,750 8,750
Project Development $ 20,000
Monitoring Equipment $ 14,000
Verification $ 10,000 $ 8,000 $ 8,000
CAR Fees $ 2,013 $ 2,013 $ 2,013 $ 2,013 $ 2,013
Transaction Costs $ 46,013 $ 10,013 $ 2,013 $ 10,013 $ 2,013
CRT Price $ 4.00
CRT Revenue $ 35,000 $ 35,000 $ 35,000 $ 35,000 $ 35,000
CRT Profit $ (11,013) $ 24,988 $ 32,988 $ 24,988 $ 32,988
NPV(7%) $163,424.62
$0.40

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. 40,000 tons of eligible food waste
0.5 crediting rate (mt CO2e/ton of eligible food waste)
1 2 3 4 5
CRTS 20,000 20,000 20,000 20,000 20,000
Project Development $ 50,000
Monitoring Equipment $ 14,000
Verification $ 10,000 $ 8,000 $ 8,000 $ 8,000 $ 8,000
CAR fees $ 4,600 $ 4,600 $ 4,600 $ 4,600 $ 4,600
Transaction Costs $ 78,600 $ 12,600 $ 12,600 $ 12,600 $ 12,600
$/CRT $ 15.00
CRT Revenue $ 300,000 $ 300,000 $ 300,000 $ 300,000 $ 300,000
CRT Profit $ 221,400 $ 287,400 $ 287,400 $ 287,400 $ 287,400
NPV(7%) $1,956,895

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