ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Ammonia PlantUrea plantXXXStandaloneSupplierJoint VentureExtra
3
StandaloneSupplierJVStandaloneJVVICProject IRR of the Ammonia Plant - Standalone (0% discount)Discount on the ammonia priceProject IRR of the Ammonia Plant - SupplierProject IRR of the Urea Plant - Client of the SupplierProfit share of the Ammonia PlantProject IRR of the Ammonia Plant - JVProject IRR of the Urea Plant - JVExtra Project IRR of the Ammonia Plant - JV vs. Supplier
4
CAPEX for the ammonia plant ($m) 378 378 378 - - 378 32.6%0.0%169%52%0%25%98%74%
5
CAPEX for the ammonia storage facility ($m) 149 - - - - - 32.6%-10.0%154%60%10%67%90%
6
OPEX for the ammonia storage facility ($/t/month) 50 - - - - - 32.6%-20.0%138%66%20%94%83%
7
CAPEX for the urea plant ($m) - - - 321 321 321 32.6%-30.0%121%73%30%116%75%
8
Price discountna0%na0%nana32.6%-40.0%103%79%40%136%68%
9
Share in the total profitnana50%na50%na32.6%-50.0%82%86%50%156%59%
10
Project IRR33%207%191%52%59%120%32.6%-60.0%53%92%60%174%51%
11
Extra Project IRR vs. Standalone175%159%32.6%-70.0%98%70%192%42%
12
32.6%-80.0%103%80%209%31%
13
32.6%-90.0%109%90%226%18%
14
32.6%-100.0%115%100%243%-3%
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100