Table 2.

Summary of the four scenarios of combined ammonia use pathways

Scenarios	Unit	Base case	S1	S2	S3
Excess electricity	[TWh]	19.80	19.80	19.80	19.80
Ammonia produced	[Million tonnes]	1.78	1.78	2.21	2.21
Pathway 1: local sales
Ammonia Sold	[Million tonnes]	0.27	0.27	0.27	0.27
Net revenue	[Million US$]	$33	$309	$112	$112
Pathway 2: export
Ammonia Exported	[Million tonnes]	0.94	0.94	1.94	0.94
Net revenue	[Million US$]	$97	$1,060	$762	$370
Pathway 3: energy storage
Ammonia used	[Million tonnes]	0.57	0.57	0.00	1.00
Electricity generated	[TWh]	1.69	1.69	0.00	3.86
Net revenue	[Million US$]	-$160	-$160	$0	$91
Summary
Original revenue (electricity export)	[Million US$]	$273	$273	$273	$273
New revenue (ammonia)	[Million US$]	-$30	$1,208	$873	$572
Difference	[Million US$]	-$303	$935	$600	$299