Year

Total cost per Ton (USD) for reference scenario

Total cost per Ton (USD) for Scenario 1

Total cost per Ton (USD) for Scenario 2

Total cost per Ton (USD) for Scenario 3

Total cost per Ton (USD) for Scenario 4

2012

255.02

2013

254.95

2014

254.88

2015

254.82

236.23

2016

254.76

236.36

235.987

2017

254.71

236.17

235.9573

219.859

2018

254.66

236.39

236.096

219.0882

202.9488

2019

254.62

236.18

235.9646

218.8203

202.7789

2020

254.59

235.98

235.8499

219.4151

202.9237

2021

254.56

235.74

235.1868

219.3325

202.8828

2022

254.53

234.75

234.5462

219.2228

202.8038

2023

254.50

235.10

235.0502

219.1215

202.8226

2024

254.48

235.08

235.0682

219.2917

202.4824

2025

254.47

235.17

234.9347

219.3556

203.1174

2026

254.45

235.23

234.9049

219.4358

202.9796

2027

254.44

235.23

235.2696

219.2267

202.9078

2028

254.43

235.16

235.0936

219.2464

202.6981

2029

254.42

234.68

234.6168

219.034

202.6909

2030

254.42

234.33

234.3177

218.6331

202.8236

2031

254.41

234.08

233.7588

218.4723

202.6829

2032

254.41

233.82

233.5228

217.5586

202.4453

2033

254.41

233.65

233.5644

217.5911

201.9525

2034

254.41

233.22

233.3596

218.1222

201.8384

2035

254.41

233.77

233.4182

217.8148

201.8288

2036

254.42

234.63

233.728

218.0744

201.5846

2037

254.42

233.58

233.114

218.3752

201.7465

2038

254.43

233.42

233.2973

217.5719

201.7378

2039

254.43

234.53

234.1501

218.197

201.6447

2040

254.44

234.17

234.1394

218.3735

202.1851