Page 59 - Phelan Energy Green Ammonia Plant Egypt
P. 59
Key Investment Metrics
Project Key figures
Ammonia Tariff ( Market vs. PEG)
Total Project Investment
Average Ammonia Production per year
Project IRR
Equity IRR
LCOE Solar
LCOE Hydrogen
LCOE Ammonia
Project Tenure
Loan Tenure
Cost of Debt
$423 Mn 64,682 MT
8%
14%
$31.6 per MWh
$2.12 per MT
$672 per MT
25 years
20 years from FC
6.8%
8 20 8 00 7 80 7 60 7 40 7 20 7 00 6 80 6 60 6 40 6 20 6 00 5 80 5 60 5 40 5 20 5 00
Ammonia Tariff $730 per MT (first year)
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
Market estimated green NH3 Tariff (USD/MT)
PEG Ras Shukeir green NH3 Tariff (USD/MT)
PEG Green Ammonia aims to be cost competitive to beat the market estimates
*Extracted from PEG/Egypt base case Financial Model
© Phelan Energy Group
59
