Duration

Cost
Cumulative Cost
% Complete
Cumulative % Complete

$1,274.75 $1,274.75 $116.67

$1,274.75 $2,549.50 $2,666.17 $2,666.17 $2,666.17 $2,666.17
6%
6%
1%
6%
12%
13%
13%
13%
13%

$116.67 $116.67 $1,350.00 $1,350.00

$843.75 $1,350.00 $1,068.75 $453.42
$2,782.83 $2,899.50 $4,249.50 $5,599.50 $5,599.50 $6,443.25 $7,793.25 $8,862.00 $9,315.42
1%
1%
2%
2%
1%
2%
2%
2%
14%
16%
18%
20%
20%
22%
24%
26%
28%

$185.47 $185.47
$79.88
$41.30
$36.60
$22.50
$22.50
$9,500.88 $9,686.35 $9,686.35 $9,766.23 $9,807.53 $9,844.13 $9,866.63 $9,866.63 $9,889.13
2%
2%
1%
2%
2%
1%
1%
30%
33%
33%
34%
37%
39%
40%
40%
41%

$14.06
$22.50
$877.81 $1,000.00 $1,000.00 $1,000.00
$625.00
$9,889.13 $9,903.19 $9,925.69 $10,803.50 $11,803.50$12,803.50$13,803.50$13,803.50$14,428.50
1%
1%
2%
2%
2%
2%
1%
41%
42%
43%
45%
48%
50%
53%
53%
54%

$1,000.00 $1,000.00 $1,000.00 $1,000.00 $1,000.00

$502.19 $17.50
$17.50
$15,428.50$16,428.50$17,428.50$18,428.50 $19,428.50$19,428.50$19,930.69$19,948.19$19,965.69
2%
2%
2%
1%
1%
1%
1%
1%
57%
59%
61%
62%
63%
63%
64%
65%
66%

$17.50
$17.50
$17.50
$10.94
$17.50
$17.50
$3,261.52 $4,342.86
$19,983.19$20,000.69$20,018.19$20,018.19 $20,029.13$20,046.63$20,064.13$23,325.64$27,668.50
1%
1%
1%
1%
1%
1%
2%
2%
68%
69%
70%
70%
71%
72%
73%
75%
78%

$4,342.86
$2,714.29 $4,342.86 $3,517.86 $2,142.86 $1,340.98 $4.50
$32,011.36$32,011.36$34,725.64$39,068.50 $42,586.36$44,729.21$46,070.19$46,074.69$46,074.69
2%
1%
2%
2%
1%
1%
1%
80%
80%
82%
84%
86%
87%
88%
90%
90%

$2.81
$4.50
$4.50
$4.50
$4.50
$4.50
$2.81
$4.50
$46,077.50$46,082.00$46,086.50$46,091.00 $46,095.50$46,100.00$46,100.00$46,102.81$46,107.31
1%
1%
1%
1%
1%
1%
1%
1%
90%
92%
93%
94%
95%
96%
96%
97%
98%

$4.50
$1.69
$46,111.81$46,113.50
1%
0%
100%
100%