Ann: Continuation of suspension, page-104

From the above video & using the figures below, they come to a NPV of 1.46 billion USD

- 320t of green ammonia per day used to produce:

- 730t/d of low density ammonium nitrate for mining explosives

- 980t/d fo rcalcium ammonium nitrate for fertiliser

- Price of GA assumed to $500/t based on average of recent projections

- Price of low density ammonium nitrate assumed to be $300/d

- Price of Calcium Ammonium Nitrate assumed to be $200/d

- Operating cost assumed to be 30% of the revenue

- Discount rate 10%

- project life 25 years