Appendix E Economic results sensitivity testing
E.1 New Hydro capital cost sensitivity
Table 49. Net present value (7.5%, 30 years) New Hydro & no irrigation. Capital costs +20%
View net present value (7.5%, 30 years) New Hydro & no irrigation. Capital costs +20% (large table)
Table 50. Net present value (7.5%, 30 years) New Hydro & no irrigation. Capital costs +50%
View net present value (7.5%, 30 years) New Hydro & no irrigation. Capital costs +50% (large table)
Table 51. Net present value (7.5%, 30 years) New Hydro & all irrigation demands. Capital costs +50%
E.2 Irrigation development (above Tekapo) sensitivity test
Table 52. Net present value (7.5%, 30 years) of irrigation, no New Hydro installed, water use set at standard rates (6.3 cumecs)
Table 53. Net present value of options, no New Hydro baseline (5% discount rate, 30 year period of analysis) ($million)
View net present value of options, no New Hydro baseline (large table)
Table 54. Net present value of options, New Hydro baseline (5% discount rate, 30 year period of analysis) ($million)
View net present value of options, New Hydro baseline (large table)
Table 55. Net present value of options, no New Hydro baseline (12.5% discount rate, 30 year period of analysis) ($million)
View net present value of options, no New Hydro baseline (large table)
Table 56. Net present value of options, New Hydro installed, compared with New Hydro baseline (12.5% discount Rate, 30 year period of analysis) ($million)
Table 57. Sensitivity test high agricultural GM, low capex, Net present value of options (7.5% discount rate, 30 year period of analysis) ($million)
View sensitivity test high agricultural GM, low capex, Net present value of options (large table)
Table 58. Sensitivity test low agricultural GM, high capex, Net present value of options (7.5% discount rate, 30 year period of analysis) ($million)
View sensitivity test low agricultural GM, high capex, Net present value of options (large table)
