INTERACTIVE PLANNER
Make your assumptions visible.
A browser-based budget scenario. Change the inputs to explore volume and cost; the example values are editable assumptions.
$216,825
Scenario budget including your allowance
- Remaining emissions
- 7,000 tCO₂e
- Scenario credit volume
- 3,500 tCO₂e
- Nature-based volume
- 2,450 tCO₂e
- Durable removal volume
- 1,050 tCO₂e
- Credit cost subtotal
- $206,500
- Additional allowance
- $10,325
- Blended unit budget incl. allowance
- $61.95/tCO₂e
How to read this scenario
The volume is a planning choice. It does not cancel reported emissions or establish a claim, certification, project quality or compliance eligibility. Nature-based and durable categories here are broad budget groupings, not quality ratings.
Inputs stay in your browser and are not stored by this planner. Export downloads a text file to your device.
The calculation, in plain sight.
Remaining emissions = annual emissions × (1 − reduction ÷ 100).
Scenario volume = remaining emissions × scenario percentage ÷ 100.
Nature-based volume = scenario volume × nature-based share ÷ 100. Durable removal volume = the remaining scenario volume.
Subtotal = nature-based volume × its unit cost + durable removal volume × its unit cost.
Total = subtotal × (1 + additional allowance ÷ 100). Blended budget = total ÷ scenario volume; no unit result is shown when volume is zero.
Fractional tonnes are retained for arithmetic; actual procurement may use different lot sizes. Excludes taxes, FX changes, insurance and contract-specific costs unless included in your assumptions.