WATER SYSTEM DECISION FRAMEWORK — VM0042 Turkish Drip Irrigation Programme

Four water delivery system types are modelled. Each system has a different baseline irrigation practice, pressurization requirement, water tariff structure, energy cost profile, and eligibility for the government electricity subsidy (50% discount when converting to drip). Select the active system in the top control bar to update all cost-benefit calculations.

Attribute Open System
Gravity (Cazibe)
Open System
Motor Pump (Motopomplu)
Closed Canal System
Kapalı Basınçlı
Self-Owned Well
Kuyu / Sondaj
Baseline Irrigation Flood / Furrow
Salma sulama — gravity-fed, no pump
Sprinkler
Yağmurlama — pump already in place
Flood / FurrowSprinkler
Either possible (pressurized canal)
Sprinkler
Well pump powers baseline system
Transition Scenarios Flood → Surface Drip
Flood → SDI
Sprinkler → Surface Drip
Sprinkler → SDI
Flood/Spr → Surface Drip
Flood/Spr → SDI
Sprinkler → Surface Drip
Sprinkler → SDI
Pump / Pressurization New pump required
161,864 TL one-time CAPEX — needed to pressurize drip system
Check capacity
Existing pump may be reused — verify flow rate for drip
Not required
Canal already pressurized — connects directly to drip header
Check capacity
Existing well pump may be reused at different pressure
Baseline Energy Cost Zero
No pump in flood/gravity baseline → 0 kWh/ha
Normal (1.0×)
Sprinkler pump: water × 0.75 MJ/m³ ÷ 3.6 kWh
Zero
Pressurized canal provides head — no separate pump energy
High (1.5×)
Well pump lifts groundwater — 1.5× surface energy
Project Energy Cost (Drip) Extra cost
Starts paying drip pump energy (was 0) — but 50% subsidy applies
Saving
Drip uses less water → lower energy, plus 50% subsidy
Zero
Canal pressure unchanged — no pump energy in any scenario
Saving
Drip uses less water — but no subsidy applies
Electricity Subsidy (50%) ✓ Eligible
Government subsidy on drip pump electricity — open canal systems
✓ Eligible
Open canal system — 50% subsidy on project energy applies
✗ Not eligible
Closed/pressurized canal — subsidy only for open canal systems
✗ Not eligible
Self-owned well — no electricity subsidy
Water Tariff (Baseline) 6,300 TL/ha/yr
Seasonal flat rate — DSİ/sulama birliği
5,900 TL/ha/yr
Well electricity covers pumping (no water tariff per se)
6,300 TL/ha/yr
Volumetric hidrant tariff (Netafim data)
Zero
Farmer owns groundwater — no water fee
Water Tariff (Drip) 4,400 TL/ha/yr
Reduced tariff for drip systems
4,400 TL/ha/yr
Netafim 2024 drip tariff data
4,400 TL/ha/yr
Netafim 2024 drip tariff data
Zero
No water tariff regardless of system type
Water Saving (Flood→Drip) +1,900 TL/ha/yr
≈ $42/ha/yr at 45.43 TL/USD
+1,500 TL/ha/yr
≈ $33/ha/yr (sprinkler baseline)
+1,900 TL/ha/yr
≈ $42/ha/yr at 45.43 TL/USD
Zero
No tariff in any scenario
Surface Drip Lifetime 1 year
Annual tape replacement (open canal sediment)
1 year
Annual tape replacement
5 years
Clean pressurized water → longer tape life
5 years
Clean groundwater → longer tape life
SDI Lifetime 15 years 15 years 15 years 15 years
TKDK Subsidy (Drip CAPEX) Surface Drip: 50%
SDI: 70%
Surface Drip: 50%
SDI: 70%
Surface Drip: 50%
SDI: 70%
Surface Drip: 50%
SDI: 70%
SOC Credit Eligibility Scen A (SD + tillage)Scen C (SDI) Scen A (SD + tillage)Scen C (SDI) Scen AScen C Scen AScen C
Open System — Gravity
Best for: Flood-irrigated fields connected to open canal (DSİ gravity)
Key constraint: Must purchase pump for drip (CAPEX hit)
Energy: Goes from 0 → pays drip pump (partly offset by 50% subsidy)
Water quality: Canal sediment → annual tape replacement
Open System — Motor Pump
Best for: Farms already running sprinkler from open canal
Key constraint: Pump capacity check needed
Energy: Saves energy (less water × 50% subsidy on drip)
Water quality: Canal → annual tape replacement
Closed Canal System
Best for: Farms on pressurized hidrant networks
Key constraint: No pump needed — simplest transition
Energy: Zero in all scenarios (canal pressure)
Water quality: Clean → 5-year tape lifetime
Self-Owned Well
Best for: Farms with private groundwater well
Key constraint: High baseline energy (1.5× factor)
Energy: Saves energy (less water pumped) but no subsidy
Water quality: Clean groundwater → 5-year tape lifetime
IPCC 2019 Tier 1 Parameters — Editable Inputs
Corn — Baseline Fertilizer


Wheat — Baseline Fertilizer


N Reduction Rate (Project)


FracLEACH


Corn — N₂O Calculation Chain (IPCC Tier 1)
Step / ParameterBaselineABCUnit
Wheat — N₂O Calculation Chain (IPCC Tier 1)
Step / ParameterBaselineABCUnit
N₂O Emission Reductions — Scenario Comparison
N₂O Emissions (tCO₂e/ha/yr) — Corn & Wheat by Scenario
Emission Reduction vs Baseline (tCO₂e/ha/yr)
MetricCornWheatRotation Avg

IPCC 2019 Tier 1 Formula:
N₂O-N = N×EF₁ + N_urea×FracGASF_urea×EF₄ + N_dap×FracGASF_dap×EF₄ + N×FracLEACH×EF₅
N₂O (kg/ha) = N₂O-N × 44/28 · tCO₂e/ha = N₂O_kg × GWP/1000
EF₁=0.005 · EF₄=0.01 · EF₅=0.011 · FracGASF_urea=0.15 · FracGASF_dap=0.08 · GWP=273 (AR6)

N₂O Emission Modeling Methodology

Direct and indirect N₂O is modeled under different water and fertilization regimes, following Approach 3 in the VM0042 protocol. The transition from flood to drip reduces waterlogging frequency, shifting production from denitrification-dominated to nitrification-dominated pathways, generally lowering total emissions [1]. In this study, the switch from flood/furrow/sprinkler to surface drip irrigation and sub-surface drip irrigation (SDI) were modeled under various rotation scenarios.

Although the literature provides more precise emission factors (EFs) for flood-irrigated maize [2] and comparative analyses across irrigation systems and crop types [3], no study has explicitly evaluated EFs across comparable drip- and flood-irrigated maize scenarios. To ensure methodological consistency and avoid double counting, the IPCC default EF for all N inputs in dry climates [4], set at 0.005, is applied uniformly across all scenarios.

Indirect N₂O emission factors for atmospheric deposition (EF₄ = 0.010 kg N₂O-N kg⁻¹ NH₃-N) and leaching (EF₅ = 0.011 kg N₂O-N kg⁻¹ N leached) were adopted from IPCC (2019) Tier 1 defaults and held constant across all irrigation scenarios [4]. These factors represent biogeochemical processes occurring after reactive nitrogen leaves the field boundary — atmospheric redeposition and denitrification in receiving water bodies, respectively — and are therefore independent of on-farm irrigation management. Therefore, no scenario-specific adjustment was applied.

For the FracLEACH parameter, the IPCC default value of 0.24 [4] is applied in the baseline scenario. Empirical evidence from maize production systems under semi-arid conditions indicates that drip irrigation reduces nitrogen losses via leaching by approximately 33% compared to flood irrigation [5]. This reduction factor is therefore applied, resulting in an assumed FracLEACH value of 0.16 for drip irrigation. Due to the lack of differentiated data, the same value is also used for the SDI scenario. Furthermore, as the referenced study reports no significant difference in NH₃ volatilization between irrigation methods, FracGASF,urea and FracGASF,DAP are assumed to remain at their IPCC default values of 0.15 and 0.08, respectively, across all scenarios.

References

[1] Gültekin, R., Avağ, K., Görgiişen, C., Öztürk, Ö., Yeter, T. & Bahçeci Alsan, P. (2023). Effect of deficit irrigation practices on greenhouse gas emissions in drip irrigation. Scientia Horticulturae, 310, 111757.

[2] Franco-Luesma, S., Lafuente, V., Alonso-Ayuso, M., Bielsa, A., Kouchami-Sardoo, I., Arrúe, J.L. & Álvaro-Fuentes, J. (2022). Maize diversification and nitrogen fertilization effects on soil nitrous oxide emissions in irrigated Mediterranean conditions. Frontiers in Environmental Science, 10, 914851.

[3] Cayuela, M.L. et al. (2017). Direct nitrous oxide emissions in Mediterranean climate cropping systems: Emission factors based on a meta-analysis of available measurement data. Agriculture, Ecosystems & Environment, 238, 25–35.

[4] Baasansuren, J. et al. (2019). 2019 Refinement to the 2006 IPCC Guidelines for National Greenhouse Gas Inventories. IPCC, Switzerland.

[5] Di, Y., Gao, Y., Yang, H., Yan, D., Tang, Y., Zhang, W., Hu, Y. & Li, F. (2024). Cutting carbon and nitrogen footprints of maize production by optimizing nitrogen management under different irrigation methods. Frontiers in Plant Science, 15, 1476710.

NPV/ha — OC-SD
Open Canal · Surface Drip
NPV/ha — OC-SDI
Open Canal · SDI
NPV/ha — CC-SD
Closed Canal · Surface Drip
NPV/ha — CC-SDI
Closed Canal · SDI
All 4 scenarios compare Flood → Drip/SDI · N₂O only (SOC excluded) · TKDK subsidy: OC-SD = 0% (annual tape, fails 5-yr requirement) · CC-SD = 50% · OC/CC-SDI = 70% · Corn–Wheat rotation · 10 ha reference farm
Section 1 — Investment & Financing Overview — 10 ha Reference Farm (USD)
ComponentOC-SDOC-SDICC-SDCC-SDI
Section 2a — Annual Cash Flow Components (USD/ha)  
Stacked bars: benefit components per year (odd=Corn, even=Wheat). Yield gain declines at crop price trajectory. Costs below zero line. Thin overlay = PV@5%.
Section 2b — Cumulative NPV Paths (USD/ha · 5% real discount rate)
Running sum of PV(Net CF) for each scenario. Crosses zero at break-even year. Final value = 15-yr NPV/ha.
Section 3a — Sensitivity: NPV vs Discount Rate (USD/ha)
NPV/ha at discount rates 0–25%. Vertical lines at 5%, 10%, 12%. IRR = discount rate where NPV=0.
Section 3b — Sensitivity: NPV vs Crop Price Trajectory (USD/ha)
NPV/ha across crop price growth rates −6% to +3%/yr real. Vertical line at base case −1.5%/yr. Only yield gain is affected; labor/fertiliser/energy savings are real-USD stable.
Full NPV/ha at selected crop price trajectories — @5% real discount rate (excl. carbon credits)
Crop Price %/yr (real) OC-SDOC-SDICC-SDCC-SDI Note
Section 4 — NPV Decomposition by Benefit Component (USD/ha · 5% discount rate)
Stacked bars show NPV contribution of each benefit stream. Costs shown as negative. Sum = Full NPV @5%. N₂O carbon revenue shown separately.
NPV ComponentOC-SDOC-SDICC-SDCC-SDI
Section 5 — NPV Summary: 5 Cases × 4 Scenarios (USD/ha · 10 ha farm)
Floor NPV excludes yield gain and carbon credits — tests viability from labour, fertiliser, and water savings alone. All values discounted at stated real rate. Positive Floor NPV = project viable even under crop price decline and absent carbon market.
NPV CaseOC-SDOC-SDICC-SDCC-SDIBreak-even
Section 5b — Carbon Price Sensitivity: Full+Carbon NPV/ha (World Bank State & Trends 2026)
Based on World Bank (2026): most VCM credits trade at $1–14/tCO₂e; CORSIA-eligible credits at $15–22/tCO₂e. VM0042 N₂O agricultural avoidance credits are not currently CORSIA-eligible. Turkey's domestic carbon pricing policy under preparation (World Bank 2026) may create a compliance floor price. Rows show incremental carbon NPV/ha above Full NPV (no carbon). Base discount rate 5% real throughout.
Annual carbon revenue/ha — SD scenarios (corn/wheat alternation)
Annual carbon revenue/ha — SDI scenarios
Carbon Price Scenario OC-SDOC-SDICC-SDCC-SDI Carbon NPV add-on
Year-by-Year Farmer Cash Flow (per ha) — Corn–Wheat Rotation
All values in USD/ha. Odd years = corn, even years = wheat. Carbon revenue starts Y2. Tape replacement and TKDK subsidy schedule depends on selected water system. Scroll right for full 15-year view.
MRV Design Impact on Farmer Cash Flow — Surface Drip & SDI × All 4 MRV Designs
Both irrigation scenarios × 4 MRV designs. SOC App1 = annual credits; App2 = Y6/11/16/21 lump sum. N₂O App1 = measured (×EF ratio×0.95); App3 = IPCC default. Solid = SDI, Dashed = Surface Drip.
Program Economics — Decisions & Assumptions  ▼ hide
Analytical Framework

The farmer-level analysis is structured as an incremental cost-benefit analysis (CBA), comparing an enrolled farmer adopting drip or subsurface drip irrigation (SDI) under TKDK/IPARD and/or the Ziraat Bank 0% loan scheme against a counterfactual farmer continuing flood irrigation. All results are expressed as incremental differences between the two systems — CAPEX, dripline replacement, O&M, and financing costs net of subsidies, against labour savings, fertiliser savings, yield gains, and water cost savings where applicable. Carbon revenues are excluded from the base case and treated as a separate layer.

Currency & Price Level

All cash flows are in constant 2026 USD at a fixed exchange rate of 45.43 TL/USD. A real USD framework is adopted to avoid the endogeneity problem from high and volatile Turkish inflation (64–75% in 2022–2024, currently ~30%). A nominal TL formulation would require long-term inflation assumptions that dominate NPV outcomes over a 15-year horizon and are not analytically robust. The exchange-rate conversion is treated as consistent with PPP, making real USD flows equivalent to inflation-adjusted TL flows converted at a constant rate — standard practice in international project finance and carbon market modelling.

CAPEX and OPEX items (equipment, dripline, fertiliser, electricity) are held constant in real 2026 USD. Nominal TL price increases (~20–25%/yr on dripline) are assumed offset by TL depreciation, leaving real USD costs approximately flat. Fertiliser is modelled at long-run real USD mean-reversion; the 2021–2022 spike is treated as a temporary supply shock.

Crop Price Trajectory

Crop prices are modelled with a −1.5% annual real USD trend, reflecting structural price pressure in Turkish agriculture: input costs track global commodities and FX, while output prices are partially constrained by reference pricing (TMO) and buyer concentration. This creates a widening gap over time between input savings and yield gains under the project versus the counterfactual. Declining crop prices do not weaken the project case — both systems face the same price path, but only the project system reduces input use and improves yields per ha.

Financing Assumptions

The Ziraat Bank 0% loan is modelled as the primary financing mechanism: upfront investment with repayment over five years following a one-year grace period. TKDK/IPARD grants are treated as conditional, front-loaded reimbursement schemes with a five-year minimum asset retention requirement. Given liquidity constraints and compliance risk, subsidies are assumed primarily accessible to larger farms and are not included in the base financing structure for open-canal drip upgrades.

Discount Rates & NPV Layers

Discount rates: 5% real USD (base), 10% (World Bank/IFC agricultural benchmark), 12% (commercial hurdle rate consistent with Turkish farm-level capital costs and TKDK/IPARD expectations). NPV is reported in three layers:

Floor NPV — labour savings + fertiliser savings + water savings (no crop price or yield exposure)
Full NPV — Floor + yield gains (crop-price exposed)
Full NPV + Carbon — Full NPV + carbon credit revenues

A positive Floor NPV at 12% is the primary viability threshold — independent of market prices or carbon assumptions.

Next Steps

MRV scaling starts with Adana: 20 farmers × 10 ha in Year 1, expanding through area increase per farmer and additional farmer recruitment from Year 2. Later regional scaling will be guided by the MCDM framework; regional soil heterogeneity will be incorporated using national soil datasets to parametrise MRV requirements and monitoring costs.

The implementer-level LCCA will be benchmarked against farmer-level CBA across scaling pathways. Farmer uptake is modelled as a function of timing of access to Ziraat Bank and TKDK/IPARD financing.

Carbon revenue remains marginal in early years; programme viability at scale is driven primarily by deployment volume rather than credit income. Farmer retention is a binding constraint due to dripline replacement cycles without sustained subsidy access. One scenario under evaluation: partial reinvestment of programme-level revenues to subsidise replacement driplines, improving retention while maintaining expansion feasibility. These financing structures will be tested under constrained and unconstrained optimisation scenarios.

The N₂O model (currently IPCC Approach 3) will be recalibrated using field data from the current season and benchmarked against Approach 1 to assess methodological sensitivity in emission reductions and resulting carbon credit potential.

Reference: Yıldız et al. (2025), Water 18(4):497 — social discount rate for irrigation CBA. IFC/World Bank 8% agricultural development benchmark. VM0042 v2.2, Verra VCS Program Fee Schedule v1.0 (Oct 2024).
Research Framework — Model Component Relationships
Program Design Alternative Selection N₂O Emission Model SOC Sequestration Model Carbon Credit Simulation Farmer CBA MRV Design Implementer LCCA System Dynamics (Adoption) indirect / future linkage
Carbon Credits Generated Over Programme Duration (tCO₂e/ha/yr)
Annual Credits per ha — corn/wheat year variation + SOC
Credits Summary
MetricScen AScen BScen C
Total Carbon Revenue — All Farms, Cumulative (USD)
Implementer / Programme Operator Revenue
Cumulative implementer net revenue (after costs)
MRV Operations — Netafim
Certification — Virridy / Verra
Revenue Summary & Partner Viability
Implementer LCCA — Year-by-Year Cash Flow (Netafim & Virridy)
Annual cost and revenue breakdown per partner. Netafim earns from drip equipment sales (shown separately) and its share of carbon revenue. Virridy covers Verra/VVB certification and earns its carbon revenue share. Verra levy applied at each verification event. All values in USD.
Implementer Scale Economics — Break-Even Analysis
Key insight: Netafim's MRV lab cost is per-farm ($4,578 lab + $187 shipping at defaults), so it scales linearly — more farms does not improve cost/tCO₂e. Only increasing farm size (ha/farm) or switching to Design C (IPCC default, no measured N₂O) closes the gap. Virridy's Verra/VVB costs are largely fixed, so they do benefit from programme scale.
Netafim — MRV Cost vs. Carbon Revenue by Farm Size (ha/farm)
Virridy — Annual Surplus/Deficit by Total Enrolled Ha
Netafim: net CF per farm/yr vs farm size — Design A/B (measured) vs Design C (IPCC default)
Virridy: annual net CF vs total enrolled ha — at 3 carbon price scenarios
Dynamic Enrollment Model — Growth Over Time
Starting from farms × ha. Each new cohort starts at base farm size and grows independently.
Total enrolled farms & area over time
Cumulative farmer carbon revenue — dynamic enrollment (Scenario A / B / C)
Implementer cumulative net revenue — dynamic enrollment (Scenario A / B / C)
Implementer Economics × MRV Design — SDI Programme · All 4 Designs
Cumulative implementer net revenue after full MRV costs (from MRV tab parameters) + annual expenses. Irrigation = SDI. Carbon = implementer's share per year. Verification lag applied.
Phased Regional Enrollment Simulator — Cohort SOC Clock

Each region's SOC measurement clock starts from its own enrollment year. Farmers joining later do not inherit existing SOC stock — the 20-year SOC transition process starts from zero.

Region / Phase Start Year Initial Farms ha/farm₀ +Farms/yr Max Farms ha Growth %/yr Max ha/farm
Enrolled area by year — by region (ha)
Cohort-based SOC credit output (tCO₂e/yr) — each region on its own clock
Implementer cumulative net revenue — phased enrollment vs flat baseline (MRV C, SDI)
MRV LCCA — App3 vs App1 Implementer Cash Flow & NPV (VM0042 N₂O, Y0–Y15)
Programme Scale
App3 — IPCC EF (Conservative)
App1 — Biogeochem. Model (Eq.74)
Verra Fees (both)
App1 Extra Costs
Revenue & Finance
Lab Y0 (computed):
¹ Net VCU = Gross VCU × (1−UNC%) × (1−buffer), issued only at ⊕ verification events (Y5, Y10, Y15). ² Carbon Rev = Net VCU × CP × impl_share.
Cumulative net CF — App3 vs App1 (Y0–Y15)
Annual NCF — App3 vs App1 (positive = surplus, negative = cost year)
Implementer MRV Decision Model — N₂O Quantification Approach Comparison
Three MRV scenarios compared at programme scale:
▶ App3 (IPCC EF) — N₂O calculated from fertiliser records × IPCC EF1/EF4/EF5. Zero lab cost. Fixed ~15% uncertainty deduction (UD). Cheapest to operate, least accurate.
▶ App1-All farms — DayCent biogeochemical model, validated against all enrolled farms (one-time soil characterisation per farm). Lowest UD, highest soil sampling cost.
▶ App1-Opt (n*) — DayCent validated against only the optimal n* farms. Balances accuracy gain vs marginal soil sampling cost. Best scenario when scale is large.
VM0042 v2.2 Table 5 footnote: gas flux tube monitoring is NOT required for N₂O under any approach — gas analysis tubes ($4,771/farm/yr) do not apply here. This tab models N₂O records-based and model-based approaches only.
Enrollment Trajectory
N₂O & Revenue Parameters
Net VCU = Gross × (1−UD%) × (1−buf).
Revenue = Net VCU × cp × impl_share%.
MRV Cost & Uncertainty (App1)
Annual Cash Flow by MRV Scenario
Showing all years ≤15, or key milestone years for longer programmes. Net CF = Revenue − (data collection + soil sampling amort. + model + overhead). Negative = implementer subsidises programme in that year.
Cumulative Discounted Net CF — 3 MRV Scenarios
UD% vs. n Sampled Farms (App1 uncertainty curve)
Annual Net Cash Flow by Scenario (USD)
MRV Cost per tCO₂e Issued vs. Programme Scale
MRV Cost & Measurement Parameters
SOC Sampling — VM0042 §8.2.1.3
N₂O Sampling
Costs — Lab & Field
Costs — Programme-Level (VM0042 v2.2 CC)
MRV Scenario Comparison — Total Program · 20-Year Horizon
VM0042 v2.2 Corrections & Clarifications (11 Jun 2026) applied: Clar. 9 (back-modeling) — App1 t0 SOC cost reduced: only the direct-sampling fraction (100% − back-modeled %) needs physical t0 sampling; rest are estimated from the first 5-yr remeasurement campaign. Clar. 9 (MVR true-up) — App1 (Designs A/C) must resubmit MVR to IME after each 5-yr remeasurement; MVR revalidation cost charged ×4 over 20 yr. Clar. 8 (App2 remeasurement) — App2 (Designs B/D) must remeasure both project sites and permanent baseline control sites every 5 yr; baseline control site cost added to setup and periodic. Clar. 3/5 (EA documentation) — one-time baseline scenario + common-practice desk study per eligibility area (province). Lab distance updated to Ankara TGSKMAE (~600 km from Adana) per Clar. 7.
Scenario A Scenario B Scenario C Scenario D
SOC / N₂O approach App 1 + App 1 App 2 + App 1 App 1 + App 3 App 2 + App 3
Cumulative Net Revenue After MRV Cost
SOC Sampling Optimisation — Net Value vs. Sample Size
Net SOC credit revenue minus SOC-specific sampling cost · total program
Year-by-Year MRV Cost — All 4 Scenarios
Optimal Sample Size by MRV Design — Net Value Analysis
App1 (SOC model, Designs A & C): SE has a model-error floor — more samples help less at high n. MC/sample = 4 events × strata × lab cost × 2 sub-samples.
App2 (direct sampling, Designs B & D): SE is sampling-only, no model floor — more samples always help. MC/sample = 15 events-equivalent × strata × lab cost × 2.
Net value = total SOC credit revenue − SOC-specific sampling & monitoring cost over program horizon. Optimal n* = peak of the net value curve.
Net SOC value vs. samples per stratum — App1 (Designs A, C) and App2 (Designs B, D)
Per-Design Summary at Optimal n*
MRV Economics With Adoption Trajectory — 20-Year Horizon
Revenue and cost are recalculated year-by-year using the enrolled area from Adoption Dynamics (Bass diffusion). The bar chart shows annual carbon revenue vs. total MRV + overhead cost for the best design at the selected year. Why is cumulative NPV negative early on? Fixed overhead costs (VVB $20k/yr, IME/model $8k/yr, chamber lab $14k+/yr) are incurred from Y1, while carbon revenue only starts at Y2 and scales with enrolled area. Programmes stay cash-negative until enrolled area is large enough for revenue to exceed costs. Design D (App3 N₂O, no chambers) has the lowest fixed costs and earliest break-even.
Cumulative implementer NPV — 4 MRV designs (selected farmer scenario)
Annual: carbon revenue vs. total MRV cost (selected design at selected year)
MRV Design × Programme Scale — Implementer NPV Heatmap
Pareto Frontier — Farmer NPV/ha vs Implementer NPV (all design × scale combinations)