| Year | Scenario 1 | Scenario 2 | Scenario 3 | Scenario 4 |
| 0 | −1,000,000 | −1,000,000 | −1,000,000 | −1,000,000 |
| 1 | 40,000 | 40,000 | 40,000 | 40,000 |
| 20 | 30,000 | 30,000 | 30,000 | 40,000 |
| NPV | −555,084.69 | −522,777.47 | −497,463.91 | −477,630.08 |