| GAS PRICE EFFECT ON UREA AND UAN COSTS | (Northern Louisiana NOLA) | ||||||
| GAS PRICE | $4.00 | $5.00 | $6.00 | $7.00 | $8.00 | $9.00 | $10.00 |
| AMMONIA | |||||||
| Gas usage (34 Mmbtu) | 136 | 170 | 204 | 238 | 272 | 306 | 340 |
| Upgrading | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
| Ammonia cash cost | $156.00 | $190.00 | $224.00 | $258.00 | $292.00 | $326.00 | $360.00 |
| UREA | |||||||
| Ammonia (.6 tons) | 93.6 | 114 | 134.4 | 154.8 | 175.2 | 195.6 | 216 |
| Gas usage (4 Mmbtu) | 16 | 20 | 24 | 28 | 32 | 36 | 40 |
| Upgrading | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Urea cash cost | $119.60 | $144.00 | $168.40 | $192.80 | $217.20 | $241.60 | $266.00 |
| per unit | 2.6 | 3.13 | 3.66 | 4.19 | 4.72 | 5.25 | 5.78 |
| UAN 32% | |||||||
| Ammonia (.4 tons) | 62.4 | 76 | 89.6 | 103.2 | 116.8 | 130.4 | 144 |
| Upgrading | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| UAN 32% cash cost | $72.40 | $86.00 | $99.60 | $113.20 | $126.80 | $140.40 | $154.00 |
| per unit | 2.26 | 2.69 | 3.11 | 3.54 | 3.96 | 4.39 | 4.81 |
Return to