| 100% renewable hydrogen gas-from-water generated from hydroelectric power for remote, backup, vehicle, distributed generation and on-peak demand. |
Hydroelectric
Hydrogen™
|
|
|
Hydroelectric
Hydrogen HGenerators™ Plant Location: Rachel, Lincoln County, Nevada:
|
 |
|
Plant
Layout:
|
 Click image to enlarge |
 |
|
Electrolysers
|
 |
 |
 |
 |
 |
 |
 |
 |
|
Phased
Budget:
|
|||
|
A.
Hydroelectric HGenerators Renewable Hydrogen Gas
|
|||
|
Business
Model: Selling hydrogen gas
|
|||
|
Year
1
|
Year
2
|
Year
3
|
|
|
1
HGenerators
|
2
HGenerators
|
3
HGenerators
|
|
|
Sales
Revenues $5.5/kg H2:
|
$2,093,710 | $4,187,420 | $6,281,130 |
|
Electricity
Cost $0.019/kWh:
|
$347,194 | $694,388 | $1,041,582 |
|
PTC*
$0.02/kWh:
|
-$365,467 | -$730,934 | -$1,096,402 |
|
HGenerators
10 years:
|
$500,000 | $1,000,000 | $1,500,000 |
|
H2
Compression & Storage 10 years:
|
$300,000 | $600,000 | $900,000 |
|
H2
Transportation 10 years:
|
$200,000 | $400,000 | $600,000 |
|
Sales
and Marketing:
|
$209,371 | $418,742 | $628,113 |
|
Labor:
|
$104,686 | $209,371 | $314,057 |
|
General
& Administrative:
|
$157,028 | $314,057 | $471,085 |
|
Operating
Income:
|
$640,899 | $1,281,797 | $1,922,696 |
|
Income
to Sales %:
|
31% | 31% | 31% |
|
Interest
Cost @ 5%:
|
|||
|
Year
1 $10M:
|
$500,000 | ||
|
Year
2 $18M:
|
$900,000 | ||
|
Year
3 $26M:
|
$1,300,000 | ||
|
Net
Profit:
|
$140,899 | $381,797 | $622,696 |
|
B.
Hydroelectric HGenerators Renewable Hydrogen Gas
|
|||
|
Business
Model: Selling electricity back to grid
|
|||
|
Year
1
|
Year
2
|
Year
3
|
|
|
1
HGenerators
|
2
HGenerators
|
3
HGenerators
|
|
|
Sales
Revenues $0.14/kWh:
|
$2,102,050 | $4,204,099 | $6,306,149 |
|
Electricity
Cost $0.019/kWh:
|
$347,194 | $694,388 | $1,041,582 |
|
PTC*
$0.02/kWh:
|
-$365,467 | -$730,934 | -$1,096,402 |
|
HGenerators
10 years:
|
$500,000 | $1,000,000 | $1,500,000 |
|
H2
Compression & Storage 10 years:
|
$300,000 | $600,000 | $900,000 |
|
Turbine
CHP 10 years:
|
$200,000 | $400,000 | $600,000 |
|
Sales
and Marketing:
|
$210,205 | $420,410 | $630,615 |
|
Labor:
|
$105,102 | $210,205 | $315,307 |
|
General
& Administrative:
|
$157,654 | $315,307 | $472,961 |
|
Operating
Income:
|
$647,362 | $1,294,724 | $1,942,085 |
|
Income
to Sales %:
|
31% | 31% | 31% |
|
Interest
Cost @ 5%:
|
|||
|
Year
1 $10M:
|
$500,000 | ||
|
Year
2 $18M:
|
$900,000 | ||
|
Year
3 $26M:
|
$1,300,000 | ||
|
Net
Profit:
|
$147,362 | $394,724 | $642,085 |
|
Notes:
|
|||
|
Minimum
requirements: +2.2 MW electricity & +440 litres of water per hour
per HGenerators 485 Nm3/hr
|
|||
|
*Renewable
Electricity Production Tax Credit (PTC):
|
|||
|
Does
NOT include Modified Accelerated Cost-Recovery System (MACRS) + Bonus
Depreciation:
|
|||
|
Does
NOT include any other state and federal renewable energy incentives
|
|||
|
Please Contact: |
|
©2008 |
|
www.HDevelopments.com
renewable hydrogen applications:
|
|