Table 58: Sensitivity test low agricultural GM, high capex, Net present value of options (7.5% discount rate, 30 year period of analysis) ($million)
Return to the point in the document where this table is located.
|
Scenario (All Agricultural Assumptions lower bound) |
National |
Regional |
Regional Primary Production |
Regional Energy |
|---|---|---|---|---|
|
New Hydro only, Low Agricultural Contraction Assumptions |
$310.1m |
$912.9m |
-$41.8m |
$954.7m |
|
New Hydro only, Mid Agricultural Contraction Assumptions |
$309.7m |
$912.5m |
-$42.3m |
$954.7m |
|
New Hydro only, High Agricultural Contraction Assumptions |
$296.1m |
$898.9m |
-$55.8m |
$954.7m |
|
All Irrigation Demands (no New Hydro) |
-$177.2m |
-$177.2m |
-$41.8m |
-$135.5m |
|
All Irrigation Demands >5% IRRa(no New Hydro) |
-$60.8m |
-$60.8m |
-$49.6m |
-$11.2m |
|
Takes above Tekapo (no New Hydro) |
-$46.4m |
-$46.4m |
$42.0m |
-$88.4m |
|
Takes above Ohau (no New Hydro) |
-$46.2m |
-$46.2m |
-$14.8m |
-$31.4m |
|
Takes above Benmore (no New Hydro) |
-$5.4m |
-$5.4m |
-$1.9m |
-$3.5m |
|
Takes Below Waitaki Dam (no New Hydro) |
-$24.2m |
-$24.2m |
-$24.2m |
$0.0m |
|
Below Waitaki integrated w.New Hydro |
$246.9m |
$849.7m |
-$48.0m |
$897.6m |
Return to the point in the document where this table is located.
