CTRG PROJECT - EMISSION REDUCTION CALCULATION

DATA

GENERAL INSTALATION DATA

Parameter Value Unit
Gross electrical power per engine 9.73 MW/turbine
Number of engines operating 16
Availability (over operating units) 97%
Annual Hours 8760 hours
Heat Rate 8172 kJ/kWh
Gas losses & derating 2.0%
Electrical losses 2.5%
Conversion J/Wh 3600 J/Wh
Thermal Efficiency 44%

OTHER DATA
Parameter Value Unit

Natural gas net calorific value (NCVi,y ; NCVNG,y) 48 TJ/Gg

Natural gas CO2 emission factor (EFCO2,i,y) 56.1 tCO2/TJ

Sub-bituminous coal emission factor (EF BL) 96.1 tCO2/TJ

Maximum efficiency of the baseline technology

(Subcritical coal-fired power plant) at the optimal 36.6%
operating conditions (ƞBL)

Emission factor for upstream emissions of natural gas

(EFNG,upstream) 2.9 tCO2/TJ

BASELINE EMISSIONS CALCULATION (BEy)

Gross electricity generation 1,322,844 MWh/year

Natural gas consumption 10,810,282 GJ/year
Gas losses & derating 26,457 MWh/year
Electrical losses 32,410 MWh/year

Net electricity generation (EGPJ, grid,y) 1,263,978 MWh/year

Baseline CO2 emission factor options:

EF1 0.9331 tCO2/MWh

EF2 0.9644 tCO2/MWh

EF3 0.9452 tCO2/MWh

EFBL,grid,CO2,y 0.9331 tCO2/MWh

= 0

BEy 1,179,417 tCO2/year

PROJECT EMISSIONS CALCULATION (PEy)

--> Option B was chosen once the necessary data for

FCi,j,y x NCVi,y 10,810,282 GJ/year

PEy 606,457 tCO2/year

LEAKAGE EMISSIONS CALCULATION (LEy)

 = 0 (the project power plant does not

= 0 (according to the methodology AC

optional. This term was not consid

FCNG,y x NCVNG,y 10,810,282 GJ/year

LEy 31,350 tCO2/year

EMISSION REDUCTION CALCULATION CALCULATION

BEy 1,179,417 tCO2/year

PEy 606,457 tCO2/year
LEy 31,350 tCO2/year
ERy 541,610 tCO2/year
Source / Observations
FSR, Page 14
FSR, Page 15
FSR, Page 36

Supporting FSR´s financial model (sheet assumptions)

FSR, Page 36
FSR, Page 36

Supporting FSR´s financial model (sheet assumptions)

Source / Observations

Default value; IPCC Guidelines for National Greenhouse Gas Inventories, 2006, Volume 2, Chapter 1, Page 1.18

Default value; IPCC Guidelines for National Greenhouse Gas Inventories, 2006, Volume 2, Chapter 1, Page 1.24

Default value; IPCC Guidelines for National Greenhouse Gas Inventories, 2006, Volume 2, Chapter 1, Page 1.23

This value was calculated using the combined efficiency of the boiler and combustion (85%) + efficiency of the
Rankine Cycle provided by a manufacturer (43%).

Information provided in Table 3 of the methodological tool “Upstream leakage emissions associated with fossil
fuel use” (version 02.0)
 From standardized baseline ‘Grid emission factor for the Southern African power pool’
From standardized baseline ‘Grid emission factor for the Southern African power pool’

Calculation:

(the minimum value)

(the project power plant does not supply electricity to an existing electricity consuming facility)

necessary data for option A is not available

wer plant does not supply electricity to an existing electricity consuming facility)

e methodology ACM0025 - Version 01.0, the determination of emissions occurring from fossil fuels used in the baseline is
erm was not considered in the leakage emissions calculation)
CTRG PROJECT - EMISSION REDUCTION CALCULATION

EMISSION REDUCTION SUMMARY

ELECTICITY SUPPLIED BY THE PROJECT ACTIVITY TO THE GRID (MWh)

Crediting Period (fixed - 10 years) EGPJ,grid,y

2017 1,263,978
2018 1,263,978
2019 1,263,978
2020 1,263,978
2021 1,263,978
2022 1,263,978
2023 1,263,978
2024 1,263,978
2025 1,263,978
2026 1,263,978
Total 12,639,780

BASELINE EMISSIONS REDUCTIONS (BEy)

EFBL,grid,CO2,y 0.9331

Year BE (tonnes of CO2e)

2017 1,179,417
2018 1,179,417
2019 1,179,417
2020 1,179,417
2021 1,179,417
2022 1,179,417
2023 1,179,417
2024 1,179,417
2025 1,179,417
2026 1,179,417
Total 11,794,170

EX-ANTE ESTIMATION OF CTRG EMISSIONS REDUCTIONS

Baseline emissions Project emissions

Year (t CO2e) (t CO2e)
2017 1,179,417 606,457
2018 1,179,417 606,457
2019 1,179,417 606,457
2020 1,179,417 606,457
 2021 1,179,417 606,457
2022 1,179,417 606,457
2023 1,179,417 606,457
2024 1,179,417 606,457
2025 1,179,417 606,457
2026 1,179,417 606,457
Total 11,794,170 6,064,570
Total number of crediting years 10 years
Annual average over the crediting 1,179,417 606,457
period
Leakage Emission reductions
(t CO2e) (t CO2e)
31,350 541,610
31,350 541,610
31,350 541,610
31,350 541,610
 31,350 541,610
31,350 541,610
31,350 541,610
31,350 541,610
31,350 541,610
31,350 541,610
313,500 5,416,100
10 years

31,350 541,610