InnoveraInnoveraBiomethane from Southern Thailand to Singapore

Model Ledger

Every number this analysis used, and the arithmetic behind each one. 253 the memo can quote, 52 relations that must hold, and 55 intermediates in between. A computed figure opens into the figures it came from, and keeps opening until it reaches one somebody stated.

Download the model workbookXLSX · 38 KB

Constants and conversions

The resource

The Singapore demand

Scale and mill count

Feedstock cost and the mills' alternative

Upgrading, compression and liquefaction

Route costs

Capital cost

Capital cost of the build

Delivered cost by route

Returns

Stress case

Upside: the carbon dioxide co-product

Contract terms and sensitivity

Volume and configuration sensitivity

The Salerno-level return

Relations