Duration

time

CF
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
110
1110

PV(CF)
99.0991
89.27847
80.43105
72.46041
65.27965
58.81049
52.98243
47.73191
43.00172
38.74029
34.90116
31.44249
28.32657
25.51943
22.99048
20.71214
18.65959
16.81044
15.14454
13.64373
12.29165
11.07356
9.976178
8.987547
8.09689
7.294495
6.571617
5.920376
5.333672
48.48793

Wt
0.099099
0.089278
0.080431
0.07246
0.06528
0.05881
0.052982
0.047732
0.043002
0.03874
0.034901
0.031442
0.028327
0.025519
0.02299
0.020712
0.01866
0.01681
0.015145
0.013644
0.012292
0.011074
0.009976
0.008988
0.008097
0.007294
0.006572
0.00592
0.005334
0.048488

Wt*Time
0.099099
0.178557
0.241293
0.289842
0.326398
0.352863
0.370877
0.381855
0.387016
0.387403
0.383913
0.37731
0.368245
0.357272
0.344857
0.331394
0.317213
0.302588
0.287746
0.272875
0.258125
0.243618
0.229452
0.215701
0.202422
0.189657
0.177434
0.165771
0.154676
1.454638
9.65011

0.001
DeltaP
Actual

-8.6937926
$991.37

Predicted
991.3062