ZEMANIUMD3 · The Business
The business case · for capital and commercial partners

The business

One audited model, five rungs, one named invention per rung. The commercial band is $30–45/MWh; today's best coupled result is $61.65. This is the arithmetic of the gap — and the company that closes it rung by rung.

1 · The economics

The ladder below is five project definitions inside one recomputed, audited cost model — not additive savings stacked on one plant. Model rules are held constant across every row: 25-year life, 90% availability, 8% real discount, 5% gross auxiliaries, 2%/yr fixed O&M of capital, $8/MWh variable. The arithmetic was independently recomputed from the stored physical trajectories and published as a QA record model. Geology and costs remain unvalidated — that is what field runs are for — but no number here is hopeful. Each row is a requirement with a bench gate, and each transition names the invention that must deliver it.

Two-series ladder: spec rows 61.65 to 29.80 and real-cost rows 45.72 to 24.58 dollars per MWhSeries A: five audited spec model rows from 61.65 to 29.80 dollars per MWh. Series B: five reinforced real-cost rows R5P 30.44, R5C 45.72, R6S 37.19, R6T 31.11, R6D 24.58. The 30-45 dollar band spans both series; the series are different project definitions and never additive.The ladders — spec rows and real-cost rows, two series$30–45/MWh commercial band$20$40$60SERIES A · SPEC — audited modelSERIES B · REAL COST — reinforced run$61.65Baseline240 °C · $37m$1,800/kW$55.05Subsurface240 °C · $25m$1,800/kW$47.46Hotter300 °C · $25m$1,800/kW$34.06Conversion300 °C · $25m$1,000/kW$29.80Full stack320 °C · $15m$1,000/kW$30.44R5P320 °C · $15m$1,012/kW$45.72R5C320 °C · $15m$1,902/kW$37.19R6S500 °C · $25m$1,800/kW$31.11R6T500 °C · $25m$1,400/kW$24.58R6D500 °C · $25m$970/kW$0[MODEL] Series A — audited spec rows, five different project definitions, non-additive (qa/thirty-mwh-audit-2026-09-14.json).[SIMULATED] Series B — reinforced real-cost rows R5P/R5C/R6S/R6T/R6D nominal (qa/ladder-reinforced-2026-10-02.json).Transcription gate: the reinforced run reproduces the R5 spec row ($29.80) to 1e-9 before re-pricing at real conversion physicsand SKM-anchored cost classes. Superhot rows assume 294 kg/s at 500 °C — unproven. Nothing here is measured plant performance.
Spec ladder: $61.65 → $29.80/MWh — different project definitions, never additive; the reinforced run reproduces the $29.80 row exactly (real-cost rows in §2) model.

Read the rungs as a work order. Row 2 is E1 Shift-Latch — commandable reservoir reconfiguration puts more of each well pair's rock to work and takes subsurface cost from $37m to $25m per pair. Row 3 is access and survival at 300 °C: E4 Ember-BHCT drilling, E5 Flex-Seal integrity through cycling, E2 Clear-Chemistry keeping the hot branch conductive. Row 4 is E3 Conversion — a factory-built modular flash+binary block at the $757–$1,012/gross-kW installed allowances; the corrected invention target at ladder duty is $890–1,145/gross-kW (installed scope). Row 5 is all five, with Relay controls holding the margins — and it stays a spec: at real conversion cost the 320 °C row is the $45.72/MWh R5C band product (red-team repair R4).

Zemanium · Earth Power SystemsD3 · page 1/4

2 · Box discipline — the band is the product, $30 is the design spec

The margin view is honest but thin: the spec row survives 0.90% of lifetime-electricity shortfall or 0.91% of capital overrun (~$0.68m headroom); the 2026-09-30 cushion rule reads $27/MWh nominal at ≈$831/gross-kW. The 2026-10-02 red team confirmed that fragility (R5) and replaced margin discipline with box discipline. Fractions of a declared stress box are shares of declared input space — never probabilities.

Sensitivity of the 29.80 spec row to six stress casesDeviation chart of six stress cases around 29.80 dollars per MWh with the 30 dollar mission line and 27 dollar design-to target.Spec-row margin view — designing to $27 to hold $30Nominal spec row$29.80Lifetime electricity −1%$30.02Variable O&M +$1/MWh$30.80Lifetime electricity −5%$30.95Capital + linked O&M +10%$31.98Electricity −5% and capital +10%$33.24$30 mission$27 design-to targetHeadroom at nominal: 0.90% lifetime electricity · 0.91% capital (~$0.68m).Holding $30 under −5% electricity and +10% capital needs the nominal design at $27 (≈ $831/gross-kW installed surface at 320 °C / $15m subsurface).[MODEL] Spec-row sensitivity only — illustrative engineering allowances, not measured uncertainty distributions (qa/thirty-mwh-audit-2026-09-14.json).Box discipline replaced margin discipline (red-team R5, 2026-10-02): design points read as fractions of declared stress boxes, never probabilities.
Six stress cases on the $29.80 spec row — illustrative engineering allowances, not measured uncertainty model.

And the stress is quantified, not asserted: 20,000 cases across a declared uncertainty box under pre-registered falsifiers simulated. The reinforced run reproduces the $29.80 row exactly, then re-prices at real conversion cost: R5C, the 320 °C row, is $45.72/MWh nominal and holds $30 in 0% of both boxes; R6S, superhot at today's conversion class, is $37.19/MWh and holds the $45 band across 77–99.9% of declared stress boxes; R6D is the $30 design spec — $24.58/MWh nominal at ≈$970/gross-kW, holding $30 in 80% of the declared box, 99.9% of the contract box (fixed-price EPC + long-tenor debt, an assumption-narrowed box, not a guarantee). The two falsifiers the 2026-09-30 campaign breached — the thin cushion and the discount-rate lever — stay published as redesign levers; de-risked long-tenor capital sits inside the engineering plan (qa/ladder-reinforced-2026-10-02.json, qa/ladder-stress-2026-09-30.json).

The size of the required invention is audited — honest about what optimization alone cannot do. At the coupled target's electricity, discount and operating rules, $30/MWh needs total capital of $40.68m where today's design carries $99.21m — a 59% reduction. Make the subsurface work free and the model still prints $41.64/MWh. Eliminate all circulation pumping in a thought experiment and it prints $53.45/MWh. With today's $1,800/gross-kW surface cost the arithmetic floor is $34.48/MWh even with free wells and zero pumping. The gap therefore closes only through the named inventions — more electricity per well pair, cheaper access to hotter rock, and conversion equipment at half the installed cost — exactly the series we have designed and virtually qualified.

What would make a skeptic's objection

Nothing in this model is measured plant performance; the spec rows are requirements, and each one expires unless its bench gate closes. If a gate fails, the published failure re-prices the row; the ladder re-computes.

Zemanium · Earth Power SystemsD3 · page 2/4

3 · The market — a funded frontier that cannot see itself

Three demand signals point the same way. Capital arrived at the superhot frontier in 2026: Quaise $180M (with Nabors), Mazama $135M (Khosla), Hephae $17.8M Series A, Fervo's Cape Station first power — all verified press. Load arrived behind it: data-center electricity grew 17% in 2025 toward ~945 TWh/yr by 2030, and hyperscalers are contracting firm geothermal directly (Google–Fervo framework up to 3 GW through 2033; Meta–Sage up to 150 MW — frameworks and partnerships, cited as such). And the public target arrived: $45/MWh by 2035 (DOE Enhanced Geothermal Shot).

Every one of those programs drills wells whose transient and hot-section behavior nobody can currently measure. Demand for instrumentation and qualification scales with wells drilled regardless of which developer wins — the picks-and-shovels position in a category being dug by four well-funded teams. The layer those teams share is unfunded: $100M+ rounds price plants; the tools and standards layer is exactly where a defensible component-and-service business lives.

4 · The model — three lines, one ladder

LineWhat sellsWhen it turns on
InstrumentsCool-Brain profilers and the series — the E1 latch arrays, E5-rated well-integrity engineering, the Ember-BHCT control systemon the bench record (R3)
Witnessed qualificationduty-basis testing and witnessed records at 450 °C-class — the service every tool maker in the segment needs and nobody offerson the first record, Q1 2027
Data & basisthe qualification dataset and the standard itself; duty-cycle rating services (E5's product regardless of any patent posture)as records accumulate

Product lines in the field: Relay (heat routing and control — the opening move that holds auxiliaries down), Shift (reversible flow treatment — the reservoir repair and redirect), Flex (thermal movement — the moving pressure boundary). The gigascale ladder converts lines into manufacturing: G1 bench proof → G2 a three-well repeatable-service program (spec row $55.05) → G3 the first 45–50 MW block at the band (R6S $37.19/MWh nominal), built from factory flash+binary power-block modules → G4 the fleet at the $30 design spec (R6D $24.58 nominal), where 25-year operating records make the position undroppable.

Zemanium · Earth Power SystemsD3 · page 3/4

5 · The raise — $2–3M pre-seed against a dated schedule

RungSizeWhat it buys
Sprint (open now)$10–30kprototype materials, Tier-0/1 fixtures — terms memo ready
Pre-seed (this round)$2–3M
lead $1–1.5M
the R1–R3 numbers, the Rev B field string, design-partner wells, qualification-service stand-up
Non-dilutive (parallel)$300k–$4.5M classDOE UTR via a university PI, the next ARPA-E FOA (its QA-infrastructure category is our lane), EU SHiFT via the Iceland labs
Series A$10M+ classrepeatable service scaled: field pilots, the manufacturing line
Project finance$100M+ / blockfleet rungs at measured LCOE

Use of proceeds is named milestones, never runway: (1) chain proof → first hot data, (2) the 500-hour qualification record at 450 °C, (3) design-partner wells with the Shift latch and Cool-Brain strings, (4) first commercial subsystems, (5) the witnessed-qualification service in revenue. The schedule: R1 within 30 days, R2 within 90, R3 in Q1 — SGW week (Feb 8–10) is the coming-out venue for the record and the recruiting.

The honest status line, printed because diligence will find it anyway and it is better as our sentence than theirs: zero measured duty hours and zero meters today — design, software, digital qualification and audited economics are done, and that is precisely what this round converts into measurements. Every bench run judges a frozen prediction registered before it. Bench number, publication and named attachments land inside the schedule above. Money conversations open on the demo, the audited economics and this results calendar — and every number in the room keeps its label.

The ask: lead $1–1.5M of a $2–3M pre-seed. First step is thirty minutes — we will bring the model, the gates and the falsifiers, and you can attack all three.
Zemanium · Earth Power SystemsD3 · page 4/4