(.

)
.. 2501
3,191.6 .
10
2554
. 3.1
7,858
.
.
10



.
.

16.2
49.6
3

.
.
2
9 22.5

1.

2.

3.

4.

5.

6.

7.

10


1.
(.)
3,191.6
.
2554 . 3.1
7,858
.
.
10

.


.
.
.

16.2
49.6
3


.
.
2
9 22.5
1 1

2.
2.1


2.2

  1-1   

(129.4 .)

- (8.2 .)
- 9 (14.3 .)

(22.5 .)

(24.4 .)

(6.0 .)
3 (10.9 .)
(8.3 .)

(49.6 .)

(16.2 .)

3.
.
2556 2563 2

1) -
. 4
8.2 .

o
o
o

. . 9
.4
. 63 ()
. 4

3 - 1

2) 9
.
14.3 .

o . .
. 9
o 18
o 10 ()
o . . .
o .
o . 9 . 9 13
()
3 - 2

4.
. .,
.,., .,,
., ,
, ., .
4 1 ,
@ 2556 2563
@ 2556 2557

TOR

@ 2558

,,

@ 2559 2561

., ., . >

@ 2561 2563

Cable >,

5.
,
, .. .>. .
.,>. .> .
.,. (Overhead Charge) @ 2554 (
1 USD = 31 ) (Contingency) , 10 ,@.
. (Current Price) (Escalation Factor)
, 3.0 .@
8,899.58 ,
. 3,102.39 , (, 35) 5,797.19 , (, 65)
. . . , 716.24 , ,
5 - 1 . 5 - 2

1.7
.  3 : .

2.4
.  1 :


2.5
.  2 :

3.2

3.3

3.4.7

4.1
. . 

3.4.6 

.
4.
.

3.4.3 Cable

3.4.5

3.4.2

3.4.4 .

3.4.1

3.4 .

.
.

3.1

3.

.
.

2.3


2.2


2.1


2.
()

1.6
.  2 :

.
.

1.3


1.4


1.5
.  1 :
.

.
.

1.1


1.2


1.
(conceptual design)

4
2

9 10 11 12 1

2556
4

4-1
.

4
2

9 10 11 12 1

2557
2
4

4
2

9 10 11 12 1

2558
2
4

4
2

9 10 11 12 1

4
2

9 10 11 12 1

2560
2
4

4
2

9 10 11 12 1

2561
2
4

1
9 10 11 12 1

2562
2

4
9 10 11 12

2563
2

Z:\Short Term Work\\UG\ ( 56-63)\ (56-63)\ \ 4-14

2559
2

8
5 1
()

<

1. -

1,558.05

2,630.27

4,188.33

2. - 9

1,544.34

2,450.67

3,995.01

3,102.39

5,080.95

8,183.34

<<

716.24

716.24

3,102.39

5,797.19

8,899.58

5 2 <
<

()

,,.

2,800.00

31.46

3,100.00

34.84

2,999.58

33.70

8,899.58

100.00

6.
> Internal Rate of Return
,> (EIRR) , (FIRR) > (Economic Prot :
EP)
6.1
1) .
., . (Outage cost) ..
, ,... .
. ,> ,
.. .. ,, ,.
,>.>
,
o , .
- , 2 . @ 9 , 3 .@
o . (Outage cost)
..,
. - 66.37
//@ - 9 43.44 /
/@ , 4.09 //@
(,,.) .,
, @ 2554
. - . 333.97
.. - 9 . 361.77 .
.
o . ,
185 (0.2 >/./)
, ,, 400
(0.063 >/./)
o .. 153,438
. 1 . , 59,015
. 1 .
o .,>
, @ 2554 .

10
,/@

18.68

21.77

- 9

28.30

32.98

2)
o EIRR , @ 2555 ..
,
o FIRR , ,
3) ,
o EIRR .. , 7.00 ,
(WACC) . . , . , (
) ,..
o FIRR .. , 5.92 ,
(WACC) . . , . , (
) ,.
4) , , > . 25 @ ,
>..
6.2 ,
EIRR ., 4.75
FIRR ., 2.48
> (EP) . 2,415.9 ,

7.
@ 2556 2563 .
, 2 - - 9
>> ,, ,
, 7 1

11
7 - 1
,

(.)

1. -

8.2

2. - 9

14.3

()

<

2563

1,558.05

2,630.27

4,188.33

2563

1,544.34

2,450.67

3,995.01

3,102.39

5,080.95

8,183.34

<<

716.24

716.24

3,102.39

5,797.19

8,899.58

22.5

, .
, ,> (EIRR) , (FIRR) .,
(WACC) . , 7.00 , 5.92
> (EP) .
, 2 .,>..
, (Intangible Benefit)
1. > .
, ,
2. >,.,
,
3. >,.>.
. ,
4. > >
,,. (AEC)