PROJECT

SCHOOL
LOCATION
SUBJECT : DETAILED ESTIMATE

UNIT COST
I.D. NO. DESCRIPTION QTY UNIT
MATERIAL LABOR

I GENERAL REQUIREMENTS

1 Mobilization and Demobilization 1 lot

2 Safety Productive Measures / PPE 1 lot
3 Tools & Equipment Support 1 lot
4 Temporary Facilities & Utilities 1 lot
a. Temporary Electric power and light
b. Temporary water service and distribution
c. Material Storage & Warehouseman
5 Supervision & Support 1 lot
TOTAL OF GENERAL REQUIREMENTS

II DIRECT COST
A SITE WORKS
1 Excavation 40 m³ 320.00
2 Backfilling 30 m³ 200.00 200.00
3 Layout, Site Clearing & General Cleaning 1 lot 15,000.00
4 Hauling and Handling of Materials Delivery 12 TL 1,800.00
TOTAL OF SITE WORKS

B FORMS & SCAFFOLDS

1 Form Plywood 116.00 m² 180.00 63.00
2 Form Lumber 1,200 bdft 40.00 14.00
3 Scaffoldings 1 lot 25,920.00 7,776.00
4 Assorted nails 50 kgs 60.00 21.00
TOTAL OF FORMS AND SCAFFOLDINGS

C STRUCTURAL CONCRETE
1 Beams/Columns/Canopy/SOG/Septic Tank
a. Cement 400 bags 220.00 77.00
b. Gravel 3/4 40 m³ 950.00 332.50
c. Sand 32 m³ 400.00 140.00
TOTAL OF STRUCTURAL CONCRETE

D STRUCTURAL STEEL
1 16mm dia x 6mtrs RSB 521.40 kgs 40.00 14.00
2 12mm dia x 6mtrs RSB 1,013 kgs 40.00 14.00
3 10mm dia x 6mtrs RSB 777.42 kgs 40.00 14.00
4 G.I Wire #16 50 kgs 80.00 28.00
TOTAL OF STRUCTURAL STEEL

E MASONRY & PLASTERING WORKS

 a. CHB 4" 2,800 pcs 14.00 4.90
b. Cement 400 bags 220.00 99.00
c. Sand 50 m³ 400.00 180.00
d. 10mm dia x 6mtrs RSB 703 kgs 40.00 14.00
e. G.I Wire #16 25 kgs 80.00 32.00
TOTAL OF MASONRY & PLASTERING WORKS

F DOORS AND WINDOWS

1 (D-1) 45mm Solid Wood Panel Door 0.9 x 2.1m 16 sets 3,900.00 1,365.00
2 Door Jamb 2" x 6" 0.9 x 2.1m 16 sets 1,600.00 560.00
3 (D-2) 45mm Solid Wood Panel Door 0.8 x 2.1m 6 sets 3,900.00 1,365.00
4 Door Jamb 2" x 6" 0.8 x 2.1m 6 sets 1,600.00 560.00
5 (D-3) PVC Door 0.7 x 2.1 12 sets 2,000.00 700.00
6 Hinges 88 sets 180.00 63.00
7 Door knob 34 sets 600.00 210.00
 8 W-1 Steel Casement Window (3.5mW x 1.2mH) 723.41 ft² 250.00
9 W-2 Steel Casement Window (2.0mW x 1.2mH) 413.37 ft² 250.00
10 W-3 Steel Awning Window (1.0mW x 0.5mH) 32.29 ft² 250.00
11 W-4 Steel Awning Window (0.5mW x 0.5mH) 32.29 ft² 250.00
TOTAL OF DOORS & WINDOWS

G ELECTRICAL WORKS
1 Electric Meter 1 set 5,000.00 1,500.00
2 Entrance Cap 1" 1 pc 200.00 60.00
3 20mmø RSC Conduit 1 lgth 420.00 126.00
4 Service drop wire #6 150 mtrs 45.00 13.50
5 Circuit Breaker 100A 1 sets 1,500.00 450.00
6 Circuit Breaker 30A 6 sets 500.00 150.00
7 Circuit Breaker 20A 4 sets 500.00 150.00
8 Circuit Breaker 15A 6 sets 500.00 150.00
9 Double throw switch 1 set 1,500.00 450.00
10 Panel box (16 branches + 1 main) 1 set 5,500.00 1,650.00
11 Panel box (For genset) 1 set 5,000.00 1,500.00
12 THHN #8 200 lm 60.00 18.00
13 THHN #12 6 box 3,703.00 1,110.90
14 THHN #14 6 box 2,525.00 757.50
15 Moldflex 1/2" 10 rolls 600.00 180.00
16 Moldflex 1" 100 lm 15.00 4.50
17 Led Bulb 15Watts 34 pcs 300.00 90.00
18 Receptacle 4 x 4 34 pcs 50.00 15.00
19 Trooper light w/ cover 54 sets 900.00 270.00
20 Fire Alarm bell 8 sets 950.00 285.00
21 Fire Manual Pull Station 2 sets 1,200.00 360.00
22 Wall Fan 16 units 1,900.00 380.00
23 C. Outlet (2 gang) 44 sets 220.00 66.00
24 C. Outlet (1 gang) 24 sets 200.00 60.00
25 Switch (3 gang) 22 sets 220.00 66.00
26 Switch (1 gang) 15 sets 180.00 54.00
27 Utility box (metal) 120 pcs 32.00 9.60
28 Junction box (PVC) 110 pcs 32.00 9.60
29 Electrical tape (big) 30 rolls 30.00 9.00
30 PVC clamp 1/2" 400 pcs 3.00 0.90
31 Clamp 1" 10 pcs 10.00 3.00
32 Spool insulator 1 pc 120.00 36.00
TOTAL OF ELECTRICAL WORKS

H STEEL TRUSS
1 2" x 2" x 1/4" x 6mtrs Angle Bar 158 pcs 1,180.00 413.00
2 1.5" x 1.5" x 1/4" x 6mtrs Angle Bar 65 pcs 760.00 266.00
3 2" x 4" x 1.2mm C-Purlins 200 pcs 510.00 178.50
4 2" x 8" x 6mtrs Fascia 22 pcs 830.00 290.50
 5 1/8" x 1" Flat bar 20 pcs 150.00 52.50
6 12mm Round Bar 45 pcs 190.00 66.50
7 Welding Rod 100 kgs 70.00 24.50
8 Metal Primer 30 gals 450.00 157.50
9 Paint Thinner 15 gals 260.00 91.00
10 2" Paint Brush 15 pcs 35.00 12.25
TOTAL OF STEEL TRUSS

I ROOFING WORKS & ACCESSORIES

1 Rib Type Roofing 0.40mm 780 lm 270.00 81.00
2 Ridge Cap 21 pcs 500.00 150.00
3 Gutter 42 pcs 500.00 150.00
4 End Flashing 24 pcs 500.00 150.00
5 Teckscrew 7,000 pcs 2.00 0.60
6 Blind Rivets 4,000 pcs 1.20 0.36
7 Vulcaseal 20 ltrs 450.00 135.00
TOTAL OF ROOFING WORKS & ACCESSORIES

J PLUMBING WORKS
1 Water Closet 14 sets 3,500.00 1,050.00
2 Lavatory 12 sets 2,000.00 600.00
 3 Urinal 9 sets 2,500.00 750.00
4 PVC Pipe 4" dia 20 pcs 750.00 225.00
5 PVC Elbow 4" dia 10 pcs 120.00 36.00
6 PVC Tee 4" dia 25 pcs 200.00 60.00
7 PVC Pipe 3" dia 40 pcs 600.00 180.00
8 PVC Elbow 3" dia 15 pcs 70.00 21.00
9 PVC Pipe 2" dia 30 pcs 250.00 75.00
10 PVC Elbow 2" dia 30 pcs 40.00 12.00
11 PVC Wye 2" dia 30 pcs 60.00 18.00
12 Blue Pipe 20mm 60 pcs 65.21 19.56
13 Blue Pipe 25mm 10 pcs 101.43 30.43
14 Tee Reducer 3 pcs 26.11 7.83
15 Equal Tee 30 pcs 17.02 5.11
16 Equal Elbow 15 pcs 29.22 8.77
17 Female Elbow 40 pcs 51.75 15.53
18 Coupling 1/2" 60 pcs 10.00 3.00
19 Coupling 3/4" 10 pcs 15.00 4.50
20 Faucet 15 pcs 350.00 105.00
21 Gate valve 10 pcs 550.00 165.00
22 P-trap 18 set 110.00 33.00
23 A&B Epoxy 1 gal 2,300.00 690.00
24 Solvent Cement 6 cans 160.00 48.00
25 Tissue holder 12 sets 500.00 150.00
26 PVC Clean Out 4" 6 pcs 400.00 120.00
27 Floor drain 4"x 4" 25 pcs 200.00 60.00
28 Tapelon tape 30 rolls 18.00 5.40
29 Steel Bracket 20 pcs 200.00 60.00
30 Bracket 80 pcs 20.00 6.00
31 Hanger 70 pcs 120.00 36.00
TOTAL OF PLUMBING WORKS

K PAINTING WORKS
1 Flat Latex 70 tins 2,050.00 615.00
2 Semi Gloss Latex 52 tins 2,250.00 675.00
3 Masonry Putty 115 gals 320.00 96.00
4 Concrete Neutralizer 10 gals 410.00 123.00
5 Acrytex Cast 22 gals 500.00 150.00
6 Acrytex Reducer 3 gals 450.00 135.00
7 Flat Wall Enamel 2 gals 700.00 210.00
8 QDE 4 gals 700.00 210.00
9 Paint thinner 1 gal 300.00 90.00
10 Paint brush 12 pcs 60.00 18.00
11 Roller Brush 10 pcs 100.00 30.00
12 Varnishing
a. Panel Door 84 m² 180.00
b. Door Jamb 113.00 lm 180.00
 TOTAL OF PAINTING WORKS

L CEILING WORKS (Second Floor & Comfort Room)

1 Metal Furring 400 pcs 100.00 30.00
2 Carrying Channel 300 pcs 105.00 31.50
3 Wall angle 300 pcs 45.00 13.50
4 Furring clip 2,100 pcs 3.00 0.90
5 Ficem Board 230 pcs 425.00 127.50
6 Blind rivets 1/8 x 1/2 15 box 200.00 60.00
7 Screw 7,000 pcs 1.00 0.30
8 Concrete nail 10 kgs 90.00 27.00
9 Drill bit 1/8 50 pcs 65.00 19.50
10 Air vent 14 sets 771.00 231.30
TOTAL OF CEILING WORKS

M TILE WORKS & CONCRETE TOPPING

1 12" X 12" Floor Tiles 850 pcs 40.00 14.00
2 12" X 12" Wall Tiles 1,600 pcs 40.00 14.00
3 Tile Adhesive 110 bags 280.00 98.00
4 Tile Grout 30 bags 80.00 28.00
5 Cement 471 bags 220.00 66.00
 6 Sand 43 m³ 400.00 120.00
7 Tile trim 60 pcs 45.00 13.50
TOTAL OF TILE WORKS

N STAIR RAILING WORKS

1 1-1/4" ø G.I Pipe Sch40 15 pcs 1,000.00 300.00
2 3/4" ø G.I Pipe Sch40 10 pcs 500.00 150.00
3 1.5" x 3/16" Angular stair nosing support 10 pcs 650.00 195.00
4 Welding rod (Steel) 25 kgs 70.00 21.00
5 Metal primer 4 gals 450.00 135.00
6 Consumables 1 lot 1,325.00
TOTAL OF STAIR RAILING WORKS

SUMMARY
I GENERAL REQUIREMENTS
II DIRECT COST
III OVERHEAD, CONTINGENCY & MARK-UP
TOTAL PROJECT COST
 TOTAL COST GRAND
MATERIAL LABOR TOTAL

13,520.27
11,588.81
23,177.61
54,081.10
included
included
included
15,451.74
117,819.53
###
###
###
- 12,800.00 12,800.00
6,000.00 6,000.00 12,000.00
15,000.00 - 15,000.00
21,600.00 - 21,600.00
61,400.00
###
###
20,880.00 7,308.00 28,188.00
48,000.00 16,800.00 64,800.00
25,920.00 7,776.00 33,696.00
3,000.00 1,050.00 4,050.00
130,734.00

###
88,000.00 30,800.00 118,800.00
38,000.00 13,300.00 51,300.00
12,800.00 4,480.00 17,280.00
187,380.00
total

20,856.00 7,299.60 28,155.60

40,520.00 14,182.00 54,702.00
31,096.80 10,883.88 41,980.68
4,000.00 1,400.00 5,400.00
130,238.28
39,200.00 13,720.00 52,920.00
88,000.00 39,600.00 127,600.00
20,000.00 9,000.00 29,000.00
28,120.00 9,842.00 37,962.00
2,000.00 800.00 2,800.00
250,282.00

62,400.00 21,840.00 84,240.00

25,600.00 8,960.00 34,560.00
23,400.00 8,190.00 31,590.00
9,600.00 3,360.00 12,960.00
24,000.00 8,400.00 32,400.00
15,840.00 5,544.00 21,384.00
20,400.00 7,140.00 27,540.00
180,851.34 - 180,851.34
103,343.63 - 103,343.63
8,073.72 - 8,073.72
8,073.72 - 8,073.72
545,016.41

5,000.00 1,500.00 6,500.00

200.00 60.00 260.00
420.00 126.00 546.00
6,750.00 2,025.00 8,775.00
1,500.00 450.00 1,950.00
3,000.00 900.00 3,900.00
2,000.00 600.00 2,600.00
3,000.00 900.00 3,900.00
1,500.00 450.00 1,950.00
5,500.00 1,650.00 7,150.00
5,000.00 1,500.00 6,500.00
12,000.00 3,600.00 15,600.00
22,218.00 6,665.40 28,883.40
15,150.00 4,545.00 19,695.00
6,000.00 1,800.00 7,800.00
1,500.00 450.00 1,950.00
10,200.00 3,060.00 13,260.00
1,700.00 510.00 2,210.00
48,600.00 14,580.00 63,180.00
7,600.00 2,280.00 9,880.00
2,400.00 720.00 3,120.00
30,400.00 6,080.00 36,480.00
9,680.00 2,904.00 12,584.00
4,800.00 1,440.00 6,240.00
4,840.00 1,452.00 6,292.00
2,700.00 810.00 3,510.00
3,840.00 1,152.00 4,992.00
3,520.00 1,056.00 4,576.00
900.00 270.00 1,170.00
1,200.00 360.00 1,560.00
100.00 30.00 130.00
120.00 36.00 156.00
287,299.40
###
###
186,440.00 65,254.00 251,694.00
49,400.00 17,290.00 66,690.00
102,000.00 35,700.00 137,700.00
18,260.00 6,391.00 24,651.00
 3,000.00 1,050.00 4,050.00
8,550.00 2,992.50 11,542.50
7,000.00 2,450.00 9,450.00
13,500.00 4,725.00 18,225.00
3,900.00 1,365.00 5,265.00
525.00 183.75 708.75
529,976.25
###
###
210,600.00 63,180.00 273,780.00
10,500.00 3,150.00 13,650.00
21,000.00 6,300.00 27,300.00
12,000.00 3,600.00 15,600.00
14,000.00 4,200.00 18,200.00
4,800.00 1,440.00 6,240.00
9,000.00 2,700.00 11,700.00
366,470.00
###

49,000.00 14,700.00 63,700.00

24,000.00 7,200.00 31,200.00
 22,500.00 6,750.00 29,250.00
15,000.00 4,500.00 19,500.00
1,200.00 360.00 1,560.00
5,000.00 1,500.00 6,500.00
24,000.00 7,200.00 31,200.00
1,050.00 315.00 1,365.00
7,500.00 2,250.00 9,750.00
1,200.00 360.00 1,560.00
1,800.00 540.00 2,340.00
3,912.30 1,173.69 5,085.99
1,014.30 304.29 1,318.59
78.32 23.49 101.81
510.60 153.18 663.78
438.32 131.50 569.82
2,070.00 621.00 2,691.00
600.00 180.00 780.00
150.00 45.00 195.00
5,250.00 1,575.00 6,825.00
5,500.00 1,650.00 7,150.00
1,980.00 594.00 2,574.00
2,300.00 690.00 2,990.00
960.00 288.00 1,248.00
6,000.00 1,800.00 7,800.00
2,400.00 720.00 3,120.00
5,000.00 1,500.00 6,500.00
540.00 162.00 702.00
4,000.00 1,200.00 5,200.00
1,600.00 480.00 2,080.00
8,400.00 2,520.00 10,920.00
266,439.99

143,500.00 43,050.00 186,550.00

117,000.00 35,100.00 152,100.00
36,800.00 11,040.00 47,840.00
4,100.00 1,230.00 5,330.00
11,000.00 3,300.00 14,300.00
1,349.99 405.00 1,754.98
1,400.00 420.00 1,820.00
2,800.00 840.00 3,640.00
300.00 90.00 390.00
720.00 216.00 936.00
1,000.00 300.00 1,300.00

15,120.00 - 15,120.00
20,340.00 - 20,340.00
 451,420.98

###
40,000.00 12,000.00 52,000.00
31,500.00 9,450.00 40,950.00
13,500.00 4,050.00 17,550.00
6,300.00 1,890.00 8,190.00
97,750.00 29,325.00 127,075.00
3,000.00 900.00 3,900.00
7,000.00 2,100.00 9,100.00
900.00 270.00 1,170.00
3,250.00 975.00 4,225.00
10,794.00 3,238.20 14,032.20
278,192.20

34,000.00 11,900.00 45,900.00

64,000.00 22,400.00 86,400.00
30,800.00 10,780.00 41,580.00
2,400.00 840.00 3,240.00
103,620.00 31,086.00 134,706.00
 17,200.00 5,160.00 22,360.00
2,700.00 810.00 3,510.00
337,696.00

15,000.00 4,500.00 19,500.00

5,000.00 1,500.00 6,500.00
6,500.00 1,950.00 8,450.00
1,750.00 525.00 2,275.00
1,800.00 540.00 2,340.00
1,325.00 - 1,325.00
40,390.00

117,819.53
2,992,861.03 870,074.48 3,862,935.51
597,113.26
4,577,868.30
###
PROJECT
SCHOOL
LOCATION
SUBJECT : BILL OF MATERIALS

Item I.D. Item Description % of Total Quantity Unit Total Cost

I General Requirements
A Mobilization & Demobilization 11.48% 1 lot 13,520.27
B Safety Productive Measures / PPE 9.84% 1 lot 11,588.81
C Tools & Equipment Support 19.67% 1 lot 23,177.61
D Temporary Facilities & Utilities 45.90% 1 lot 54,081.10
E Supervision and Support 13.11% 1 lot 15,451.74
Sub-Total of General Requirements 100% 117,819.53
II Direct Cost
A Site Works 1.59% 1 lot 61,400.00
B Forms and Scaffolds 3.38% 1 lot 130,734.00
C Structural Concrete 4.85% 1 lot 187,380.00
D Structural Steel 3.37% 1 lot 130,238.28
E Masonry & Plastering Works 6.48% 1 lot 250,282.00
F Doors and Windows 14.11% 1 lot 545,016.41
G Electrical Works 7.44% 1 lot 287,299.40
H Steel Truss 13.72% 1 lot 529,976.25
I Roofing Works & Accessories 9.49% 1 lot 366,470.00
J Plumbing Works 6.90% 1 lot 266,439.99
K Painting Works 11.69% 1 lot 451,420.98
L Ceiling Works 7.20% 1 lot 278,192.20
M Tile Works & Concrete Topping 8.74% 1 lot 337,696.00
N Stair Railing Works 1.05% 1 lot 40,390.00
Sub-Total of Direct Cost 100.00% 3,862,935.51
SUMMARY
I GENERAL REQUIREMENTS 117,819.53
II DIRECT COST 3,862,935.51
III OVERHEAD, CONTINGENCY & MARK-UP 597,113.26
TOTAL CONSTRUCTION COST (I+II+III) 4,577,868.30
Remarks
PROJECT
SCHOOL
LOCATION
SUBJECT : BAR CHART WITH S-CURVE

1ST MONTH

ITEM DESCRIPTION WEEK CONTRACT WEIGHT

2ND WEEK

3RD WEEK

4TH WEEK
1ST WEEK
I General Requirements 16 135,492.46 2.96% 0.0018498302 0.0018498302 0.0018498302 0.0018498302
II Direct Cost
A Site Works 2 70,610.00 1.54% 0.0077121048 0.0077121048
B Forms and Scaffolds 12 150,344.10 3.28% 0.0027367924 0.0027367924 0.0027367924 0.0027367924
C Structural Concrete 5 215,487.00 4.71% 0.0094142944 0.0094142944 0.0094142944
D Structural Steel 4 149,774.02 3.27% 0.0081792448 0.0081792448 0.0081792448 0.0081792448
E Masonry & Plastering Works 6 287,824.30 6.29% 0.0104788328 0.0104788328 0.0104788328
F Doors and Windows 10 626,768.87 13.69%
G Electrical Works 15 330,394.31 7.22% 0.0048114725 0.0048114725 0.0048114725
H Steel Truss 7 609,472.69 13.31% 0.0190192293 0.0190192293
I Roofing Works & Accessories 4 421,440.50 9.21%
J Plumbing Works 15 306,405.99 6.69% 0.0044621349 0.0044621349 0.0044621349 28.2
K Painting Works 14 519,134.13 11.34% 0.0081000603 20.82%
0.0081000603
L Ceiling Works 6 319,921.03 6.99%
7.01% 13.92%
M Tile Works & Concrete Topping 6 388,350.40 8.48%
0.00% 2.05%
N Stair Railing Works 3 46,448.50 1.01%
Grand Total 4,577,868.30 100%
PROJECTED WEIGHT PERCENTAGE PER WEEK 2.05% 4.96% 6.91% 6.91%
PROJECTED WEIGHT PERCENTAGE PER MONTH 20.82%
PROJECTED CUMULATIVE PERCENTAGE PER WEEK 0% 2.05% 7.01% 13.92% 20.82%
PROJECTED CUMULATIVE PERCENTAGE PER MONTH 20.82%
PROJECTED CASH FLOW 93,745.46 227,266.93 316,110.47 316,110.47
PROJECTED ACCUMULATED CASH FLOW 93,745.46 321,012.39 637,122.85 953,233.32
 2ND MONTH 3RD MONTH 4TH MONTH
2ND WEEK

2ND WEEK

2ND WEEK
3RD WEEK

3RD WEEK
4TH WEEK

4TH WEEK
1ST WEEK

1ST WEEK

1ST WEEK
0.0018498302 0.0018498302 0.0018498302 0.0018498302 0.0018498302 0.0018498302 0.0018498302 0.0018498302 0.001849830291.70%
0.0018498302
96.16% 98
85.49%

0.0027367924 0.0027367924 0.0027367924 0.0027367924 0.0027367924 0.0027367924 0.0027367924 0.0027367924

0.0094142944 0.0094142944 72.53% 79.01%

64.08%
0.0104788328 0.0104788328 0.0104788328
53.73% 0.0136912823 0.0136912823 0.0136912823 0.0136912823 0.0136912823 0.0136912823
0.0136912823 0.0136912823 0.0136912823 0.0136912823
0.0048114725 0.0048114725 0.0048114725 0.0048114725 0.0048114725 0.0048114725 0.0048114725 0.0048114725 0.0048114725 0.0048114725
44.55%
0.0190192293 0.0190192293 0.0190192293 0.0190192293 0.0190192293
35.74% 0.0230151062 0.0230151062 0.0230151062 0.0230151062

28.28%
0.0044621349 0.0044621349 0.0044621349 0.0044621349 0.0044621349 0.0044621349 0.0044621349 0.0044621349 0.0044621349 0.0044621349
0.0081000603 0.0081000603 0.0081000603 0.0081000603 0.0081000603 0.0081000603 0.0081000603 0.0081000603 0.0081000603 0.0081000603
0.01164738 0.01164738 0.01164738 0.01164738 0.01164738 0.01164738
0.0141386913 0.0141386913 0.0141386913 0.0141386913 0.0141386913 0.0141386913
0.0033821055 0.0033821055 0.0033821055

7.46% 7.46% 8.82% 9.18% 10.35% 8.45% 6.48% 6.48% 6.21% 4.46%
32.91% 31.76% 14.51%
28.28% 35.74% 44.55% 53.73% 64.08% 72.53% 79.01% 85.49% 91.70% 96.16%
53.73% 85.49% 100.00%
341,343.85 341,343.85 403,606.57 420,360.92 473,681.09 386,613.57 296,736.28 296,736.28 284,207.60 203,999.70
1,294,577.17 1,635,921.01 2,039,527.59 2,459,888.51 2,933,569.60 3,320,183.17 3,616,919.44 3,913,655.72 4,197,863.32 4,401,863.02
TH MONTH
3RD WEEK

4TH WEEK

0.0018498302 0.0018498302
98.08% 100.00%
96.16%

0.0048114725 0.0048114725

0.0044621349 0.0044621349
0.0081000603 0.0081000603

1.92% 1.92%
14.51%
98.08% 100.00%
100.00%
88,002.64 88,002.64
4,489,865.66 4,577,868.30