Hybrid Weight Calculation

Hello All,

Reference: Page No 23 for Schwesernotes - Book Valucation and Risk Models

The formaula provided in the book and the example right before the formula do not tally for me - can somebody help.

I am able to calculate the hybrid weight for teh first period, but second period onwards its not tallying.