Archived publication

This publication is no longer current or has been superseded.

Appendix 2: Emissions, Benefit and Cost Model Spreadsheets

Option: Status Quo Year 2001

View Option: Status Quo Year 2001 (large table)

Option: Status Quo Year 2016

View Option: Status Quo Year 2016 (large table)

Option: NES Year 2001

View Option: NES Year 2001 (large table)

Option: Status Quo Year 2016

View Option: Status Quo Year 2016 (large table)

Summary of benefits

View summary of benefits (PDF 109 KB)

Summary of costs

View summary of costs (PDF 87 KB)

Problems accessing PDFs?

Summary of analysis

View summary of analysis (large table)

Rounded to three significant figures

View summary of analysis rounded to three significant figures (large table)

CBA/CEA calculations

Benefits (total emissions reduced - tonnes CO2e)

2,764,294

Benefits (in present values)

$9,198,934

$45,994,672

Cost (in present values)

$1,918,003

Net present value

$7,280,931

$44,076,669

Benefit-cost ratio

4.80

23.98

Cost-effectiveness (cost per tonne CO2e reduced)

$0.69