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)