Chapter 9. Economic Analysis of Power Generation and Transmission Projects 345
Table 9.18 Economic Cash Flow: Domestic Price Numeraire, VND billion
Costs
BENEFITS
Net
Residential Non residential
Total
New New ExistingExisting
Non-
incrementalIncrementalIncremental
Non-
incremental
20074,652 (4,652)
200814,843 72 321 0 2,776 3,169(11,674)
200926,256 146 650 1,417 3,011 5,224(21,032)
201033,296 221 987 3,197 3,267 7,671(25,624)
201120,648 299 1,332 5,370 3,545 10,546(10,102)
201210,750 378 1,686 7,975 3,847 13,886 3,136
20134,245 460 2,049 11,052 4,175 17,73513,490
20142,168 543 2,421 14,645 4,531 22,14119,973
20151,451 629 2,803 18,804 4,919 27,15525,704
20161,451 629 2,803 18,804 4,919 27,15525,704
20171,451 629 2,803 18,804 4,919 27,15525,704
20181,451 629 2,803 18,804 4,919 27,15525,704
20191,451 629 2,803 18,804 4,919 27,15525,704
20201,451 629 2,803 18,804 4,919 27,15525,704
20211,451 629 2,803 18,804 4,919 27,15525,704
20221,451 629 2,803 18,804 4,919 27,15525,704
20231,451 629 2,803 18,804 4,919 27,15525,704
20241,451 629 2,803 18,804 4,919 27,15525,704
20251,451 629 2,803 18,804 4,919 27,15525,704
NPV 26,952
EIRR 17.9%
EIRR = economic internal rate of return, NPV = net present value, VND = Vietnamese dong.
Source: ADB (2005b).
9.4.6 Distribution Analysis
The distribution analysis is carried out to determine how the project
benefits and costs are distributed among different stakeholders
(Table 9.19). Financial cash flows and economic benefits and revenues
are discounted at 12%. At this discount rate, the financial NPV to the
utility EVN is negative as the internal rate of return is below 12%. The
distribution analysis shows that, unsurprisingly, the bulk of gains go
to electricity users in the form of consumer and producers surplus as