| 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 |