Page 1 STCurve

Activity week Contract cost Cost 75% Cost/week

A Start 5 6,000 4,500 900
B >A 2 1,200 900 450
C >B 5 4,000 3,000 600
D >C 3 1,200 900 300
E Start 3 800 600 200
F >E 1 240 180 180
G >A&F 4 1,600 1,200 300
H >G 4 1,200 900 225
total 16,240 12,180

A B C
5 5 5 2 7 7 5 12 12
D
3
H
0 0 9 11 4 15 15

E 3 G 4
F
3 6 1 5 7
 Page 2 STCurve

PAYMENT GIVEN EQUALLY IN 4 STAGES

W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16

A -900 -900 -900 -900 -900
B -450 -450
C -600 -600 -600 -600 -600
D -300 -300 -300
E -200 -200 -200
F -180
G -300 -300 -300 -300
H -225 -225 -225 -225
TOTAL -1,100 -1,100 -1,100 -1,080 -900 -750 -750 -900 -900 -825 -825 -825 -525 -300 -300
CUMULATIV 0 -2,200 -3,300 -4,380 -5,280 -1,970 -2,720 -3,620 -4,520 -1,285 -2,110 -2,935 -3,460 300 0 0
PAYMENT 0 0 0 0 4,060 0 0 0 4,060 0 0 0 4,060 0 0 4,060
BALANCE -2,200 -3,300 -4,380 -1,220 -1,970 -2,720 -3,620 -460 -1,285 -2,110 -2,935 600 300 0 4,060

Week W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16

balance -1100 -2200 -3300 -4380 -1220 -1970 -2720 -3620 -460 -1285 -2110 -2935 600 300 0 4060

balance

5000
4000
3000
2000
1000
0 balance
W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16
-1000
-2000
-3000
-4000
-5000
 Page 3 STCurve

PAYMENT GIVEN 20% after week 2 30% after A completed

40% after C completed 10% final payment

W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16

A -900 -900 -900 -900 -900
B -450 -450
C -600 -600 -600 -600 -600
D -300 -300 -300
E -200 -200 -200
F -180
G -300 -300 -300 -300
H -225 -225 -225 -225
TOTAL -1,100 -1,100 -1,100 -1,080 -900 -750 -750 -900 -900 -825 -825 -825 -525 -300 -300
CUMULATIV 0 -2,200 -3,300 -1,132 -2,032 -2,782 1,340 440 -460 -1,285 -2,110 -2,935 -3,460 2,736 2,436 2,436
PAYMENT 0 0 3,248 0 0 4,872 0 0 0 0 0 0 6,496 0 0 1,624
BALANCE -2,200 -52 -1,132 -2,032 2,090 1,340 440 -460 -1,285 -2,110 -2,935 3,036 2,736 2,436 4,060

Week W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16

balance -1100 -2,200 -1676 -2756 -3656 466 -284 -1184 -2084 -2909 -3734 -4559 3036 2736 2436 4060

balance

5000
4000
3000
2000
1000
0
W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16
-1000
-2000
-3000
-4000
-5000
 -1000
-2000
-3000 Page 4 STCurve
-4000
-5000

ADJUSTED VERSION
PAYMENT GIVEN 20% after week 2 30% after A completed
40% after C completed 10% final payment

W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16

A -900 -900 -900 -900 -900
B -450 -450
C -600 -600 -600 -600 -600
D -300 -300 -300
E -200 -200 -200
F -180
G x x -300 -300 -300 -300
H X X -225 -225 -225 -225
TOTAL -1,100 -1,100 -1,100 -1,080 -900 -450 -450 -900 -900 -900 -900 -825 -525 -525 -525
CUMULATIV 0 -2,200 -3,300 -1,132 -2,032 -2,482 1,940 1,040 140 -760 -1,660 -2,485 -3,010 2,961 2,436 2,436
PAYMENT 0 0 3,248 0 0 4,872 0 0 0 0 0 0 6,496 0 0 1,624
BALANCE -2,200 -52 -1,132 -2,032 2,390 1,940 1,040 140 -760 -1,660 -2,485 3,486 2,961 2,436 4,060

Week W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16

balance -1100 -2,200 -52 -1132 -2032 2390 1940 1040 140 -760 -1660 -2485 3486 2961 2436 4060

balance

5000
4000
3000
2000
1000
0
W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16
2000
Page 5 STCurve
1000
0
W1 W2 W3 W4 W5 W6 W7 W8 W9 W10 W11 W12 W13 W14 W15 W16
-1000
-2000
-3000