Skip to main content
. 2013 Dec 20;5(1):44–57. doi: 10.4161/gmcr.27465

Table 2. Net present value of an investment allowing year delays in onset of benefits.

Year of income stream onset NPV (US$) Percent loss (%)
1 27,200,000 n.a.
2 0 n.a.
3 (27,032,579) 100%
4 (41,555,556) 35%
5 (60,328,180) 31%
6 (75,972,034) 21%
7 (89,008,578) 15%
8 (99,872,366) 11%