Date :

Project :
Location :
Owner :

Subject : COST ESTIMATE

MAT'L. COST LABOR COST

ITEM SCOPE OF WORK QTY UNIT
UNIT COST AMOUNT UNIT COST AMOUNT

I. GENERAL REQUIREMENTS
1.1 Mobilization and Demobilization 1 lot 20,000.00 20,000.00 20,000.00 20,000.00
1.2 Safety Productive Measures / PPE 1 lot 5,000.00 5,000.00 5,000.00 5,000.00
1.3 Tools & Equipment Support 1 lot 10,000.00 10,000.00 10,000.00 10,000.00
1.4 Temporary Facilities & Utilities 1 lot 30,000.00 30,000.00 30,000.00 30,000.00
a. Temporary Electric power and light
b. Temporary water service and distribution
c. Material Storage & Warehouseman
Sub Total @ item I 65,000.00 65,000.00

II. SITE WORKS

2.1 Excavation 40 m³ 500.00 20,000.00
2.2 Backfilling & Compaction 30 m³ 200.00 6,000.00 400.00 12,000.00
2.3 Layout, Site Clearing & General Cleaning 1 lot 15,000.00 - 15,000.00
2.4 Hauling and Handling of Materials Delivery 12 TL 5,000.00 60,000.00 5,000.00 60,000.00
Sub Total @ item II 81,000.00 107,000.00

III. FORMS & SCAFFOLDS

3.1 Form Plywood 50.00 m² 720.00 36,000.00 324.00 16,200.00
3.2 Form Lumber 1,200 bdft 40.00 48,000.00 18.00 21,600.00
3.3 Scaffoldings 1 lot 15,000.00 15,000.00 15,000.00 15,000.00
3.4 Assorted nails 50 kgs 60.00 3,000.00 27.00 1,350.00
Sub Total @ item III 102,000.00 54,150.00

IV. STRUCTURAL CONCRETE

4.1 Foundation/Wall Footing/Slab/Column/Beams
a. Cement 400 bags 250.00 100,000.00 112.50 45,000.00
b. Gravel 3/4 40 m³ 2,500.00 100,000.00 1,125.00 45,000.00
c. Sand 32 m³ 1,800.00 57,600.00 810.00 25,920.00
Sub Total @ item IV 257,600.00 115,920.00

V. STRUCTURAL STEEL
5.1 16mm dia x 6mtrs RSB 521.40 kgs 40.00 20,856.00 18.00 9,385.20
5.2 12mm dia x 6mtrs RSB 1,013 kgs 40.00 40,520.00 18.00 18,234.00
5.3 10mm dia x 6mtrs RSB 777.42 kgs 40.00 31,096.80 18.00 13,993.56
5.4 G.I Wire #16 50 kgs 80.00 4,000.00 36.00 1,800.00
Sub Total @ item V 96,472.80 43,412.76

VI. MASONRY & PLASTERING WORKS

6.1 CHB 4" 2,800 pcs 14.00 39,200.00 6.30 17,640.00
6.2 Cement 400 bags 250.00 100,000.00 112.50 45,000.00
6.3 Sand 50 m³ 1,800.00 90,000.00 810.00 40,500.00
6.4 10mm dia x 6mtrs RSB 703 kgs 40.00 28,120.00 18.00 12,654.00
6.5 G.I Wire #16 25 kgs 80.00 2,000.00 36.00 900.00
 Sub Total @ item VI 220,120.00 99,054.00

VII. DOORS AND WINDOWS

7.1 (D-1) 45mm Solid Wood Panel Door 0.9 x 2.1m 16 sets 5,000.00 80,000.00 2,250.00 36,000.00
7.2 Door Jamb 2" x 6" 0.9 x 2.1m 16 sets 2,000.00 32,000.00 900.00 14,400.00
7.3 (D-2) 45mm Solid Wood Panel Door 0.8 x 2.1m 6 sets 4,500.00 27,000.00 2,025.00 12,150.00
7.4 Door Jamb 2" x 6" 0.8 x 2.1m 6 sets 1,800.00 10,800.00 810.00 4,860.00
7.5 (D-3) PVC Door 0.7 x 2.1 12 sets 4,000.00 48,000.00 1,800.00 21,600.00
7.6 Hinges 88 sets 180.00 15,840.00 81.00 7,128.00
7.7 Door knob 34 sets 600.00 20,400.00 270.00 9,180.00
7.8 W-1 Steel Casement Window (3.5mW x 1.2mH) 723.41 ft² 150.00 108,510.81 150.00 108,510.81
7.9 W-2 Steel Casement Window (2.0mW x 1.2mH) 413.37 ft² 150.00 62,006.18 150.00 62,006.18
7.10 W-3 Steel Awning Window (1.0mW x 0.5mH) 32.29 ft² 150.00 4,844.23 150.00 4,844.23
7.11 W-4 Steel Awning Window (0.5mW x 0.5mH) 32.29 ft² 150.00 4,844.23 150.00 4,844.23
Sub Total @ item VII 414,245.45 285,523.45

VIII. ELECTRICAL WORKS

8.1 Electric Meter 1 set 5,000.00 5,000.00 5,000.00 5,000.00
8.2 Entrance Cap 1" 1 pc 200.00 200.00 90.00 90.00
8.3 20mmø RSC Conduit 1 lgth 420.00 420.00 189.00 189.00
8.4 Service drop wire #6 150 mtrs 45.00 6,750.00 20.25 3,037.50
8.5 Circuit Breaker 100A 1 sets 1,500.00 1,500.00 675.00 675.00
8.6 Circuit Breaker 30A 6 sets 500.00 3,000.00 225.00 1,350.00
8.7 Circuit Breaker 20A 4 sets 500.00 2,000.00 225.00 900.00
8.8 Circuit Breaker 15A 6 sets 500.00 3,000.00 225.00 1,350.00
8.9 Double throw switch 1 set 1,500.00 1,500.00 675.00 675.00
8.10 Panel box (16 branches + 1 main) 1 set 5,500.00 5,500.00 2,475.00 2,475.00
8.11 Panel box (For genset) 1 set 5,000.00 5,000.00 2,250.00 2,250.00
8.12 THHN #8 200 lm 60.00 12,000.00 27.00 5,400.00
8.13 THHN #12 6 box 4,000.00 24,000.00 1,800.00 10,800.00
8.14 THHN #14 6 box 3,500.00 21,000.00 1,575.00 9,450.00
8.15 Moldflex 1/2" 10 rolls 600.00 6,000.00 270.00 2,700.00
8.16 Moldflex 1" 100 lm 15.00 1,500.00 6.75 675.00
8.17 Led Bulb 15Watts 34 pcs 300.00 10,200.00 135.00 4,590.00
8.18 Receptacle 4 x 4 34 pcs 50.00 1,700.00 22.50 765.00
8.19 Trooper light w/ cover 54 sets 900.00 48,600.00 405.00 21,870.00
8.20 Fire Alarm bell 8 sets 950.00 7,600.00 427.50 3,420.00
8.21 Fire Manual Pull Station 2 sets 1,200.00 2,400.00 540.00 1,080.00
8.22 Wall Fan 16 units 1,900.00 30,400.00 855.00 13,680.00
8.23 C. Outlet (2 gang) 44 sets 220.00 9,680.00 99.00 4,356.00
8.24 C. Outlet (1 gang) 24 sets 200.00 4,800.00 90.00 2,160.00
8.25 Switch (3 gang) 22 sets 220.00 4,840.00 99.00 2,178.00
8.26 Switch (1 gang) 15 sets 180.00 2,700.00 81.00 1,215.00
8.27 Utility box (metal) 120 pcs 32.00 3,840.00 14.40 1,728.00
8.28 Junction box (PVC) 110 pcs 32.00 3,520.00 14.40 1,584.00
8.29 Electrical tape (big) 30 rolls 30.00 900.00 13.50 405.00
8.30 PVC clamp 1/2" 400 pcs 3.00 1,200.00 1.35 540.00
8.31 Clamp 1" 10 pcs 10.00 100.00 4.50 45.00
8.32 Spool insulator 1 pc 120.00 120.00 54.00 54.00
Sub Total @ item VIII 62,100.00 27,945.00
 IX. STEEL TRUSS
9.1 2" x 2" x 1/4" x 6mtrs Angle Bar 158 pcs 2,500.00 395,000.00 1,125.00 177,750.00
9.2 1.5" x 1.5" x 1/4" x 6mtrs Angle Bar 65 pcs 800.00 52,000.00 360.00 23,400.00
9.3 2" x 4" x 1.2mm C-Purlins 200 pcs 600.00 120,000.00 270.00 54,000.00
9.4 2" x 8" x 6mtrs Fascia 22 pcs 900.00 19,800.00 405.00 8,910.00
9.5 1/8" x 1" Flat bar 20 pcs 200.00 4,000.00 90.00 1,800.00
9.6 12mm Round Bar 45 pcs 200.00 9,000.00 90.00 4,050.00
9.7 Welding Rod 100 kgs 120.00 12,000.00 54.00 5,400.00
9.8 Metal Primer 30 gals 600.00 18,000.00 270.00 8,100.00
9.9 Paint Thinner 15 gals 400.00 6,000.00 180.00 2,700.00
9.10 2" Paint Brush 15 pcs 45.00 675.00 20.25 303.75
Sub Total @ item IX 636,475.00 286,413.75

X. ROOFING WORKS & ACCESSORIES

10.1 Rib Type Roofing 0.40mm 780 lm 300.00 234,000.00 135.00 105,300.00
10.2 Ridge Cap 21 pcs 500.00 10,500.00 225.00 4,725.00
10.3 Gutter 42 pcs 500.00 21,000.00 225.00 9,450.00
10.4 End Flashing 24 pcs 500.00 12,000.00 225.00 5,400.00
10.5 Teckscrew 7,000 pcs 2.00 14,000.00 0.90 6,300.00
10.6 Blind Rivets 4,000 pcs 1.20 4,800.00 0.54 2,160.00
10.7 Vulcaseal 20 ltrs 450.00 9,000.00 202.50 4,050.00
Sub Total @ item IX 305,300.00 137,385.00

XI. PLUMBING WORKS

11.1 Water Closet 14 sets 10,000.00 140,000.00 4,500.00 63,000.00
11.2 Lavatory 12 sets 8,000.00 96,000.00 3,600.00 43,200.00
11.3 Urinal 9 sets 4,000.00 36,000.00 1,800.00 16,200.00
11.4 PVC Pipe 4" dia 20 pcs 750.00 15,000.00 337.50 6,750.00
11.5 PVC Elbow 4" dia 10 pcs 120.00 1,200.00 54.00 540.00
11.6 PVC Tee 4" dia 25 pcs 200.00 5,000.00 90.00 2,250.00
11.7 PVC Pipe 3" dia 40 pcs 600.00 24,000.00 270.00 10,800.00
11.8 PVC Elbow 3" dia 15 pcs 70.00 1,050.00 31.50 472.50
11.9 PVC Pipe 2" dia 30 pcs 250.00 7,500.00 112.50 3,375.00
11.10 PVC Elbow 2" dia 30 pcs 40.00 1,200.00 18.00 540.00
11.11 PVC Wye 2" dia 30 pcs 60.00 1,800.00 27.00 810.00
11.12 Blue Pipe 20mm 60 pcs 65.21 3,912.30 29.34 1,760.54
11.13 Blue Pipe 25mm 10 pcs 101.43 1,014.30 45.64 456.44
11.14 Tee Reducer 3 pcs 26.11 78.32 11.75 35.24
11.15 Equal Tee 30 pcs 17.02 510.60 7.66 229.77
11.16 Equal Elbow 15 pcs 29.22 438.32 13.15 197.25
11.17 Female Elbow 40 pcs 51.75 2,070.00 23.29 931.50
11.18 Coupling 1/2" 60 pcs 10.00 600.00 4.50 270.00
11.19 Coupling 3/4" 10 pcs 15.00 150.00 6.75 67.50
11.20 Faucet 15 pcs 350.00 5,250.00 157.50 2,362.50
11.21 Gate valve 10 pcs 550.00 5,500.00 247.50 2,475.00
11.22 P-trap 18 set 110.00 1,980.00 49.50 891.00
11.23 A&B Epoxy 1 gal 2,300.00 2,300.00 1,035.00 1,035.00
11.24 Solvent Cement 6 cans 160.00 960.00 72.00 432.00
11.25 Tissue holder 12 sets 500.00 6,000.00 225.00 2,700.00
11.26 PVC Clean Out 4" 6 pcs 400.00 2,400.00 180.00 1,080.00
11.27 Floor drain 4"x 4" 25 pcs 200.00 5,000.00 90.00 2,250.00
11.28 Tapelon tape 30 rolls 18.00 540.00 8.10 243.00
11.29 Steel Bracket 20 pcs 200.00 4,000.00 90.00 1,800.00
11.30 Bracket 80 pcs 20.00 1,600.00 9.00 720.00
11.31 Hanger 70 pcs 120.00 8,400.00 54.00 3,780.00
Sub Total @ item IX 381,453.84 171,654.23
 XII. PAINTING WORKS
12.1 Flat Latex 70 tins 2,050.00 143,500.00 2,050.00 143,500.00
12.2 Semi Gloss Latex 52 tins 2,250.00 117,000.00 2,250.00 117,000.00
12.3 Masonry Putty 115 gals 320.00 36,800.00 320.00 36,800.00
12.4 Concrete Neutralizer 10 gals 410.00 4,100.00 410.00 4,100.00
12.5 Acrytex Cast 22 gals 500.00 11,000.00 500.00 11,000.00
12.6 Acrytex Reducer 3 gals 450.00 1,350.00 450.00 1,350.00
12.7 Flat Wall Enamel 2 gals 700.00 1,400.00 700.00 1,400.00
12.8 QDE 4 gals 700.00 2,800.00 700.00 2,800.00
12.9 Paint thinner 1 gal 300.00 300.00 300.00 300.00
12.10 Paint brush 12 pcs 60.00 720.00 60.00 720.00
12.11 Roller Brush 10 pcs 100.00 1,000.00 100.00 1,000.00
12.12 Varnishing
a. Panel Door 84 m² 200.00 16,800.00 200.00 16,800.00
b. Door Jamb 113.00 lm 200.00 22,600.00 200.00 22,600.00
Sub Total @ item XII 359,370.00 359,370.00

XIII. CEILING WORKS (Second Floor & Comfort Room)

13.1 Metal Furring 400 pcs 100.00 40,000.00 45.00 18,000.00
13.2 Carrying Channel 300 pcs 105.00 31,500.00 47.25 14,175.00
13.3 Wall angle 300 pcs 45.00 13,500.00 20.25 6,075.00
13.4 Furring clip 2,100 pcs 3.00 6,300.00 1.35 2,835.00
13.5 Ficem Board 230 pcs 425.00 97,750.00 191.25 43,987.50
13.6 Blind rivets 1/8 x 1/2 15 box 200.00 3,000.00 90.00 1,350.00
13.7 Screw 7,000 pcs 1.00 7,000.00 0.45 3,150.00
13.8 Concrete nail 10 kgs 90.00 900.00 40.50 405.00
13.9 Drill bit 1/8 50 pcs 65.00 3,250.00 29.25 1,462.50
13.10 Air vent 14 sets 800.00 11,200.00 360.00 5,040.00
Sub Total @ item XIII 214,400.00 96,480.00

XIV. TILE WORKS & CONCRETE TOPPING

14.1 12" X 12" Floor Tiles 850 pcs 40.00 34,000.00 18.00 15,300.00
14.2 12" X 12" Wall Tiles 1,600 pcs 40.00 64,000.00 18.00 28,800.00
14.3 Tile Adhesive 110 bags 280.00 30,800.00 126.00 13,860.00
14.4 Tile Grout 30 bags 80.00 2,400.00 36.00 1,080.00
14.5 Cement 471 bags 220.00 103,620.00 99.00 46,629.00
14.6 Sand 43 m³ 400.00 17,200.00 180.00 7,740.00
14.7 Tile trim 60 pcs 45.00 2,700.00 20.25 1,215.00
Sub Total @ item XIV 254,720.00 114,624.00

XV. STAIR RAILING WORKS

15.1 1-1/4" ø G.I Pipe Sch40 15 pcs 1,000.00 15,000.00 450.00 6,750.00
15.2 3/4" ø G.I Pipe Sch40 10 pcs 500.00 5,000.00 225.00 2,250.00
15.3 1.5" x 3/16" Angular stair nosing support 10 pcs 650.00 6,500.00 292.50 2,925.00
15.4 Welding rod (Steel) 25 kgs 70.00 1,750.00 31.50 787.50
15.5 Metal primer 4 gals 450.00 1,800.00 202.50 810.00
15.6 Consumables 1 lot 2,500.00 2,500.00 2,500.00 2,500.00
Sub Total @ item XV 32,550.00 16,022.50

TOTAL DIRECT COST (Labor & Materials) ….……………………………

Supervision, Consumables, Contingencies, Mark Up,Profit (15%) ….………...……………………………..
Profit (10%) ………..….………..
Value Added Tax (12%) ………..….………..

TOTAL COST ..………………………………………………….

 TOTAL
AMOUNT

40,000.00
10,000.00
20,000.00
60,000.00
included
included
included
130,000.00
###
###
20,500.00
12,400.00
15,000.00
65,000.00
112,900.00
###
###
52,200.00
69,600.00
30,000.00
4,350.00
156,150.00

###
145,000.00
145,000.00
83,520.00
373,520.00
total

30,241.20
58,754.00
45,090.36
5,800.00
139,885.56

56,840.00
145,000.00
130,500.00
40,774.00
2,900.00
319,174.00

116,000.00
46,400.00
39,150.00
15,660.00
69,600.00
22,968.00
29,580.00
217,021.61
124,012.35
9,688.46
9,688.46
699,768.89

10,000.00
290.00
609.00
9,787.50
2,175.00
4,350.00
2,900.00
4,350.00
2,175.00
7,975.00
7,250.00
17,400.00
34,800.00
30,450.00
8,700.00
2,175.00
14,790.00
2,465.00
70,470.00
11,020.00
3,480.00
44,080.00
14,036.00
6,960.00
7,018.00
3,915.00
5,568.00
5,104.00
1,305.00
1,740.00
145.00
174.00
90,045.00
 ###
###
572,750.00
75,400.00
174,000.00
28,710.00
5,800.00
13,050.00
17,400.00
26,100.00
8,700.00
978.75
922,888.75
###
###
339,300.00
15,225.00
30,450.00
17,400.00
20,300.00
6,960.00
13,050.00
442,685.00
###

203,000.00
139,200.00
52,200.00
21,750.00
1,740.00
7,250.00
34,800.00
1,522.50
10,875.00
1,740.00
2,610.00
5,672.84
1,470.74
113.56
740.37
635.57
3,001.50
870.00
217.50
7,612.50
7,975.00
2,871.00
3,335.00
1,392.00
8,700.00
3,480.00
7,250.00
783.00
5,800.00
2,320.00
12,180.00
553,108.06
 287,000.00
234,000.00
73,600.00
8,200.00
22,000.00
2,700.00
2,800.00
5,600.00
600.00
1,440.00
2,000.00

33,600.00
45,200.00
718,740.00

###
58,000.00
45,675.00
19,575.00
9,135.00
141,737.50
4,350.00
10,150.00
1,305.00
4,712.50
16,240.00
310,880.00

49,300.00
92,800.00
44,660.00
3,480.00
150,249.00
24,940.00
3,915.00
369,344.00

21,750.00
7,250.00
9,425.00
2,537.50
2,610.00
5,000.00
48,572.50

5,387,661.77
808,149.27
538,766.18
646,519.41

7,381,096.62
PROJECT
SCHOOL
LOCATION
SUBJECT

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

I. General Requirements 2.41% 1 lot 130,000.00
II. Site Works 2.10% 1 lot 112,900.00
III. Forms and Scaffolds 2.90% 1 lot 156,150.00
IV. Structural Concrete 6.93% 1 lot 373,520.00
V. Structural Steel 2.60% 1 lot 139,885.56
VI. Masonry & Plastering Works 5.92% 1 lot 319,174.00
VII. Doors and Windows 12.99% 1 lot 699,768.89
VIII. Electrical Works 1.67% 1 lot 90,045.00
IX. Steel Truss 17.13% 1 lot 922,888.75
X. Roofing Works & Accessories 8.22% 1 lot 442,685.00
XI. Plumbing Works 10.27% 1 lot 553,108.06
XII. Painting Works 13.34% 1 lot 718,740.00
XIII. Ceiling Works 5.77% 1 lot 310,880.00
XIV. Tile Works & Concrete Topping 6.86% 1 lot 369,344.00
XV. Stair Railing Works 0.90% 1 lot 48,572.50
Total Direct Cost (Labor & Materials) 100.00% 5,387,661.77

Supervision,Consumables,Contingencies…etc (15%) 808,149.27

Profit (10%) 538,766.18
Value Added Tax (12%) 646,519.41
TOTAL COST 7,381,096.62
PROJECT
SCHOOL
LOCATION
SUBJECT

1ST MONTH 2ND MONTH 3RD MONTH

DURATION RELATIVE
ITEM DESCRIPTION (WEEK) CONTRACT %WEIGHT 1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK 1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK 1ST WEEK

I General Requirements 16 178,100.00 2.28% 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064

II. Site Works 2 154,673.00 1.98% 0.009888877971118 0.009888877971118

III. Forms and Scaffolds 12 213,925.50 2.74% 0.002279522136389 0.002279522136389 0.002279522136389 0.002279522136389 0.002279522136389 0.002279522136389 0.002279522136389 0.002279522136389 0.002279522136389

IV. Structural Concrete 5 511,722.40 6.54% 0.013086603010707 0.013086603010707 0.013086603010707 0.013086603010707 0.013086603010707

V. Structural Steel 4 191,643.22 2.45% 0.006126267638448 0.006126267638448 0.006126267638448 0.006126267638448

VI Masonry & Plastering Works 6 437,268.38 5.59% 0.009318785761894 0.009318785761894 0.009318785761894 0.009318785761894 0.009318785761894 0.009318785761894

VII Doors and Windows 10 958,683.39 12.26% 0.012258510546535 0.012258510546535 0.012258510546535 0.012258510546535 0.012258510546535
70.38%

VIII Electrical Works 15 123,361.65 1.58% 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646
63.21%

IX Steel Truss 7 1,264,357.59 16.17% 0.023095873034715 0.023095873034715 0.023095873034715 0.023095873034715 0.023095873034715 0.023095873034715 0.023095873034715
53.73%

X Roofing Works & Accessories 4 606,478.45 7.75% 0.019387324821277 0.019387324821277 0.019387324821277

45.32%

XI Plumbing Works 15 757,758.05 9.69% 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587
36.90%
XII Painting Works 14 984,673.80 12.59% 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671
29.10%

XIII Ceiling Works 6 506,001.28 6.47% 0.010783577636152

21.30%

XIV Tile Works & Concrete Topping 6 425,905.60 5.45% 0.009076629417364 0.009076629417364
14.12%

XV Stair Railing Works 6.94%

3 506,001.28 6.47%
TOTAL COST 7,820,553.58 100% 1.17%
0.00%
PROJECTED WEIGHT % PER WEEK 0% 1.97% 4.96% 7.18% 7.18% 7.80% 7.80% 8.43% 8.40% 9.48%
PROJECTED WEIGHT % PER MONTH 0% 21.30% 32.42% 31.43%
PROJECTED CUMULATIVE % PER WEEK 0% 1.97% 6.94% 14.12% 21.30% 29.10% 36.90% 45.32% 53.73% 63.21%
PROJECTED CUMULATIVE % PER MONTH 0% 21.30% 53.73% 85.16%
PROJECTED CASH FLOW 0 154,205.68 388,169.54 561,789.39 561,789.39 609,746.93 609,746.93 659,022.06 657,128.26 741,461.81
PROJECTED ACCUMULATED CASH FLOW 0 154,205.68 542,375.22 1,104,164.61 1,665,954.00 2,275,700.92 2,885,447.85 3,544,469.91 4,201,598.17 4,943,059.98
 3RD MONTH 4TH MONTH

2ND WEEK 3RD WEEK 4TH WEEK 1ST WEEK 2ND WEEK 3RD WEEK 4TH WEEK

0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064 0.001423332746064

0.002279522136389 0.002279522136389 0.002279522136389

100.00%
98.21%
96.41%
92.32%

85.16%

77.77%

0.012258510546535 0.012258510546535 0.012258510546535 0.012258510546535 0.012258510546535

70.38%

0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646 0.001051602027646

63.21%

0.019387324821277

0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587 0.006459543139587

0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671 0.008993460904671

0.010783577636152 0.010783577636152 0.010783577636152 0.010783577636152 0.010783577636152

0.009076629417364 0.009076629417364 0.009076629417364 0.009076629417364

0.021567155272304 0.021567155272304 0.021567155272304

7.17% 7.39% 7.39% 7.16% 4.10% 1.79% 1.79%

31.43% 14.84%
70.38% 77.77% 85.16% 92.32% 96.41% 98.21% 100.00%
85.16% 100.00%
560,839.30 577,886.78 577,886.78 560,059.65 320,408.29 140,206.41 140,206.41
5,503,899.27 6,081,786.05 6,659,672.82 7,219,732.47 7,540,140.77 7,680,347.17 7,820,553.58