annexure-e cer calculation
TRANSCRIPT
-
8/17/2019 Annexure-E CER Calculation
1/14
CENTRAL ELECTRICITY AUTHORITY: CO2 BASELINE DATABASE
VERSION 7.0
DATE Jan-12
BASELINE METHODOLOGY ACM0002 / Ve 12.2.0 an! "T##$ %# Ca$&'$a
EMISSION ,ACTORS
e*(%e! Aeae E)*++*#n Ra%e 3%CO2/M(4 3e5&$. I)6#%+4
2006-07 2007-08 2008-09 2009-10
NEWNE 0.83 0.82 0.84 0.83
South 0.72 0.72 0.75 0.75
India 0.80 0.80 0.82 0.81
S*)6$e O6ea%*n Ma*n 3%CO2/M(4 3e5&$. I)6#%+4 314
2006-07 2007-08 2008-09 2009-10NEWNE 1.02 1.01 1.02 0.99
South 1.00 0.99 0.97 0.94
India 1.01 1.01 1.01 0.98
B'*$! Ma*n 3%CO2/M(4 3e5&$. I)6#%+4
2006-07 2007-08 2008-09 2009-10
NEWNE 0.63 0.60 0.68 0.81
South 0.70 0.71 0.82 0.76
India 0.65 0.63 0.71 0.80
C#)*ne! Ma*n 3%CO2/M(4 3e5&$. I)6#%+4 314
2006-07 2007-08 2008-09 2009-10
NEWNE 0.82 0.81 0.85 0.90
South 0.85 0.85 0.89 0.85
India 0.83 0.82 0.86 0.89
given in "Too to !auate the E#i$$ion %ato& 'o& an Eet&iit( S($te#") *e&. 2.2.1 +,.6
GENERATION DATA
G#++ Genea%*#n T#%a$ 3G(4
2006-07 2007-08 2008-09 2009-10
NEWNE 499)380 531)539 548)956 586)311
South 161)897 167)379 167)587 180)638
India 661)277 698)918 716)543 766)950
Ne% Genea%*#n T#%a$ 3G(4
2006-07 2007-08 2008-09 2009-10
NEWNE 465)361 496)119 510)693 544)915
South 152)206 157)247 157)336 169)765
India 617)567 653)366 668)029 714)680
+1 ,e&ating #a&gin i$ /a$ed on the data 'o& the $a#e (ea&. Thi$ o&&e$,ond$ to the ex post option
-
8/17/2019 Annexure-E CER Calculation
2/14
S(ae # M'+%-R'n 3H!#/N'&$ea4 38 # Ne% Genea%*#n4
2006-07 2007-08 2008-09 2009-10
NEWNE 18.5 19.0 17.4 15.9
South 28.3 27.1 22.8 20.6
India 20.9 21.0 18.7 17.1
Ne% Genea%*#n *n O6ea%*n Ma*n 3G(4
2006-07 2007-08 2008-09 2009-10
NEWNE 379)471 401)642 421)803 458)043
South 109)116 114)634 121)471 134)717
India 488)587 516)275 543)274 592)760
208 # Ne% Genea%*#n 3G(4
2006-07 2007-08 2008-09 2009-10
NEWNE 93)072 99)224 102)139 108)983
South 30)441 31)449 31)467 33)953
India 123)513 130)673 133)606 142)936
Ne% Genea%*#n *n B'*$! Ma*n 3G(4
2006-07 2007-08 2008-09 2009-10
NEWNE 93)524 100)707 102)589 109)064
South 30)442 31)613 31)606 36)100
India 123)965 132)320 134)195 145)164
-
8/17/2019 Annexure-E CER Calculation
3/14
%e %(e E)*++*#n ,a&%# # an E$e&%*&*% S+%e)" Ve+*#n 2.2.1
e*(%e! Aeae E)*++*#n Ra%e 3%CO2/M(4 3*n&$. I)6#%+4 324
2010-11 2006-07 2007-08 2008-09
0.81 NEWNE 0.82 0.81 0.83
0.74 South 0.72 0.72 0.76
0.79 India 0.80 0.79 0.81
S*)6$e O6ea%*n Ma*n 3%CO2/M(4 3*n&$. I)6#%+4 314 324
2010-11 2006-07 2007-08 2008-090.98 NEWNE 1.01 1.00 1.007
0.94 South 1.00 0.99 0.97
0.97 India 1.01 1.00 1.00
B'*$! Ma*n 3%CO2/M(4 3n#% a!9'+%e! # *)6#%+4
2010-11 2006-07 2007-08 2008-09
0.86 NEWNE 0.63 0.60 0.68
0.73 South 0.70 0.71 0.82
0.83 India 0.65 0.63 0.71
C#)*ne! Ma*n *n %CO2/M( 3*n&$. I)6#%+4 314 324
2010-11 2006-07 2007-08 2008-09
0.92 NEWNE 0.82 0.80 0.84
0.84 South 0.85 0.85 0.90
0.90 India 0.83 0.81 0.85
given in "Too to !auate the E#i$$ion %ato& 'o& an Eet&iit( S($te#") *e&. 2.2.1 +,.
+2 du$t#ent$ 'o& i#,o&t$ '&o# othe& Indian g&id$ a&e /a$ed on o,e&ating #a&gin o' e,o
%o& i#,o&t$ '&o# othe& ount&ie$) an e#i$$ion 'ato& o' e&o i$ u$ed.
See "Too to !auate the E#i$$ion %ato& 'o& an Eet&iit( S($te#") *e&. 2.2.1 +,.4)
EMISSION DATA
A+#$'%e E)*++*#n+ T#%a$ 3%CO24
2010-11 2006-07 2007-08 2008-09
622)447 NEWNE 385)692)794 406)861)785 430)502)442
185)257 South 109)020)456 113)586)133 117)880)640
807)704 India 494)713)250 520)447)919 548)383)082
A+#$'%e E)*++*#n+ OM 3%CO24
2010-11 2006-07 2007-08 2008-09
579)181 NEWNE 385)692)794 406)861)785 430)502)442
173)925 South 109)020)456 113)586)133 117)880)640
753)106 India 494)713)250 520)447)919 548)383)082
+1 ,e&ating #a&gin i$ /a$ed on the data 'o& the $a#e (ea&. Thi$ o&&e$,ond$ to the ex
-
8/17/2019 Annexure-E CER Calculation
4/14
A+#$'%e E)*++*#n+ BM 3%CO24
2010-11 2006-07 2007-08 2008-09
17.6 17.7 NEWNE 59)042)467 60)193)616 69)297)387
21.0 24.0 South 21)348)182 22)550)310 25)851)338
18.4 India 80)390)649 82)743)926 95)148)726
IMORT DATA
2010-11
476)987 Ne% I)6#%+ 3G(4 - Ne% e56#%*n *!+ ae +e% %# ;e#
137)387 2006-07 2007-08 2008-09
614)374 NEWNE 5)126 8)193 0
South 0 0 6)326
2010-11
115)836 S(ae # Ne% I)6#%+ 38 # Ne% Genea%*#n4
34)785 2006-07 2007-08 2008-09
150)621 NEWNE 1.1 1.7 0.0
South 0.0 0.0 4.0
2010-11
117)779
35)268
153)047
-
8/17/2019 Annexure-E CER Calculation
5/14
2009-10 2010-11
0.82 0.80
0.75 0.75
0.81 0.79
2009-10 2010-110.978 0.971
0.94 0.94
0.97 0.96
2009-10 2010-11
0.81 0.86
0.76 0.73
0.80 0.83
2009-10 2010-11
0.90 0.91
0.85 0.84
0.88 0.90
.6
&ting g&id.
o,tion /
2009-10 2010-11
453)067)520 468)438)871
126)786)215 129)093)636
579)853)735 597)532)507
2009-10 2010-11
453)067)520 468)438)871
126)786)215 129)093)636
579)853)735 597)532)507
ost option
-
8/17/2019 Annexure-E CER Calculation
6/14
2009-10 2010-11
88)593)337 101)146)601
27)558)555 25)882)886
116)151)892 127)029)488
2009-10 2010-11
4)284 0
1)057 7)689
2009-10 2010-11
0.8 0.0
0.6 4.4
-
8/17/2019 Annexure-E CER Calculation
7/14
-
8/17/2019 Annexure-E CER Calculation
8/14
-
8/17/2019 Annexure-E CER Calculation
9/14
Calculation of Combined margin for NEWNE grid
OM tCO2/MWh
Year 1(2008-09) 1.0066 Year 2(2009-10) 0.9777
Year 3(2010-11) 0.9707
Simple OM
BM (2010-11)
CM
Source !tt"##$$$%cea%nic%in#re"ort"lanning#cd
-
8/17/2019 Annexure-E CER Calculation
10/14
Net Gene!ti"n (GWh)
421#802.6$458#04$.08
476#986.72
0.9842
0.8587
0.9528
m'co2#cdm'co2%!tm er&ion %0
-
8/17/2019 Annexure-E CER Calculation
11/14
Parameter Value Unit
Installed capacity 5 MWPLF 16.58% %
Degradation per annum 1.00% %
Working days 365
Working hours 24
Grid Emission factor 0.9528
Parameter capacity Gross power
Unit MW MWh/ annum
Year 1 5.00 7,262.0400
Year 2 4.95 7,189.4196
Year 3 4.90 7,117.5254
Year 4 4.85 7,046.3501
Year 5 4.80 6,975.8866
Year 6 4.75 6,906.1278
Year 7 4.71 6,837.0665
49,334.42
7,047.77
* Project activity being a construction of a new solar PV power plant there is
** There is no project leakage involved as the energy generating equipment is
tCO2e/MWh
Total power generated in the first crediting period
(MWh)
Annual avrage power generated in a year during the
first crediting period(MWh/annum)
-
8/17/2019 Annexure-E CER Calculation
12/14
As per Feasibility Report
As per Financial Report done by M/s CRISIL
As per Feasibility Report
Assumption
Assumption
Baseline emissions (BE,y)
0.9528 6,919.00
0.9528 6,850.00
0.9528 6,781.00
0.9528 6,713.00
0.9528 6,646.00
0.9528 6,580.00
0.9528 6,514.00
47,003.00
6,714.00
o project emission.
ot transferred from another activity.
Grid emission factor (EFCO2,grid,y
)
tCO2e/MWh tCO
2/annum)
Total Estimated Baseline emissions in the first
crediting period(t CO2)
Annual avrage Baseline emissions in the first
crediting period(tCO2/annum)
-
8/17/2019 Annexure-E CER Calculation
13/14
*Project Emission (PE,y) **Project Leakage (LE,y)
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
tCO2/annum) tCO
2/annum)
-
8/17/2019 Annexure-E CER Calculation
14/14
6,919.00
6,850.00
6,781.00
6,713.00
6,646.00
6,580.00
6,514.00
47,003.00
6,714.00
Estimated Emission Reduction (ER,y = BE,y -
PE,y - LE,y)