year cash flows discount rates PV

0 -1000 -1000 -222.824

1 200 10% 181.8182 0.909091 0.202567 40.51348
2 500 11% 405.8112 0.811622 0.180849 90.42453
3 60 12% 42.70681 0.71178 0.158602 9.516109
4 125 9% 88.55315 0.708425 0.157854 19.73178
5 425 8% 289.2479 0.680583 0.15165 64.4514 6.80%
6 600 7% 399.8053 0.666342 0.148477 89.08628 4
NPV 407.9426 1 90.89945 6.975%
sum of weights 4.487844
avg 90.89945