Table 4: Sensitivity tests for outcomes development upstream of Ohau A

High agricultural gross margins, low water use, 7.5% discount rate

4.0

$85 m

$115 m

$132 m

485

1211

$17 m

High agricultural gross margins, low water use, 10% discount rate

4.0

$61 m

$80 m

$91 m

485

1211

$17 m

Low agricultural gross margins, high water use, 7.5% discount rate

5.5

$120 m

$160 m

-$37 m

138

344

$5 m

Low agricultural gross margins, high water use, 10% discount rate

5.5

$85 m

$112 m

-$44 m

138

344

$5 m