Plan B re-defined: the launch plant with everything in (~210M THB); front view on the cover

Browse Source

- Plan B now starts like Plan A with one Duplex system and one Classic,
  but takes none of the six levers: owned solar and battery (with the BOI
  solar measure), the full metrology stack, the visitor corridor, cassette
  and CD-R, the bought crane and Thai-supplied utilities (user, 17 October
  2026). ~193.8M THB before the reserve, ~209M with it (~150M to 268M),
  ~32M (~18 %) more than Plan A; the second Duplex is a growth step from
  revenue in both (~15.4M THB, estimate).
- total-investment.md "Two plans" re-based (heading and anchor now
  "B at ~210M THB", README and roadmap links updated); revenue-model.md
  operating pictures: same volume and EBITDA as Plan A, depreciation on
  Plan B's capital (operating profit 1.26M USD central, payback ~3.7 yr);
  the extra earns nothing in the modelled table, which the docs say.
- Calculator: Plan B preset = the launch plant with contingency kept out
  (EBITDA 2.07M USD, cash payback year ~4.3, IRR ~21 %); budget card marks
  180M and 180M plus 25 %; preset label "Plan B (~210M, all in)".
- Business plan draft 0.3, both versions rebuilt: every Plan B branch of
  the three content files rewritten; renders regenerated with the
  isometric view turned to the front of the site (road, car park, office,
  corridor facade) for the cover and Figures 8 to 10.

...

This commit is contained in:

grabowski committed 2026-10-17 16:33:18 +07:00

1 parent ffc6cedbca

commit 3f33babdaa

28 files changed

+528 -604

Show all changes Ignore whitespace when comparing lines Ignore changes in amount of whitespace Ignore changes in whitespace at EOL

Download Patch File Download Diff File Expand all files Collapse all files

No files matched your search

docs/renders/calculator/plan-a-budget.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 175 KiB After Width:  |  Height:  |  Size: 190 KiB

docs/renders/calculator/plan-a-cash.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 149 KiB After Width:  |  Height:  |  Size: 149 KiB

docs/renders/calculator/plan-a-cover.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 483 KiB After Width:  |  Height:  |  Size: 491 KiB

docs/renders/calculator/plan-a-iso-gf.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 556 KiB After Width:  |  Height:  |  Size: 565 KiB

docs/renders/calculator/plan-a-iso-hall.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 854 KiB After Width:  |  Height:  |  Size: 866 KiB

docs/renders/calculator/plan-a-iso-roof.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 506 KiB After Width:  |  Height:  |  Size: 542 KiB

docs/renders/calculator/plan-b-budget.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 179 KiB After Width:  |  Height:  |  Size: 194 KiB

docs/renders/calculator/plan-b-cash.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 151 KiB After Width:  |  Height:  |  Size: 149 KiB

docs/renders/calculator/plan-b-cover.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 485 KiB After Width:  |  Height:  |  Size: 487 KiB

docs/renders/calculator/plan-b-iso-gf.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 569 KiB After Width:  |  Height:  |  Size: 569 KiB

docs/renders/calculator/plan-b-iso-hall.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 888 KiB After Width:  |  Height:  |  Size: 884 KiB

docs/renders/calculator/plan-b-iso-roof.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 509 KiB After Width:  |  Height:  |  Size: 542 KiB

docs/renders/demos/factory-floor.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 335 KiB After Width:  |  Height:  |  Size: 335 KiB

docs/renders/demos/scada.png

BIN

Binary file not shown.

Side by Side Swipe Overlay Before Width:  |  Height:  |  Size: 294 KiB After Width:  |  Height:  |  Size: 295 KiB