Small factory · 100 kW · CapEx ~THB 3.1M
Small food / plastics / packaging SME · roof 500-900 m² · monthly bill 30-80K THB
Inputs (fixed assumptions)
- CapEx
- ฿3.10M
- THB / Wp
- 31
- Annual kWh
- 149K
- Self-consumption
- 85%
- TOU blended rate
- 4.50 THB/kWh
- Annual savings
- ฿570K
- Profit uplift (post-O&M)
- ฿510K
- Thai CIT rate
- 20%
Year-by-year CIT Savings (8 years)
| Year | Taxable uplift | CIT w/o BOI | Saved |
|---|---|---|---|
| Y1 | 0.51M | 102K | 102K |
| Y2 | 0.51M | 101K | 101K |
| Y3 | 0.50M | 100K | 100K |
| Y4 | 0.49M | 98K | 98K |
| Y5 | 0.48M | 96K | 96K |
| Y6 | 0.47M | 94K | 94K |
| Y7 | 0.46M | 92K | 92K |
| Y8 | 0.45M | 90K | 90K |
| Total | ฿773K | ฿773K |
Baseline vs BOI
- Payback w/o BOI
- 5.8-6.3 yr
- Payback w/ BOI
- 4.8-5.2 yr
- Net IRR w/o BOI
- 11.2%
- Net IRR w/ BOI
- 13.5%
Plain-English Verdict
Marginal: BOI filing costs 150-250K THB vs ~763K benefit (4-5× return). If outside EEC and no taxable profit to absorb exemption, use accelerated depreciation instead.
This tier fits you if…
- Monthly bill 30-80K THB
- Roof < 700 m²
- Taxable profit > 500K THB/yr (otherwise BOI has nothing to exempt)
- Thai juristic entity (Ltd / Co. Ltd) — not sole proprietorship