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 |
2 | 40,000 | 40,000 | 40,000 | 40,000 |
20 | 30,000 | 30,000 | 30,000 | 40,000 |
NPV | −513,851.58 | −449.237.13 | −398,610.03 | −358,942.36 |