55Simulation Metadata
66----------------------
77 GEOPHIRES Version: 3.12.1
8- Simulation Date: 2026-04-04
9- Simulation Time: 08:59
10- Calculation Time: 1.851 sec
8+ Simulation Date: 2026-04-05
9+ Simulation Time: 09:00
10+ Calculation Time: 2.094 sec
1111
1212 ***SUMMARY OF RESULTS***
1313
@@ -17,8 +17,8 @@ Simulation Metadata
1717 Electricity breakeven price: 9.05 cents/kWh
1818 Direct-Use heat breakeven price (LCOH): 11.93 USD/MMBTU
1919 Total CAPEX: 9466.90 MUSD
20- Allocated CAPEX ($/kWe): 8076 USD/kW
21- Allocated CAPEX ($/kWth): 3674 USD/kW
20+ Electricity CAPEX ($/kWe): 8076 USD/kW
21+ Heat CAPEX ($/kWth): 3674 USD/kW
2222 Number of production wells: 114
2323 Number of injection wells: 114
2424 Flowrate per production well: 100.0 kg/sec
@@ -251,7 +251,7 @@ Electricity to grid (kWh)
251251Electricity from grid (kWh) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
252252Electricity to grid net (kWh) 0.0 8,035,190,178 8,107,650,926 8,129,785,032 8,142,862,465 8,151,663,345 8,155,886,478 8,149,174,071 8,114,934,966 8,023,126,108 7,831,607,082 7,493,941,085 7,513,183,922 8,083,660,983 8,120,019,343 8,137,432,090 8,148,744,640 8,156,242,051 8,157,478,508 8,142,348,272 8,088,829,634 7,961,289,596 7,714,456,443 7,303,764,365 7,897,452,458 8,106,669,902 8,131,481,141 8,145,497,899 8,154,883,749 8,160,075,434 8,156,625,748
253253
254- Heat provided (kWh) 0 0 0 0 0 2,369,334,002 2,373,805,535 2,375,168,952 2,375,974,120 2,376,516,393 2,376,780,703 2,376,387,308 2,374,341,027 2,368,830,039 2,357,276,431 2,336,728,519 2,337,521,459 2,372,240,406 2,374,484,034 2,375,546,030 2,376,226,852 2,376,671,375 2,376,736,880 2,375,819,978 2,372,599,078 2,364,917,622 2,349,975,622 2,324,849,961 2,360,628,714 2,373,459,934 2,374,995,563 2,375,861,535 2,376,441,500 2,376,765,933 2,376,569,801
254+ Heat provided (kWh) 0 2,369,334,002 2,373,805,535 2,375,168,952 2,375,974,120 2,376,516,393 2,376,780,703 2,376,387,308 2,374,341,027 2,368,830,039 2,357,276,431 2,336,728,519 2,337,521,459 2,372,240,406 2,374,484,034 2,375,546,030 2,376,226,852 2,376,671,375 2,376,736,880 2,375,819,978 2,372,599,078 2,364,917,622 2,349,975,622 2,324,849,961 2,360,628,714 2,373,459,934 2,374,995,563 2,375,861,535 2,376,441,500 2,376,765,933 2,376,569,801
255255
256256REVENUE
257257PPA price (cents/kWh) 0.0 9.50 9.50 9.56 9.61 9.67 9.73 9.79 9.84 9.90 9.96 10.01 10.07 10.13 10.18 10.24 10.30 10.36 10.41 10.47 10.53 10.58 10.64 10.70 10.75 10.81 10.87 10.93 10.98 11.04 11.10
0 commit comments