Plant and business plan calculator: configuration, investment, budget, ten-year cash

Browse Source

User request (October 2026): an interactive business plan calculator
where the plant configuration is chosen and everything follows. Built
into the fleet calculator (same page and URL, one model):

- Plant configuration card: galvanics in-house or bought stampers (and
  Pheenix estimate vs OMS reference), mastering and cutting in-house or
  outsourced, metrology full or launch tier, cassette and CD-R, solar
  buy / PPA / none, electric or biomass steam, Thai or Chinese utilities,
  crane buy or rent, visitor corridor now or later, ramp-up reserve;
  stamper supply to other plants; disabled-not-hidden controls.
- Investment built from the total-investment blocks (low / mid / high,
  sources and kind badges); boiler and chiller modules sized from the
  fleet and flagged past the four positions; phase 2 building past the
  870 m2 press hall. Default reproduces 160.9 / 226.7 / 292.5M THB.
- Budget card against 180M and 216M THB; "Investor levers" preset gives
  193.6M mid, 203.6 to 213.6M with the reserve.
- Money follows the configuration: outsourced title steps passed through
  at cost (fee split 51.1 / 37.0 / 11.9 %), electric steam energy and
  demand charge, PPA power price, optional cassette/CD-R revenue.
- Ten-year cash view: editable ramp and discount rate, payback, NPV, IRR,
  chart and table; pre-tax, pre-financing sketch.
- Presets: launch plant, investor levers, lean, five-press, full hall.
- Verified headless on Edge: 62 checks, 390 / 1024 / 1440 px, dark and
  light, no overflow, no page errors.

Business plan 9.4 cross-check updated to the calculator's figures
(EBITDA 1.68M, payback 4.1 yr; cash payback year ~5.7, IRR ~13 %);
docx and pdf rebuilt. README and landing entry renamed.

...

This commit is contained in:

grabowski committed 2026-10-16 16:15:22 +07:00

1 parent d42e99389b

commit 485b3b630a

6 files changed

+724 -127

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/fleet-calculator.html

+696 -111

File diff suppressed because it is too large. Load diff