1

(Proposal of 1 MW Solar Farm Construction Project)

99//227
99
227--228

10900

.. 02

02--953
953--9163 02
02--953953-9167
E-Mail: dusit@thaisolarfuture.com
@
ppanatda@thaisolarfuture.com
@
www.thaisolarfuture.com
2552

1.
2.
3.

(VSPP < 10 MW/Project)

()
+
Adder (10 )
3.3

3 3 Baht/kWh

+ 8.0
8 0 Baht/kWh

PEA, MEA, Regulator, DIW,

Oboto, BOI.

 (()
()

(
(
)
(VSPP)


()
1.
2.2
3.
4.4
55.
6.
7.
8.8
9.

(0 )

()

()

()

Marketing
M k ti

CSR
()

20

( )

BOI


BOI

8
( .
50% 9-13)

 2552 (2009)

1.
500 ( 2552) Adder
11 (11 Baht/kWh)

2. 2551

( Subprime)
3. 8 9-10% (
1%)
4. 2553 (2010) 2552 (2010)


1.
2.

(Grid / Off Grid)

30 IEC 61215, IEC 61730 (Safety Class II)

Total Solutions

(Turnkey Solution)
1.
((Feasibilityy Study)
y)
2.

3.

4.

5.

6.

7.

8.



1.

50 -1

2.

IEC 61215 .
20

IEC, IEEE, DIN, .

10

(hot dip galvalnized) 20

3.

(Monitoring System)

4.

210

3 400V/22kV

4,762
1
1
1
1
1
1

xxx ()

1)
2) () BOI
BOI


20 10
90% 20 80%

10

1

Preventive Maintenance
Corrective Maintenance

VSPP

Adder 10 Year

10 Rai/MW
34.5 Baht/US$, 48 Baht/Euro
3.3 Baht/kWh
5%/Year
8 Baht/kWh
25
3.8 kWh/kWp/day


Item

Unit

Solar Farm

Size of Solar Farm

kW

1,000

Investment

MB

xxx

Land

Rai

10

Energy Generation

kWh/Year

1,387,000

Energy Selling
S
Net

kWh/Year
/

1,387,000

Earning Before Expense

Million Baht/Year

15-16

Expense (Salary, O&M)

Million Baht/Year

0.1-0.2

Earning after Expense (Net Profit)

Million Baht/Year

15 16
15-16

Cumulative Earning after Expense

Million Baht/25 Years

320

IRR on Project

8-9%

Payback Period

Year

8-9 Years

PEALine,AC22kV,3phase
AC22kV,3phase

VSPPkWhMeter
AC 22 kV, 3 phase
AC22kV,3phase

Bangkok
Office

Transformers

Solar
Farm

AC400V,3phase

ACPanels
AC400V,3phase

Inverters

DC

PVModules1MW

Monitoring&
Di l
Display
System


VSPP . . 1.5
BOI
2

5-6

 . .

VSPP
20
.
. .
.

 . .

VSPP
42
.
. .
.

 . .

VSPP
3 kW
.

 . .

VSPP
330
. .
Energy
gy Complex Co., Ltd.

 . .

VSPP
330
( 2552)
. .
Energy Complex Co., Ltd.

 . .

500 kW

Spain

Spain

Spain

Spain