Table 4 The tariff under four proposals... | Emerald Publishing

Table 4

The tariff under four proposals

Interval (kWh)	Marginal price (VND1000 per kWh)	To the retail price	Marginal price (exclude inflation) (VND100 per kWh)
Panel A: Proposal 1 from EVN
0–100	1.678	90%	1.474
101–200	2.014	108%	1.769
201–400	2.629	141%	2.309
401–700	2.983	160%	2.620
701+	3.132	168%	2.751

Interval (kWh)	Marginal price (VND1000 per kWh)	To the retail price	Marginal price (exclude inflation) (VND100 per kWh)
Panel A: Proposal 1 from EVN
0–100	1.678	90%	1.474
101–200	2.014	108%	1.769
201–400	2.629	141%	2.309
401–700	2.983	160%	2.620
701+	3.132	168%	2.751

Panel B: Proposal 2,3 and 4
	Proposal 2	Proposal 3	Proposal 4
0–50	1.484	1.484	1.958
51–100	1.533	1.533	1.958
101–150	1.533	1.533	2.156
151–200	1.786	1.786	2.156
201–300	2.242	2.242	2.706
301–400	2.503	2.503	3.021
401+	2.587	2.587	3.123

Panel B: Proposal 2,3 and 4
	Proposal 2	Proposal 3	Proposal 4
0–50	1.484	1.484	1.958
51–100	1.533	1.533	1.958
101–150	1.533	1.533	2.156
151–200	1.786	1.786	2.156
201–300	2.242	2.242	2.706
301–400	2.503	2.503	3.021
401+	2.587	2.587	3.123

Panel C: The change in EVN's revenue under four proposals (thousand VND)
	Original tariff	Proposal 1	Proposal 2	Proposal 3	Proposal 4
Revenue	2,063,602	1,820,250	1,776,571	1,894,527	2,785,797
Change in the revenue		−243,352	−287,031	−169,075	722,195
Profit	587,709	360,337	378,116	402,826	647,072
Change in the profit		−227,372	−209,593	−84,883	59,363

Panel C: The change in EVN's revenue under four proposals (thousand VND)
	Original tariff	Proposal 1	Proposal 2	Proposal 3	Proposal 4
Revenue	2,063,602	1,820,250	1,776,571	1,894,527	2,785,797
Change in the revenue		−243,352	−287,031	−169,075	722,195
Profit	587,709	360,337	378,116	402,826	647,072
Change in the profit		−227,372	−209,593	−84,883	59,363

Source(s): Proposal 1: Ngọc Linh (2020), authors' calculations; proposals 2, 3, 4: authors' calculations