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% |