7/30/2019 6511- ER Sheet_26Jun2012

1/40

Emission Reduction Calculation

Title of Project Activity Socfindo EFB plus POME Co-composting Project (CPA No. 001)

Project Description Co-composting

Starting Crediting Period 1-Jan-13

Type of Crediting Period Renewable 3x7 yearsHost Country Indonesia

Location Medan, Sumatra

Type of Methodology AMS-III.F.

Title of Methodology Avoidance of methane emissions through composting

Version Number 10.0

Validity 04 March 2011 onwards

Organization: PT.Socfin Indonesia

Street/P.O.Box: Jl.K.L Yos Sudarso No. 106

Building:

City: Medan

State/Region:

Postfix/ZIP: 20115

Country: Indonesia

Telephone: +62616616066

FAX: +62 616614390

E-Mail: head_office@socfindo.co.id

URL:

Represented by: Harold Williams

Title: Presindent DirectorSalutation:

Last Name: Williams

Middle Name:

First Name: Harold

Department:

Mobile:

Direct FAX:

Direct tel:

Personal E-Mail: williams@socfindo.co.id

Project Participant Information

mailto:head_office@socfindo.co.idmailto:williams@socfindo.co.idmailto:williams@socfindo.co.idmailto:head_office@socfindo.co.id

7/30/2019 6511- ER Sheet_26Jun2012

2/40

Historical Production Data

2008 2009

FFB (kg) EFB (kg) POME (liter) FFB (kg) EFB (kg)

January 6,726,360 1,380,310 3,407,076 6,359,360 1,383,280

February 7,691,280 1,423,370 2,760,840 7,415,870 1,277,170

March 9,218,140 1,787,560 4,474,944 8,803,830 1,652,010April 9,781,930 1,904,060 5,317,920 8,364,050 1,583,620

May 8,970,460 1,682,590 4,260,600 8,808,270 1,591,050

June 9,355,930 1,550,190 4,759,236 9,561,780 1,783,690

July 8,949,190 1,565,390 4,929,696 9,524,100 1,723,960

August 8,274,360 1,547,420 4,333,536 9,582,200 1,766,090

September 8,450,850 1,635,700 4,063,068 8,337,730 1,583,100

October 6,519,380 1,174,500 3,277,334 10,139,120 1,755,980

November 7,028,850 1,421,180 3,602,160 7,609,760 1,462,970

December 6,685,010 1,122,180 3,380,724 9,342,600 1,832,130

Total 97,651,740 18,194,450 48,567,134 103,848,670 19,395,050

EFB/FFB ratio 0.19 0.19

POME/FFB ratio 0.50 0.44

COD - 10 days campaign measurement - COD inlet wastewater treatment

Date test (Sample

sent to Sucofindo) COD (mg/l) COD (t/m3)

11-Aug-11 65,274 0.0653

12-Aug-11 69,597 0.0696

13-Aug-11 68,582 0.0686

15-Aug-11 66,685 0.066716-Aug-11 65,811 0.0658

18-Aug-11 60,570 0.0606

19-Aug-11 66,976 0.0670

20-Aug-11 65,229 0.0652

22-Aug-11 65,811 0.0658

23-Aug-11 62,899 0.0629

Average 58,512 0.0585

COD - 3 years data historical - COD to water body

Month 2008 2009 2010

January 234 184 176

February 294 227 184

March 144 167 164

April 105 165 174

May 201 229 165

June 210 238 159

July 284 205 176

August 240 166 282

7/30/2019 6511- ER Sheet_26Jun2012

3/40

September 284 93 292

October 182 105 184

November 202 183 156

December 220 170 242

3 year average 197 mg/l

3 year average 0.000197 t/m3

COD removal efficiency 99.7%

7/30/2019 6511- ER Sheet_26Jun2012

4/40

2010

POME (liter) FFB (kg) EFB (kg) POME (liter)

3,129,084 6,458,230 1,197,080 3,099,950

1,992,024 7,354,310 1,386,710 3,757,351

4,021,092 8,978,860 1,574,200 4,628,4123,871,692 9,002,420 1,724,190 4,666,932

3,997,548 7,524,210 1,522,330 3,703,968

4,320,648 8,933,230 1,691,520 4,370,508

4,141,800 9,749,110 2,010,360 4,200,912

4,489,164 8,219,230 1,722,800 3,669,588

3,927,456 8,008,320 1,609,510 3,541,572

4,773,492 7,152,550 1,357,120 3,820,968

2,465,546 6,543,780 1,007,310 3,255,696

4,797,076 5,104,570 769,620 2,754,360

45,926,622 93,028,820 17,572,750 45,470,218

0.19

0.49

7/30/2019 6511- ER Sheet_26Jun2012

5/40

Production Capacity

2008 2010 2011

FFB processing (ton) 97,651.74 103,848.67 93,028.82

EFB production (ton) 18,194.45 19,395.05 17,572.75

POME production (m3) 48,567.13 45,926.62 45,470.22

Compost (ton) 18,194.45 19,395.05 17,572.75

EFB/FFB ratio 0.19 0.19 0.19

POME/FFB ratio 0.50 0.44 0.49

Compost/FFB ratio 0.28 0.28 0.28

Parameter

Prior to project activity

7/30/2019 6511- ER Sheet_26Jun2012

6/40

2013 2014 2015 2016 2017 2018

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

47,612.39 47,612.39 47,612.39 47,612.39 47,612.39 47,612.39

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

Project activity period - capacity projection

7/30/2019 6511- ER Sheet_26Jun2012

7/40

2019 2020 2021 2022 2023 2024

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

47,612.39 47,612.39 47,612.39 47,612.39 47,612.39 47,612.39

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

7/30/2019 6511- ER Sheet_26Jun2012

8/40

2025 2026 2027 2028 2029 2030

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

47,612.39 47,612.39 47,612.39 47,612.39 47,612.39 47,612.39

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

7/30/2019 6511- ER Sheet_26Jun2012

9/40

2031 2032 2033 2034 2035 2036

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

47,612.39 47,612.39 47,612.39 47,612.39 47,612.39 47,612.39

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

7/30/2019 6511- ER Sheet_26Jun2012

10/40

2037 2038 2039 2040 2041 2042

100,000.00 100,000.00 100,000.00 100,000.00 100,000.00 100,000.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

47,612.39 47,612.39 47,612.39 47,612.39 47,612.39 47,612.39

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

7/30/2019 6511- ER Sheet_26Jun2012

11/40

2043

100,000.00

18,732.61

47,612.39

28,098.91

7/30/2019 6511- ER Sheet_26Jun2012

12/40

AMS-III.F. Version 10

Symbol Unit

BECH4,SWDS,y tCO2e

BEww,y tCO2e

BECH4,manure,y tCO2e

MD y,reg ton

GWP_CH 4

BE tCO2e

@ BECH4,SWDS,y Calculated using "Tool to determine methane emissions

Symbol Unit

f

GWP CH4

OX

F

DOCf

MCF

Wj,x ton

DOCj

kj

x

y

tCO2e

BECH4,SWDS,y tCO2e

@ BEww,y Calculated using AMS.III-H version 16

Symbol Unit

Q ww,i,y m3Volume of wastewater treated in baseline wastewater

Methane Corection Factor

Year during the crediting period

Parameter

Year for which methane emission are calculated

Fraction of degradable organic carbon that can decompose

Yearly methane generation potential of the solid waste

Baseline emissions from the wastewater co-composted,

Global Warming Potential of methane

Fraction of methane captured at the SWDS and flared,

Baseline emissions from manure composted by the project

Amount of methane that would have to be captured and

GWP for CH4

Total Baseline Emission

Oxidation Factor

Fraction of methane in the SWDS gas (volume fraction)

Parameter

Parameter

Model correction factor to account for model uncertainties

Amount of organic waste type j prevented from disposal in the

Fraction of degradable organic carbon (by weight) in the waste

Decay rate for the waste type j

Methane emission avoided during the year y from preventing

4,,,4,,,4 _CHGWPMDBEBEBEBE regyymanureCHywwySWDSCH

y

x

fCHySWDSCH MCFDOCFOXGWPfBE12

1611

1

4,,4

i

BtreatmentwwiBLCODyilowyiwwytreatmentww MCFCODQBE ,,,,,,inf,,,,

7/30/2019 6511- ER Sheet_26Jun2012

13/40

COD inflow,I,y t/m3

COD,BL,y

MCFww,treatment,BL,i

B o,ww kgCH4/kg COD

UFBL

GWP CH4BEww,treatment,y tCO2e

Symbol Unit

Q ww,i,y m3

GWP CH4

B o,ww CH4/kg COD

UFBL

COD ww,discharge,BL,y t/m3

MCFww,BL,discharge

BEww,discharge,y tCO2e

Methane correction factor based on discharge pathway in the

Baseline emission from wastewater treatment affected by the

Chemical Oxygen Demand of the wastewater inflow to the

COD removal efficiency of the baseline treatment system i

Methane Corection Factor

Methane producing capacity of the wastewater

Model correction factor to account for model uncertainties

Chemical oxygen demand of the treated wastewater

Baseline emission from wastewater treatment affected by theGlobal Warming Potential for Methane

Model correction factor to account for model uncertainties

Global Warming Potential for Methane

Methane producing capacity of the wastewater

Volume of treated wastewater discharged in year y

Parameter

edischwwblwoCHywwyedischww CODUFBGWPQBE ,arg,,4,,arg,

7/30/2019 6511- ER Sheet_26Jun2012

14/40

2013 2014 2015 2016 2017 2018

0 0 0 0 0 0

10,378 10,378 10,378 10,378 10,378 10,378

0 0 0 0 0 0

0 0 0 0 0 0

21 21 21 21 21 21

10,378 10,378 10,378 10,378 10,378 10,378

voided from disposal of waste at a solid waste disposal site" Version 05

2013 2014 2015 2016 2017 2018

0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00

0.50 0.50 0.50 0.50 0.50 0.50

0.50 0.50 0.50 0.50 0.50 0.50

0.00 0.00 0.00 0.00 0.00 0.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

0.20 0.20 0.20 0.20 0.20 0.20

0.17 0.17 0.17 0.17 0.17 0.17

1.00 1.00 1.00 1.00 1.00 1.00

1.00 2.00 3.00 4.00 5.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

2013 2014 2015 2016 2017 2018

47,612 47,612 47,612 47,612 47,612 47,612

jj kxykjxj eeDOCW 1,

CHBLwwoiL GWPUFB 4,,

7/30/2019 6511- ER Sheet_26Jun2012

15/40

0.0585 0.0585 0.0585 0.0585 0.0585 0.0585

0.997 0.997 0.997 0.997 0.997 0.997

0.80 0.80 0.80 0.80 0.80 0.80

0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89

21.00 21.00 21.00 21.00 21.00 21.0010,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58

2013 2014 2015 2016 2017 2018

47,612 47,612 47,612 47,612 47,612 47,612

21.00 21.00 21.00 21.00 21.00 21.00

0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.10 0.10 0.10 0.10 0.10 0.10

4.38 4.38 4.38 4.38 4.38 4.38

yedischwwyL MCF ,arg,,

7/30/2019 6511- ER Sheet_26Jun2012

16/40

2019 2020 2021 2022 2023 2024 2025

0 0 0 0 0 0 0

10,378 10,378 10,378 10,378 10,378 10,378 10,378

0 0 0 0 0 0 0

0 0 0 0 0 0 0

21 21 21 21 21 21 21

10,378 10,378 10,378 10,378 10,378 10,378 10,378

2019 2020 2021 2022 2023 2024 2025

0.90 0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.50 0.50 0.50 0.50 0.50 0.50 0.50

0.50 0.50 0.50 0.50 0.50 0.50 0.50

0.00 0.00 0.00 0.00 0.00 0.00 0.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

0.20 0.20 0.20 0.20 0.20 0.20 0.20

0.17 0.17 0.17 0.17 0.17 0.17 0.17

1.00 1.00 1.00 1.00 1.00 1.00 1.00

7.00 8.00 9.00 10.00 11.00 12.00 13.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2019 2020 2021 2022 2023 2024 2025

47,612 47,612 47,612 47,612 47,612 47,612 47,612

7/30/2019 6511- ER Sheet_26Jun2012

17/40

0.0585 0.0585 0.0585 0.0585 0.0585 0.0585 0.0585

0.997 0.997 0.997 0.997 0.997 0.997 0.997

0.80 0.80 0.80 0.80 0.80 0.80 0.80

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89 0.89

21.00 21.00 21.00 21.00 21.00 21.00 21.0010,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58

2019 2020 2021 2022 2023 2024 2025

47,612 47,612 47,612 47,612 47,612 47,612 47,612

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89 0.89

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.10 0.10 0.10 0.10 0.10 0.10 0.10

4.38 4.38 4.38 4.38 4.38 4.38 4.38

7/30/2019 6511- ER Sheet_26Jun2012

18/40

2026 2027 2028 2029 2030 2031 2032

0 0 0 0 0 0 0

10,378 10,378 10,378 10,378 10,378 10,378 10,378

0 0 0 0 0 0 0

0 0 0 0 0 0 0

21 21 21 21 21 21 21

10,378 10,378 10,378 10,378 10,378 10,378 10,378

2026 2027 2028 2029 2030 2031 2032

0.90 0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.50 0.50 0.50 0.50 0.50 0.50 0.50

0.50 0.50 0.50 0.50 0.50 0.50 0.50

0.00 0.00 0.00 0.00 0.00 0.00 0.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

0.20 0.20 0.20 0.20 0.20 0.20 0.20

0.17 0.17 0.17 0.17 0.17 0.17 0.17

1.00 1.00 1.00 1.00 1.00 1.00 1.00

14.00 15.00 16.00 17.00 18.00 19.00 20.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2026 2027 2028 2029 2030 2031 2032

47,612 47,612 47,612 47,612 47,612 47,612 47,612

7/30/2019 6511- ER Sheet_26Jun2012

19/40

0.0585 0.0585 0.0585 0.0585 0.0585 0.0585 0.0585

0.997 0.997 0.997 0.997 0.997 0.997 0.997

0.80 0.80 0.80 0.80 0.80 0.80 0.80

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89 0.89

21.00 21.00 21.00 21.00 21.00 21.00 21.0010,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58

2026 2027 2028 2029 2030 2031 2032

47,612 47,612 47,612 47,612 47,612 47,612 47,612

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89 0.89

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.10 0.10 0.10 0.10 0.10 0.10 0.10

4.38 4.38 4.38 4.38 4.38 4.38 4.38

7/30/2019 6511- ER Sheet_26Jun2012

20/40

2033 2034 2035 2036 2037 2038 2039

0 0 0 0 0 0 0

10,378 10,378 10,378 10,378 10,378 10,378 10,378

0 0 0 0 0 0 0

0 0 0 0 0 0 0

21 21 21 21 21 21 21

10,378 10,378 10,378 10,378 10,378 10,378 10,378

2033 2034 2035 2036 2037 2038 2039

0.90 0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.50 0.50 0.50 0.50 0.50 0.50 0.50

0.50 0.50 0.50 0.50 0.50 0.50 0.50

0.00 0.00 0.00 0.00 0.00 0.00 0.00

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

0.20 0.20 0.20 0.20 0.20 0.20 0.20

0.17 0.17 0.17 0.17 0.17 0.17 0.17

1.00 1.00 1.00 1.00 1.00 1.00 1.00

21.00 22.00 23.00 24.00 25.00 26.00 27.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2033 2034 2035 2036 2037 2038 2039

47,612 47,612 47,612 47,612 47,612 47,612 47,612

7/30/2019 6511- ER Sheet_26Jun2012

21/40

0.0585 0.0585 0.0585 0.0585 0.0585 0.0585 0.0585

0.997 0.997 0.997 0.997 0.997 0.997 0.997

0.80 0.80 0.80 0.80 0.80 0.80 0.80

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89 0.89

21.00 21.00 21.00 21.00 21.00 21.00 21.0010,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58 10,378.58

2033 2034 2035 2036 2037 2038 2039

47,612 47,612 47,612 47,612 47,612 47,612 47,612

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.89 0.89 0.89 0.89 0.89 0.89 0.89

0.0002 0.0002 0.0002 0.0002 0.0002 0.0002 0.0002

0.10 0.10 0.10 0.10 0.10 0.10 0.10

4.38 4.38 4.38 4.38 4.38 4.38 4.38

7/30/2019 6511- ER Sheet_26Jun2012

22/40

2040 2041 2042

0 0 0

10,378 10,378 10,378

0 0 0

0 0 0

21 21 21

10,378 10,378 10,378

2040 2041 2042

0.90 0.90 0.90

0.00 0.00 0.00

21.00 21.00 21.00

0.00 0.00 0.00

0.50 0.50 0.50

0.50 0.50 0.50

0.00 0.00 0.00

18,732.61 18,732.61 18,732.61

0.20 0.20 0.20

0.17 0.17 0.17

1.00 1.00 1.00

28.00 29.00 30.00

0.00 0.00 0.00

0.00 0.00 0.00

2040 2041 2042

47,612 47,612 47,612

7/30/2019 6511- ER Sheet_26Jun2012

23/40

0.0585 0.0585 0.0585

0.997 0.997 0.997

0.80 0.80 0.80

0.25 0.25 0.25

0.89 0.89 0.89

21.00 21.00 21.0010,378.58 10,378.58 10,378.58

2040 2041 2042

47,612 47,612 47,612

21.00 21.00 21.00

0.25 0.25 0.25

0.89 0.89 0.89

0.0002 0.0002 0.0002

0.10 0.10 0.10

4.38 4.38 4.38

7/30/2019 6511- ER Sheet_26Jun2012

24/40

AMS-III.F. Version 10

Symbol Unit

PEy,transp tCO2e

PEy,power tCO2e

PEy,comp tCO2e

PEy,runoff tCO2e

PEy,reswaste tCO2e

PEy tCO2e

@ PEy,transp

Symbol Unit

Q y ton

CTy ton/truck

DAFw km/truck

EFCO2 kgCO2/km

Q y,treatment ton

CTy,treatment ton/truck

DAFtreatment km/truck

PEy,transp tCO2e

Project emission from fossil fuel consumption (for final compost transportation)

Symbol Unit

FCtransp,y kg

NCFi,y TJ/Gg

EFCO2,I,y kgCO2/TJ

PEy,transp

tCO2e

@ PEy,power

Project emission from electricity consumption

Symbol Unit

ECy MWh

Parameter

Total fossil fuel consumption in year y

Quantity of raw waste/manure treated and/or wastewater co-

CO2 emission factor from fuel use due to transportation

Average truck capacity for transportation (tons/truck)

Average incremental distance for raw solid waste/manure

Total electricity consumption in year y

Methane emissions from the anaerobic decay of the residual

Total Project Emission

Average truck capacity for compost transportation (tons/truck)

Average distance for compost transportation (km/truck)

Weighted average net calorific value of the fuel type i in year y

Weighted average CO2 emission factor of fuel type i in year y

Project emissions from fossil fuel combustion

Parameter

Parameter

Parameter

Emissions from incremental transportation in the year y

Emissions from electricity or fossil fuel consumption in

Project emissions due to incremental transport distances

Methane emissions during composting process in the

Methane emissions from runoff water in the year y

Quantity of compost produced in year y (tons)

reswasteyrunoffycompypowerytranspyy PEPEPEPEPEPE ,,,,,

,.2, // treatmentytreatmentyCOwyytranspy CTQEFDAFCTQPE

7/30/2019 6511- ER Sheet_26Jun2012

25/40

EFgrid tCO2/MWh

PEy,power tCO2e

Project emission from fossil fuel consumption (for electricity generation)

Symbol Unit

FCpower,y kg

NCFi,y TJ/Gg

EFCO2,I,y kgCO2/TJ

PEy,power tCO2e

@ PEy,comp

Symbol UnitQ y ton

EFcomposting tCH4/ton waste

GWP_CH 4

PEy,comp tCO2e

@ PEy,runoff

Symbol Unit

Q y,ww,runoff m3

COD ww,y,runoff ton/m3

B o,ww kgCH4/kg COD

MCFww,treatment

UFb

GWP_CH 4

PEy,runoff tCO2e

@ PEy,reswaste

Storage of biomass will be maintain under aerobic conditions, therefore the amission due to anaerobic

Volume of runoff water in the year y (m3)

Project emissions from runoff water from the composting yard

Chemical oxygen demand of the runoff water leaving the

Methane producing capacity of the wastewater (IPCC default

Methane correction factor for the wastewater treatment

Model correction factor to account for model uncertainties

GWP for CH4

Project emissions due to incremental transport distances

Quantity of raw waste/manure treated and/or wastewater co-

Project emissions due to incremental transport distances

Parameter

Total fossil fuel consumption in year y

Parameter

Project emissions from fossil fuel combustion

Weighted average net calorific value of the fuel type i in year y

Weighted average CO2 emission factor of fuel type i in year y

Grid emission factor

Emission factor for composting of organic waste

GWP for CH4

Parameter

4, _CHGWPEFQPE compostingycompy

,,,,,,, MCFBCODQPE treatmentwwwworunoffywwrunpffwwyrunoffy

7/30/2019 6511- ER Sheet_26Jun2012

26/40

2013 2014 2015 2016 2017 2018

248 248 248 248 248 248

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

0 0 0 0 0 0

248 248 248 248 248 248

2013 2014 2015 2016 2017 2018

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

2013 2014 2015 2016 2017 2018

76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36

43.30 43.30 43.30 43.30 43.30 43.30

74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00

248.04 248.04 248.04 248.04 248.04 248.04

2013 2014 2015 2016 2017 2018

0.00 0.00 0.00 0.00 0.00 0.00

2COtreatment EFDAF

7/30/2019 6511- ER Sheet_26Jun2012

27/40

0.743 0.743 0.743 0.743 0.743 0.743

0.00 0.00 0.00 0.00 0.00 0.00

2013 2014 2015 2016 2017 2018

0.00 0.00 0.00 0.00 0.00 0.00

43.00 43.00 43.00 43.00 43.00 43.00

74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00

0.00 0.00 0.00 0.00 0.00 0.00

2013 2014 2015 2016 2017 20180.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00

2013 2014 2015 2016 2017 2018

0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00

0.25 0.25 0.25 0.25 0.25 0.25

0.80 0.80 0.80 0.80 0.80 0.80

1.12 1.12 1.12 1.12 1.12 1.12

21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00

decay is considered as zero.

4_CHGWPUFb

7/30/2019 6511- ER Sheet_26Jun2012

28/40

2019 2020 2021 2022 2023 2024 2025

248 248 248 248 248 248 248

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

248 248 248 248 248 248 248

2019 2020 2021 2022 2023 2024 2025

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

6.00 6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

6.00 6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2019 2020 2021 2022 2023 2024 2025

76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36

43.30 43.30 43.30 43.30 43.30 43.30 43.30

74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00

248.04 248.04 248.04 248.04 248.04 248.04 248.04

2019 2020 2021 2022 2023 2024 2025

0.00 0.00 0.00 0.00 0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

29/40

0.743 0.743 0.743 0.743 0.743 0.743 0.743

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2019 2020 2021 2022 2023 2024 2025

0.00 0.00 0.00 0.00 0.00 0.00 0.00

43.00 43.00 43.00 43.00 43.00 43.00 43.00

74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2019 2020 2021 2022 2023 2024 20250.90 0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2019 2020 2021 2022 2023 2024 2025

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.80 0.80 0.80 0.80 0.80 0.80 0.80

1.12 1.12 1.12 1.12 1.12 1.12 1.12

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

30/40

2026 2027 2028 2029 2030 2031 2032

248 248 248 248 248 248 248

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

248 248 248 248 248 248 248

2026 2027 2028 2029 2030 2031 2032

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

6.00 6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

6.00 6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2026 2027 2028 2029 2030 2031 2032

76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36

43.30 43.30 43.30 43.30 43.30 43.30 43.30

74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00

248.04 248.04 248.04 248.04 248.04 248.04 248.04

2026 2027 2028 2029 2030 2031 2032

0.00 0.00 0.00 0.00 0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

31/40

0.743 0.743 0.743 0.743 0.743 0.743 0.743

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2026 2027 2028 2029 2030 2031 2032

0.00 0.00 0.00 0.00 0.00 0.00 0.00

43.00 43.00 43.00 43.00 43.00 43.00 43.00

74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2026 2027 2028 2029 2030 2031 20320.90 0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2026 2027 2028 2029 2030 2031 2032

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.80 0.80 0.80 0.80 0.80 0.80 0.80

1.12 1.12 1.12 1.12 1.12 1.12 1.12

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

32/40

2033 2034 2035 2036 2037 2038 2039

248 248 248 248 248 248 248

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

248 248 248 248 248 248 248

2033 2034 2035 2036 2037 2038 2039

18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61 18,732.61

6.00 6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91 28,098.91

6.00 6.00 6.00 6.00 6.00 6.00 6.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2033 2034 2035 2036 2037 2038 2039

76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36 76,582.36

43.30 43.30 43.30 43.30 43.30 43.30 43.30

74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00 74,800.00

248.04 248.04 248.04 248.04 248.04 248.04 248.04

2033 2034 2035 2036 2037 2038 2039

0.00 0.00 0.00 0.00 0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

33/40

0.743 0.743 0.743 0.743 0.743 0.743 0.743

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2033 2034 2035 2036 2037 2038 2039

0.00 0.00 0.00 0.00 0.00 0.00 0.00

43.00 43.00 43.00 43.00 43.00 43.00 43.00

74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00 74,100.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2033 2034 2035 2036 2037 2038 20390.90 0.90 0.90 0.90 0.90 0.90 0.90

0.00 0.00 0.00 0.00 0.00 0.00 0.00

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

2033 2034 2035 2036 2037 2038 2039

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

0.25 0.25 0.25 0.25 0.25 0.25 0.25

0.80 0.80 0.80 0.80 0.80 0.80 0.80

1.12 1.12 1.12 1.12 1.12 1.12 1.12

21.00 21.00 21.00 21.00 21.00 21.00 21.00

0.00 0.00 0.00 0.00 0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

34/40

2040 2041 2042

248 248 248

0 0 0

0 0 0

0 0 0

0 0 0

248 248 248

2040 2041 2042

18,732.61 18,732.61 18,732.61

6.00 6.00 6.00

0.00 0.00 0.00

0.00 0.00 0.00

28,098.91 28,098.91 28,098.91

6.00 6.00 6.00

0.00 0.00 0.00

0.00 0.00 0.00

2040 2041 2042

76,582.36 76,582.36 76,582.36

43.30 43.30 43.30

74,800.00 74,800.00 74,800.00

248.04 248.04 248.04

2040 2041 2042

0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

35/40

0.743 0.743 0.743

0.00 0.00 0.00

2040 2041 2042

0.00 0.00 0.00

43.00 43.00 43.00

74,100.00 74,100.00 74,100.00

0.00 0.00 0.00

2040 2041 20420.90 0.90 0.90

0.00 0.00 0.00

21.00 21.00 21.00

0.00 0.00 0.00

2040 2041 2042

0.00 0.00 0.00

0.00 0.00 0.00

0.25 0.25 0.25

0.80 0.80 0.80

1.12 1.12 1.12

21.00 21.00 21.00

0.00 0.00 0.00

7/30/2019 6511- ER Sheet_26Jun2012

36/40

AMS-III.F. Version 10

Parameter Symbol Unit 2013

BEy, tCO2e 10,378

PEy, tCO2e 248

LEy, tCO2e 0

ER y, tCO2e 10,130

Table for PDD

Year

Project Emission

(ton CO2)

Baseline

Emission (ton

CO2)

Leakage Emission

(ton CO2)

Emission

Reduction (ton

CO2)2013 248 10,378 0 10,130

2014 248 10,378 0 10,130

2015 248 10,378 0 10,130

2016 248 10,378 0 10,130

2017 248 10,378 0 10,130

2018 248 10,378 0 10,130

2019 248 10,378 0 10,130

70,910

10,130

Baseline emission in year y

Total reductions over the crediting period (tons CO2)

Annual average of the estimated reductions over the crediting period (tons CO2)

Project emission in year y

Leakage emission in year y

Emission redution in year y

)( yyyy LEPEBEER

7/30/2019 6511- ER Sheet_26Jun2012

37/40

2014 2015 2016 2017 2018 2019 2020 2021 2022

10,378 10,378 10,378 10,378 10,378 10,378 10,378 10,378 10,378

248 248 248 248 248 248 248 248 248

0 0 0 0 0 0 0 0 0

10,130 10,130 10,130 10,130 10,130 10,130 10,130 10,130 10,130

7/30/2019 6511- ER Sheet_26Jun2012

38/40

2023 2024 2025 2026 2027 2028 2029 2030 2031

10,378 10,378 10,378 10,378 10,378 10,378 10,378 10,378 10,378

248 248 248 248 248 248 248 248 248

0 0 0 0 0 0 0 0 0

10,130 10,130 10,130 10,130 10,130 10,130 10,130 10,130 10,130

7/30/2019 6511- ER Sheet_26Jun2012

39/40

2032 2033 2034 2035 2036 2037 2038 2039 2040

10,378 10,378 10,378 10,378 10,378 10,378 10,378 10,378 10,378

248 248 248 248 248 248 248 248 248

0 0 0 0 0 0 0 0 0

10,130 10,130 10,130 10,130 10,130 10,130 10,130 10,130 10,130

7/30/2019 6511- ER Sheet_26Jun2012

40/40

2041 2042

10,378 10,378

248 248

0 0

10,130 10,130