DEFAULT VALUESPush from Commercial Parameters to update|

ESG and Environmental Impact

Water, energy, emissions per tonne. Carbon intensity by year. Environmental cost impact on NPV.

Carbon Price$/t CO2
Water Price$/m3
Energy Price$/kWh
Avg Water
1.9 m3/t
Avg Energy
26 kWh/t
Avg CO2
19 kg/t
Total CO2
554kt
Carbon Cost
$28M
ESG on NPV
-$145M

Year-by-Year Environmental Metrics (editable)

YrOre ktWater m3/tEnergy kWh/tDiesel L/tCO2 kg/tRehab haTailings ktCO2 Cost $M
12553$2.4M
22598$2.5M
32643$2.6M
42688$2.7M
52733$2.7M
62778$2.8M
72823$2.9M
82868$3M
92913$3M
102958$3.1M

Carbon Intensity Trend (kg CO2/t ore)

1
18.18 kg/t
2
18.36 kg/t
3
18.54 kg/t
4
18.72 kg/t
5
18.900000000000002 kg/t
6
19.080000000000002 kg/t
7
19.26 kg/t
8
19.44 kg/t
9
19.62 kg/t
10
19.8 kg/t

Environmental Cost Impact on NPV

Carbon Cost
-$28M
554kt CO2 at $50/t
Water Cost
-$28M
$0.5/m3
Energy Cost
-$90M
$0.12/kWh
Total ESG Cost Deduction from NPV
-$145M
ESG - WATER - ENERGY - CO2 - CARBON INTENSITY - NPV IMPACT
100%