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