Spreadsheet: 11c67780-4189-4050-b69e-32ac2a504f7a
Sheet: Sheet1

Unnamed: 0 | Unnamed: 1 | Unnamed: 2 | Unnamed: 3 | Unnamed: 4 | Unnamed: 5 | Unnamed: 6 | Unnamed: 7 | Unnamed: 8 | Unnamed: 9 | Unnamed: 10 | Unnamed: 11 | Unnamed: 12 | Unnamed: 13 | Unnamed: 14 | Unnamed: 15 | Unnamed: 16 | Unnamed: 17 | Unnamed: 18 | Unnamed: 19 | Unnamed: 20 | Unnamed: 21 | Unnamed: 22 | Unnamed: 23
 | Input Variables
 | Coal
 | Historical steam/coal ratio* | 8.04 | t steam/t coal
 | [NAME] CV(Sappi) | 26.6
 | Biomass
 | Available Biomass on site for Project Activity | 70000 | tons
 | [NAME] | 9.203 | MJ/kg |  | Project Activity
 |  |  |  |  | See Box 1 | Baseline  Emissions
 |  |  |  |  | in "Calculattions | 220147 | tons of steam/year
 | Steam Production |  |  |  |  | 32047.29720133667 | t/coal a year
 | Historical steam production  (3-year average)  ( @22t/hr) | 178853.9666666666 | tons/year |  |  | 80426.30555268952 | tCO2/year
 | Estimated Project activity tons of steam (@28t/hr)  based on 28 tons steam - 364 days - 90% availability | 220147 | tons/year
 |  |  |  |  | See Box 2 | Estimated Steam production from biomass
 | Steam Data |  |  |  | in "Calculattions | 154813.7374461979 | tons of steam/year
 | Enthalpy of steam at 14bar (Sappi information) | 2788 | kJ/kg
 |  |  |  |  |  | 220147 | Estimated total steam produced
 | Generic input |  |  |  |  | 154813.7374461979 | Steam produced from Biomass
 | Coal Emission Factor (derived from IPCC default values) | 2.509612746666667 | t CO2/ton |  |  | 65333.26255380205 | Steam produced from Coal
 | Biomass Emission Factor | 0 | t CO2/ton |  | See Box 3 in "Calculations" | Project Emissions (estimated)
 |  |  |  |  |  | 65333.26255380205 | tons of steam/year produced from Coal
 |  |  |  |  |  | 10220.46549208844 | t/coal a year
 |  |  |  |  |  | 25649.41047581195 | tCO2/year
 | Emissions Reductions Calculations
 |  |  | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027
 | Basline emission | tCO2/yr | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952 | 80426.30555268952
 | Project emmissions | tCO2/yr | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195 | 25649.41047581195
 | Emission reductions | tCO2/yr | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757 | 54776.89507687757
 | Emission Reductions Summary
 | Emission reductions per year (annual average) | 54776.89507687757 | tCO2/yr
 | Total emission reductions (21 years) | 1150314.796614429 | tCO2
 | Tugela Historical Steam Production Data (tonnes)
 |  | 10 CFB | Steam Production #10
 | Oct '02 | 3078.5
 | Nov '02 | 9231.5
 | Dec '02 | 20229.8
 | Jan '03 | 15881.2
 | Feb '03 | 13058.1
 | Mar '03 | 17565.1
 | Apr '03 | 12571.7
 | May '03 | 14358.7
 | Jun '03 | 13993.8
 | Jul '03 | 17714.1
 | Aug '03 | 15186
 | Sep '03 | 16930.7
 | Total 2003 |  | 169799.2
 | Oct '03 | 15911.6
 | Nov '03 | 15823
 | Dec '03 | 16420
 | Jan '04 | 12276.1
 | Feb '04 | 15355.2
 | Mar '04 | 19392.6
 | Apr '04 | 17608.9
 | May '04 | 16993.2
 | Jun '04 | 18819
 | Jul '04 | 18819
 | Aug '04 | 14383.8
 | Sep '04 | 10694.5
 | Total 2004 |  | 192496.9
 | Oct '04 | 14605.2
 | Nov '04 | 15284
 | Dec '04 | 12327.3
 | Jan '05 | 12637.3
 | Feb '05 | 8643.4
 | Mar '05 | 17786.6
 | Apr '05 | 5564.5
 | May '05 | 15614.2
 | Jun '05 | 19488.9
 | Jul '05 | 19311.1
 | Aug '05 | 15588.05
 | Sep '05 | 17415.25
 | Total 2005 |  | 174265.8
 | Total tons | 536561.9
 | [NAME]/mth | 14904.49722222222
 | 3 year steam production avg |  | 178853.9666666666
 | Steinmuller  (Rated 5 years ago)
 | % Efficiencies | 72