1+Discount rate 1.

025 WACC
Period (t) 0 1 2 3 4 5 6 7
Schedule Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Cashflow -625 -625 -625 -1625 -1250 1750 1750 1750
PV of cashflow -625 -610 -595 -1,509 -1,132 1,547 1,509 1,472
Cumulative PV -625 -1,235 -1,830 -3,339 -4,471 -2,924 -1,415 57

NPV = $10,613

0.294
 8 9 10 11 12 13 14 15
Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
1750 1750 1750 1750 1750 1750 1750 1750 NPV
1,436 1,401 1,367 1,334 1,301 1,269 1,239 1,208 10,613
1,493 2,895 4,262 5,595 6,897 8,166 9,405 10,613