| | Year | Estimation of baseline net GHG removals by sinks | Estimation of actual net GHG removals by sinks |
Estimation of
leakage
(tCO2e) | Estimation of net anthropogenic GHG removals by sinks | Estimation of net benefit accrued by trading carbon | | (tonnes of CO2e) | (tonnes of CO2e) | (tonnes of CO2e) | (USD) |
| | 0 | 396,806.26 | 0 | 0 | −396,806.26 | −3,372,853.18 | | 1 | 397,723.13 | 0 | 0 | −397,723.13 | −3,380,646.59 | | 2 | 396,808.36 | 0 | 0 | −396,808.36 | −3,372,871.10 | | 3 | 395,895.71 | 0 | 0 | −395,895.71 | −3,365,113.50 | | 4 | 394,985.15 | 0 | 0 | −394,985.15 | −3,357,373.74 | | 5 | 394,076.68 | 0 | 0 | −394,076.68 | −3,349,651.78 | | 6 | 0 | 427,790.00 | 0 | 427,790.00 | 3,636,215.00 | | 7 | 0 | 456,940.00 | 0 | 456,940.00 | 3,883,990.00 | | 8 | 0 | 492,140.00 | 0 | 492,140.00 | 4,183,190.00 | | 9 | 0 | 521,290.00 | 0 | 521,290.00 | 4,430,965.00 | | 10 | 0 | 550,440.00 | 0 | 550,440.00 | 4,678,740.00 | | 11 | 0 | 579,590.00 | 0 | 579,590.00 | 4,926,515.00 | | 12 | 0 | 608,740.00 | 0 | 608,740.00 | 5,174,290.00 | | 13 | 0 | 637,890.00 | 0 | 637,890.00 | 5,422,065.00 | | 14 | 0 | 664,290.00 | 0 | 664,290.00 | 5,646,465.00 | | 15 | 0 | 696,190.00 | 0 | 696,190.00 | 5,917,615.00 | | 16 | 0 | 725,340.00 | 0 | 725,340.00 | 6,165,390.00 | | 17 | 0 | 754,490.00 | 0 | 754,490.00 | 6,413,165.00 | | 18 | 0 | 783,640.00 | 0 | 783,640.00 | 6,660,940.00 | | 19 | 0 | 812,790.00 | 0 | 812,790.00 | 6,908,715.00 | | 20 | 0 | 841,940.00 | 0 | 841,940.00 | 7,156,490.00 | | 21 | 0 | 871,090.00 | 0 | 871,090.00 | 7,404,265.00 | | 22 | 0 | 900,240.00 | 0 | 900,240.00 | 7,652,040.00 | | 23 | 0 | 929,390.00 | 0 | 929,390.00 | 7,899,815.00 | | 24 | 0 | 958,540.00 | 0 | 958,540.00 | 8,147,590.00 | | 25 | 0 | 987,690.00 | 0 | 987,690.00 | 8,395,365.00 | | 26 | 0 | 1,016,290.00 | 0 | 1,016,290.00 | 8,638,465.00 | | 27 | 0 | 1,045,990.00 | 0 | 1,045,990.00 | 8,890,915.00 | | 28 | 0 | 1,075,140.00 | 0 | 1,075,140.00 | 9,138,690.00 | | 29 | 0 | 1,104,290.00 | 0 | 1,104,290.00 | 9,386,465.00 | | 30 | 0 | 1,133,440.00 | 0 | 1,133,440.00 | 9,634,240.00 | | 31 | 0 | 1,162,590.00 | 0 | 1,162,590.00 | 9,882,015.00 | | 32 | 0 | 1,191,740.00 | 0 | 1,191,740.00 | 10,129,790.00 | | 33 | 0 | 1,220,890.00 | 0 | 1,220,890.00 | 10,377,565.00 | | 34 | 0 | 1,250,040.00 | 0 | 1,250,040.00 | 10,625,340.00 | | 35 | 0 | 1,279,190.00 | 0 | 1,279,190.00 | 10,873,115.00 | | 36 | 0 | 1,308,340.00 | 0 | 1,308,340.00 | 11,120,890.00 | | 37 | 0 | 1,337,490.00 | 0 | 1,337,490.00 | 11,368,665.00 | | 38 | 0 | 1,366,640.00 | 0 | 1,366,640.00 | 11,616,440.00 | | 39 | 0 | 1,395,790.00 | 0 | 1,395,790.00 | 11,864,215.00 | | 40 | 0 | 1,424,940.00 | 0 | 1,424,940.00 | 12,111,990.00 | Average over
Crediting period (2010–2040) (tCO2e) | 57,958.42 | 793,006.10 | 0 | 735,047.68 | 6,247,905.25 | Total for
Crediting period (2010–2040) (tCO2e) | 2,376,295.28 | 32,513,250.00 | 0 | 30,136,954.72 | 256,164,115.12 |
|
|
