Model 3 Ramp Estimate

	A	B	C	E
1	Week	Prod/wk	Running total	2017 total
2	2017	2645	2645	2,645
3	1-Jan	400	3045
4	2-Jan	400	3445
5	3-Jan	400	3845
6	4-Jan	400	4245
7	5-Jan	466	4711
8	1-Feb	500	5211
9	2-Feb	500	5711
10	3-Feb	500	6211
11	4-Feb	500	6711
12	1-Mar	1000	7711
13	2-Mar	1200	8911
14	3-Mar	1500	10411	Q1 total
15	4-Mar	2000	12411	9,766
16	1-Apr	1500	13911
17	2-Apr	0	13911	Total through Q1
18	3-Apr	1750	15661	12,411
19	4-Apr	1900	17561
20	1-May	2000	19561
21	2-May	2000	21561
22	3-May	2100	23661
23	4-May	2100	25761
24	5-May	2200	27961
25	1-Jun	2200	30161
26	2-Jun	2500	32661
27	3-Jun	3328	35989	Q2 total
28	4-Jun	5000	40989	28,578
29	1-Jul	3500	44489
30	2-Jul	4000	48489	Total through Q2
31	3-Jul	4200	52689	40,989
32	4-Jul	4250	56939
33	5-Jul	4350	61289
34	1-Aug	4500	65789
35	2-Aug	4600	70389
36	3-Aug	4800	75189
37	4-Aug	4900	80089
38	1-Sep	5000	85089
39	2-Sep	5000	90089
40	3-Sep	5000	95089	Q3 total
41	4-Sep	6000	101089	60,100
42	1-Oct	5000	106089	Total through Q3
43	2-Oct	5200	111289	101,089
44	3-Oct	5500	116789
45	4-Oct	5600	122389
46	5-Oct	5800	128189
47	1-Nov	6000	134189
48	2-Nov	6200	140389
49	3-Nov	6300	146689
50	4-Nov	6500	153189
51	1-Dec	6600	159789
52	2-Dec	6700	166489	Q4 total
53	3-Dec	6750	173239	72,150
54				Total through Q4
55				173,239
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100