Table 6: Cost shares for key cost components.

ItemNPV cost ($)Cost share (%)

Capital cost (with working capital)$303,129,65530.3%
Feedstock$344,499,04934.4%
Hydrogen$209,663,50821.0%
Other operating cost$142,824,53014.3%

Total$1,000,116,742100.0%

Source: author’s calculations.