Executive Summary
Comprehensive Analysis
Project Timeline
Vintage Year Analysis
Vintage Year 2016
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 211,205 tCO2e | 211,205 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 42,241 tCO2e | 31,791 tCO2e | ↓ -24.7% |
| Total Expected Credits | 168,964 tCO2e | 179,414 tCO2e | ↑ +6.2% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 211,205 tCO2e is the estimated annual reduction for vintage 2016. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 31,791 tCO2e (15.1%), which is -10,450 tCO2e relative to the PDD expectation of 42,241 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 179,414 tCO2e.
Vintage Year 2017
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 68,142 tCO2e | 68,142 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 13,628 tCO2e | 13,628 tCO2e | → 0.0% |
| SOC Credit (Soil Organic Carbon) | N/A | 606 tCO2e | → 0.0% |
| Total Expected Credits | 54,514 tCO2e | 55,119 tCO2e | ↑ +1.1% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 68,142 tCO2e is the estimated annual reduction for vintage 2017. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 13,628 tCO2e (20.0%), which is +0 tCO2e relative to the PDD expectation of 13,628 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 55,119 tCO2e.
SOC Credit (Soil Organic Carbon): An additional 606 tCO2e from Soil Organic Carbon contributes to the verified total. Tree biomass net reductions (projected − leakage − buffer/uncertainty) account for 54,514 tCO2e, with the remaining 606 tCO2e attributed to SOC.
Vintage Year 2018
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 77,823 tCO2e | 77,823 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 15,565 tCO2e | 15,565 tCO2e | ↓ -0.0% |
| SOC Credit (Soil Organic Carbon) | N/A | 627 tCO2e | → 0.0% |
| Total Expected Credits | 62,259 tCO2e | 62,886 tCO2e | ↑ +1.0% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 77,823 tCO2e is the estimated annual reduction for vintage 2018. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 15,565 tCO2e (20.0%), which is -0 tCO2e relative to the PDD expectation of 15,565 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 62,886 tCO2e.
SOC Credit (Soil Organic Carbon): An additional 627 tCO2e from Soil Organic Carbon contributes to the verified total. Tree biomass net reductions (projected − leakage − buffer/uncertainty) account for 62,259 tCO2e, with the remaining 627 tCO2e attributed to SOC.
Vintage Year 2019
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 79,412 tCO2e | 79,412 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 15,882 tCO2e | 15,882 tCO2e | ↓ -0.0% |
| SOC Credit (Soil Organic Carbon) | N/A | 682 tCO2e | → 0.0% |
| Total Expected Credits | 63,530 tCO2e | 64,211 tCO2e | ↑ +1.1% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 79,412 tCO2e is the estimated annual reduction for vintage 2019. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 15,882 tCO2e (20.0%), which is -0 tCO2e relative to the PDD expectation of 15,882 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 64,211 tCO2e.
SOC Credit (Soil Organic Carbon): An additional 682 tCO2e from Soil Organic Carbon contributes to the verified total. Tree biomass net reductions (projected − leakage − buffer/uncertainty) account for 63,530 tCO2e, with the remaining 682 tCO2e attributed to SOC.
Vintage Year 2020
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 79,412 tCO2e | 79,412 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 15,882 tCO2e | 15,882 tCO2e | ↓ -0.0% |
| SOC Credit (Soil Organic Carbon) | N/A | 682 tCO2e | → 0.0% |
| Total Expected Credits | 63,530 tCO2e | 64,211 tCO2e | ↑ +1.1% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 79,412 tCO2e is the estimated annual reduction for vintage 2020. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 15,882 tCO2e (20.0%), which is -0 tCO2e relative to the PDD expectation of 15,882 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 64,211 tCO2e.
SOC Credit (Soil Organic Carbon): An additional 682 tCO2e from Soil Organic Carbon contributes to the verified total. Tree biomass net reductions (projected − leakage − buffer/uncertainty) account for 63,530 tCO2e, with the remaining 682 tCO2e attributed to SOC.
Vintage Year 2021
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 79,412 tCO2e | 79,412 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 15,882 tCO2e | 15,882 tCO2e | ↓ -0.0% |
| SOC Credit (Soil Organic Carbon) | N/A | 682 tCO2e | → 0.0% |
| Total Expected Credits | 63,530 tCO2e | 64,211 tCO2e | ↑ +1.1% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 79,412 tCO2e is the estimated annual reduction for vintage 2021. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 15,882 tCO2e (20.0%), which is -0 tCO2e relative to the PDD expectation of 15,882 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 64,211 tCO2e.
SOC Credit (Soil Organic Carbon): An additional 682 tCO2e from Soil Organic Carbon contributes to the verified total. Tree biomass net reductions (projected − leakage − buffer/uncertainty) account for 63,530 tCO2e, with the remaining 682 tCO2e attributed to SOC.
Vintage Year 2022
Monitoring Period
Verification Results
PDD Expected vs Actual Verification
| Factor | PDD Expected | Actual Verified | Variance |
|---|---|---|---|
| Projected Reductions | 50,728 tCO2e | 50,728 tCO2e | → 0.0% |
| Buffer/Uncertainty Deduction | 10,146 tCO2e | 10,146 tCO2e | ↑ +0.0% |
| SOC Credit (Soil Organic Carbon) | N/A | 222 tCO2e | → 0.0% |
| Total Expected Credits | 40,582 tCO2e | 40,805 tCO2e | ↑ +0.5% |
Credit Flow Diagram
Vintage Analysis
Projected reductions: 50,728 tCO2e is the estimated annual reduction for vintage 2022. This report uses projected reductions as the starting point for credit calculation: projected reductions minus deductions equals verified credits.
Buffer/uncertainty alignment: The verification report applies a combined buffer/uncertainty deduction of 10,146 tCO2e (20.0%), which is +0 tCO2e relative to the PDD expectation of 10,146 tCO2e (20.0%). Leakage deductions are 0 tCO2e, and the resulting verified credits are 40,805 tCO2e.
SOC Credit (Soil Organic Carbon): An additional 222 tCO2e from Soil Organic Carbon contributes to the verified total. Tree biomass net reductions (projected − leakage − buffer/uncertainty) account for 40,582 tCO2e, with the remaining 222 tCO2e attributed to SOC.