Cost per ton template.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V
1	Template for Cost per Ton Calculations			(see instructions and guidance here)
2
3
4	Summary Calculation
5	Year of Project Implementation	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20
6	Costs ($)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
7	Revenues ($)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
8	Costs avoided ($)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
9	Difference ($)(costs-revenues-costs avoided)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
10	Annual cost per ton ($/tCO2e)	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
11
12	Discount Rate	6.50%	UC capital planning rate
13	Levelized Cost of Offsets	0
14
15	Detailed Line Items
16	Year of Project Implementation	0	1	2	3	4	5	6	7	8	9	10	11	12	13	14	15	16	17	18	19	20
17
18	Estimated ton of CO2e reduced/sequestered (tCO2e)	-	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1	1
19
20	Costs (implementation and operation)
21
22
23
24
25
26
27	Total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
28
29	Revenues (e.g. grants, other external funding, income from sales)
30
31
32
33
34	Total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
35
36	Avoided costs
37
38
39
40
41	Total	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
42
43	Workspace
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100