STATEMENT OF WORK ACCOMPLISHED

Name of Project : COMPLETION OF COLLEGE OF ARTS AND SCIENCES ACADEMIC BUILDING Previous Accomplishment: 90.00%
Location : CSU Main Campus, Virac, Catanduanes Accomplishment this period: 10.00%
Project Descrition : Infrastructure Accomplishment to date: 100.00%
ABC : Php 29,900,000.00 Original Date of Completion: July 21, 2021
Contract Amount : Php 24,973,942.63 Revised Date of Completion: December 14, 2021
Contractor: IConst Architectural Design Construction & Development
Start of Project: December 09, 2020
Approved Time Suspension: 60 CD

CONTRACT EQUIVALENT AMOUNT (P) TOTAL ACCOMP

ITEM NO. ITEM DESCRIPTION UNIT PREV. ACCOMP. THIS PERIOD TO DATE (%)
QTY UNIT PRICE AMOUNT WT (%) THIS PERIOD TO DATE (%)
I General Requirements l.s. 1.00 206,064.00 206,064.00 0.83 0.73 0.0921 0.83 23,005.00 206,064.00 0.83
II Clearing/Grubbing l.s. 1.00 16,828.56 16,828.56 0.07 0.07 - 0.07 - 16,828.56 0.07
III Structural Excavation cu.m. 148.96 190.98 28,448.28 0.11 0.11 - 0.11 - 28,448.28 0.11
IV Soil Poisoning sq.m. 215.14 116.00 24,956.64 0.10 0.10 - 0.10 - 24,956.64 0.10
V Embankment (Incl. Backfilling & Gravel bedding) cu.m. 115.13 547.22 63,001.21 0.25 0.25 - 0.25 - 63,001.21 0.25
VI Forms and Falseworks l.s. 1.00 1,536,894.00 1,536,894.00 6.15 6.15 - 6.15 - 1,536,894.00 6.15
VII Reinforcing Steel Bars kgs. 98,996.35 53.93 5,339,184.24 21.38 21.38 - 21.38 - 5,339,184.24 21.38
VIII Structural Concrete (Incl. Lean Concrete) cu.m. 357.68 4,872.00 1,742,616.03 6.98 6.98 - 6.98 - 1,742,616.03 6.98
IX Masonry Works sq.m. 886.72 1,138.51 1,009,538.71 4.04 4.04 - 4.04 - 1,009,538.71 4.04
X Metal Works l.s. 1.00 576,034.74 576,034.74 2.31 2.06 0.2465 2.31 61,571.52 576,034.74 2.31
XI Electrical Works l.s. 1.00 1,202,040.00 1,202,040.00 4.81 3.06 1.7502 4.81 437,088.14 1,202,040.00 4.81
XII Solar Photovoltaic System kW 63.36 57,899.49 3,668,511.60 14.69 13.18 1.5094 14.69 376,945.96 3,668,511.60 14.69
XIII FDAS and Auxilliary Works l.s. 1.00 343,440.00 343,440.00 1.38 0.10 1.2752 1.38 318,466.06 343,440.00 1.38
XIV Plumbing/Sanitary Works l.s. 1.00 572,400.00 572,400.00 2.29 1.50 0.7920 2.29 197,790.86 572,400.00 2.29
XV Cistern Tank & Septic Tank cu.m. 47.92 8,782.88 420,875.42 1.69 0.85 0.8353 1.69 - 420,875.42 1.69
XVI Doors sq.m. 41.87 9,663.40 404,606.66 1.62 1.53 0.0901 1.62 22,505.34 404,606.66 1.62
XVII Windows sq.m. 160.13 8,705.43 1,394,000.06 5.58 5.24 0.3418 5.58 85,365.47 1,394,000.06 5.58
XVIII Ceiling Works sq.m. 808.00 817.72 660,721.32 2.65 2.57 0.0756 2.65 18,890.99 660,721.32 2.65
XIX Cement Plaster Finish & Cement Floor Topping sq.m. 2,263.44 159.30 360,559.34 1.44 1.14 0.3037 1.44 75,856.39 360,559.34 1.44
XX Cementitious WaterProofing Works sq.m. 523.45 116.02 60,731.64 0.24 0.15 0.0932 0.24 23,270.73 60,731.64 0.24
XXI Tile Works sq.m. 865.21 1,222.65 1,057,847.22 4.24 3.92 0.3158 4.24 78,868.67 1,057,847.22 4.24
XXII Painting Works sq.m. 3,699.41 423.09 1565170.56 6.27 6.12 0.1472 6.27 36,765.27 1,565,170.56 6.27
XXIII Phenolic Toilet Partition l.s. 1.00 204,633.00 204,633.00 0.82 - 0.8194 0.82 - 204,633.00 0.82
XXIV Special Item l.s. 1.00 601,306.20 601,306.20 2.41 1.12 1.2877 2.41 321,598.04 601,306.20 2.41
XXV Appliances l.s. 1.00 1,583,830.80 1,583,830.80 6.34 6.34 - 6.34 - 1,583,830.80 6.34
XXVI Safety and Health l.s. 1.00 188,319.60 188,319.60 0.75 0.75 - 0.75 - 188,319.60 0.75
XXVII Facilities for Engineer l.s. 1.00 127,645.20 127,645.20 0.51 0.51 - 0.51 , 127,645.20 0.51
XXVVIII Mobilization/Demobilization l.s. 1.00 13,737.60 13,737.60 0.06 0.03 0.0250 0.06 6,245.42 13,737.60 0.06
24,973,942.63 100.00 90.00 10.00 100.00 2,084,233.86 24,973,942.63 100.00

Conform: Prepared by: Checked & Verified by: Approved by:

Prof. JONATHAN B. CAPSA Ar./Enp. JOSE G. ONG Dr. PATRICK ALAIN T. AZANZA
Project Engineer/Contractor's Representative Member, PMC Chairman, PMC SUC President III
 0.825116 0.7330 0.0921
0.067384 0.0674 0.0000
0.113912 0.0800 0.0339
0.099931 0.0999 -
0.252268 0.2523 -
6.153990 6.1540 -
21.379020 21.3790 -
6.977737 6.9777 -
4.042368 3.9800 0.0624
2.306543 1.0500 1.2565
4.813177 3.0630 1.7502
14.689357 7.8100 6.8794
1.375193 - 1.3752
2.291989 1.5000 0.7920
1.685258 - 1.6853
1.620115 1.5300 0.0901
5.581818 5.2400 0.3418
2.645643 2.1500 0.4956
1.443742 1.1400 0.3037
0.243180 0.1500 0.0932
4.235804 3.9200 0.3158
6.267215 6.1200 0.1472
0.819386 - 0.8194
2.407734 - 2.4077
6.341933 5.4000 0.9419
0.754064 0.7424 0.0117
0.511114 0.5100 0.0011
0.055008 0.0300 0.0250
 CUMMULATIVE ACCOMPLISHMENT
As of April 15, 2021
STRUCTURAL CONCRETE L W D NO. VOL.
COLUMNS L W H No. Volume
C1 (SECOND FLOOR) 0.50 0.50 3.00 29.00 21.75
C2 0.50 0.50 3.00 4.00 3.00
C1 (THIRD FLOOR) 0.50 0.50 3.00 29.00 21.75
SHEAR WALL 4.55 0.35 3.50 2.00 11.15
SLAB (3RD FLR) 45.50 10.00 0.13 1.00 56.88
LEDGE 10.50 COLUMNS L W D NO. VOL.
ROOF DECK 45.50 10.00 0.13 1.00 56.88
STAIR COVER 9.00 5.00 0.13 1.00 5.63 R
E
STUDENT LOUNGE 7.00 5.00 0.13 1.00 4.38 M
A
I
STAIRS/COLUMN/SEPTIC 20.00 N
SUB-TOTAL 125.02 cu.m.
86.88 cu.m.
4,872.00 unit cost 80
423,254.77 total cost 389,759.79
1.69478556264797 357.68 1.560665841863
56.88
SUB-TOTAL 125.023 cu.m. 30
TOTAL 125.02 cu.m. 86.88
AMOUNT 609109.29 pesos 270.8
% WEIGHT 2.44 % 1,319,336.90
REINFORCING STEEL 5.2828538747059
L DIA No. No. of col Volume 1.6971461252942
C1 (2ND FLR) 3.50 20.00 18.00 29.00 4505.38
C2 (2ND FLR) 3.50 25.00 18.00 4.00 970.99 74728.85 kgs
TIES (COL. 2ND FLR) 2.50 12.00 36.00 33.00 2636.65 4,030,361.71
SLAB (3RD FLR) 16.138267660238
COLUMNS (3RD FLR) 16.14
SLAB (ROOF DECK)

SUB-TOTAL 8113.02 kgs

TOTAL 8113.02 kgs
AMOUNT 437,560.48 pesos
% WEIGHT 1.75 %
 GANTT CHART
Date started: December 9, 2020
Name of Project : COMPLETION OF COLLEGE OF ARTS AND SCIENCES ACADEMIC BUILDING
Contractor: Iconst Architectural Design Construction & Development
Location : CSU Main Campus, Virac, Catanduanes
ABC : Php 28,900,000.00
Contract Amount : Php 24,973,942.63
Contract Duration : 210 C.D. Original date of Completion : July 06, 2021
Start of Project: December 09, 2020 Revised date of Completion (due to Extension 1) : July 21, 2021
Approved Time Extensions: 15 CD (Time Extension #1) due to unworkable weather condition Revised date of Completion (due to Suspension1) : September 19, 2021
14 CD (Time Extension #2) due to unworkable weather condition Revised date of Completion (due to Extension 2) : October 3, 2021
45 CD (Time Extension #3) due to restrictions/delay caused by ECQ & MECQ in NCR Revised date of Completion (due to Extension 3) : November 17, 2021
15 CD (Time Extension #4) due to imposition of MECQ in Catanduanes Revised date of Completion (due to Extension 4) : December 2, 2021
Time Suspension: 60 CD (suspension issued by DOLE) Revised date of Completion (due to Extension 5) : December 14, 2021

Feb-21 Mar-21 Apr-21 May-21

December-20 Jan-21
ITEM Original Contract % Duration % WEIGHT
NO. CATEGORY Amount WEIGHT (day) (day) Week 1
Week 2 Week 3 Week 4 Week 5 Week 6 Week 7 Week 8 Week 9 Week 10 Week 11 Week 12 Week 13 Week 14 Week 15 Week 16 Week 17 Week 18 Week 19 Week 20 Week 21 Week 22 Week 23

9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15

1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49 50 51 52 53 54 55 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 99 100 101 102 103 104 105 106 107 108 109 110 111 112 113 114 115 116 117 118 119 120 121 122 123 124 125 126 127 128 129 130 131 132 133 134 135 136 137 138 139 140 141 142 143 144 145 146 147 148 149 150 151 152 153 154 155 156 157 158

5 12 19 26 33 40 47 54 61 68 75 82 89 96 103 110 117 124 131 138 145 152 159

I General Requirements 206,064.00 0.83 311 0.0027 ###################################################################################################################################################################################################### ################################################################################################

II Clearing/Grubbing 16,828.56 0.07 19 0.0035 #########################################################

III Structural Excavation 28,448.28 0.11 14 0.0081 ##########################################

IV Soil Poisoning 24,956.64 0.10 14 0.0071 ##########################################
V Embankment (Incl. Backfilling & Gravel Bedding) 63,001.21 0.25 21 0.0120 ###############################################################
VI Forms and Falseworks 1,536,894.00 6.15 71 0.0867 ############################################################################## ################################################################################################
VII Reinforcing Steel Bar 5,339,184.24 21.38 130 0.1645 ############################################################################## ################################################################################################
VIII Structural Concrete (Incl. Lean Concrete) 1,742,616.03 6.98 137 0.0509 ######################################################### RESUMPTION ORDER #1 ################################################################################################
IX Masonry Works 1,009,538.71 4.04 130 0.0311 EFFECTIVE
APRIL 14, 2021
X Metal Works 576,034.74 2.31 43 0.0536 (TOTAL CALENDAR DAYS SUSPENDED=60 CD)
SUSPENSION ORDER #1
XI Electrical Works 1,202,040.00 4.81 120 0.0401 ############### ################################################################################################
EFFECTIVE
XII Solar Photovoltaic System 3,668,511.60 14.69 14 1.0492 FEBRUARY 13, 2021

XIII FDAS and Auxilliary Works 343,440.00 1.38 88 0.0156

XIV Plumbing/Sanitary Works 572,400.00 2.29 106 0.0216 ############### ################################################################################################

XV CisternTank and Septic Tank 420,875.42 1.69 43 0.0392

XVI Doors 404,606.66 1.62 74 0.0219

XVII Windows 1,394,000.06 5.58 74 0.0754

XVIII Celing Works 660,721.32 2.65 14 0.1890

XIX Cement Plaster Finish and Cement Floor Toppings 360,559.34 1.44 57 0.0253 ACTUAL ACCOMPLISHMENT

XX Cementitious Waterproofing Works 60,731.64 0.24 36 0.0068

TARGET ACCOMPLISHMENT
XXI Tile Works 1,057,847.22 4.24 50 0.0847

XXII Painting Works 1,565,170.56 6.27 75 0.0836

XXIII Phenolic Toilet Partition 204,633.00 0.82 52 0.0158

XXIV Special Item 601,306.20 2.41 7 0.3440

XXV Appliances 1,583,830.80 6.34 2 3.1710

XIII Safety and Health 188,319.60 0.75 311 0.0024 ###################################################################################################################################################################################################### ################################################################################################
XIV Facilities for Engineer 127,645.20 0.51 12 0.0426 ####################################

XV Mobilization/Demobilization 13,737.60 0.06 70 0.0008 ###############

24,973,942.63 100.00
0.1040 0.0520

0.2080 0.0520
0.2600 0.0520
0.3194 0.0594
0.3787 0.0594

0.4974 0.0594

0.6161 0.0594
0.6755 0.0594
0.6923 0.0168
0.7090 0.0168

0.7425 0.0168

0.7761 0.0168
0.7928 0.0168
0.8099 0.0171
0.8270 0.0171

0.8612 0.0171
0.8783 0.0171
0.8954 0.0171
0.9124 0.0171

0.9609 0.0242

1.0094 0.0242
1.0336 0.0242
1.0578 0.0242
1.0820 0.0242

1.1305 0.0242

1.1790 0.0242
1.2032 0.0242
1.2274 0.0242
1.2516 0.0242

1.7641 0.2562

2.2765 0.2562
2.5327 0.2562

3.0451 0.2562

3.6594 0.3071
3.9665 0.3071
4.2737 0.3071
4.5808 0.3071

5.1951 0.3071

5.8094 0.3071
6.1165 0.3071
6.4236 0.3071
6.7308 0.3071

7.3451 0.3071

8.0828 0.3689
8.4517 0.3689

9.1894 0.3689

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.1894 0.0000
9.1894 0.0000
9.1894 0.0000
9.1894 0.0000

9.1894 0.0000

9.5583 0.3689
9.9272 0.3689
10.2960 0.3689
10.6649 0.3689

11.4027 0.3689
11.7715 0.3689
12.1404 0.3689
12.5093 0.3689

13.2470 0.3689

13.9848 0.3689
14.3536 0.3689
14.7225 0.3689
15.0914 0.3689

15.8291 0.3689

16.5669 0.3689
16.9357 0.3689
17.3046 0.3689
17.6735 0.3689

18.4112 0.3689

19.1490 0.3689
19.5179 0.3689

20.2556 0.3689

20.9933 0.3689
21.3622 0.3689
0.0520 0.0520

0.1560 0.0520

0.4381 0.0594

0.5568 0.0594

0.7258 0.0168

0.7593 0.0168

0.8441 0.0171

0.9367 0.0242

0.9851 0.0242

1.1063 0.0242

1.1547 0.0242

1.5079 0.2562

2.0203 0.2562

2.7889 0.2562

3.3522 0.3071

4.8879 0.3071

5.5022 0.3071

7.0379 0.3071

7.7139 0.3689

8.8206 0.3689

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

9.1894 0.0000

11.0338 0.3689

12.8781 0.3689

13.6159 0.3689

15.4603 0.3689

16.1980 0.3689

18.0424 0.3689

18.7801 0.3689

19.8867 0.3689

20.6245 0.3689
Original Work Schedule (%)

Original Work Schedule (%) 0.26 0.42 0.12 0.12 0.17 0.17 1.79 2.15 2.15 1.84 0.00 0.00 0.00 0.74 5.53 5.53

Original Cumulative Work Schedule (%)

TARGET

0.26 0.68 0.79 0.91 1.08 1.25 3.05 5.20 7.35 9.19 9.19 9.19 9.19 9.93 15.46 20.99
Original Mothly Work Schedule (MILLION PESOS) 64,936 103,760.64 29,300.94 29,877.20 42,355.52 42,355.52 447,896.10 536,934.87 536,934.87 460,609.91 0.00 0.00 0.00 184243.96 1381829.73 1381829.73
Original Cumulative Work Schedule (MILLION PESOS) 64,936 168,696.53 197,997.47 227,874.68 270,230.20 312,585.73 760,481.82 1,297,416.70 1,834,351.57 2,294,961.48 2294961.48 2294961.48 2294961.48 2479205.44 3861035.17 5242864.90

This Period 0.28% 0.45% 0.10% 0.06% 1.85% 0.95% 2.50% 1.60% 4.25% 4.34% 0.00 0.00 0.00 0.03 6.56 2.22
ACCOMPLISHMENT
0.28% 0.73% 0.83% 0.89% 2.74% 3.69% 6.19% 7.79% 12.04% 16.38% 16.38% 16.38% 16.38% 16.41% 22.97% 25.19%
ACTUAL

Cumulative

This Period 69,927.04 112,382.74 24,973.94 14,984.37 462,017.94 237,252.45 624,348.57 399,583.08 1,061,392.56 1,083,869.11 0.00 0.00 0.00 7492.18 1638290.64 554421.53
CASHFLOW
Cumulative 69,927.04 182,309.78 207,283.72 222,268.09 684,286.03 921,538.48 1,545,887.05 1,945,470.13 3,006,862.69 4,090,731.80 4090731.80 4090731.80 4090731.80 4098223.99 5736514.62 6290936.15
SLIPPAGE 0.02 0.05 0.03 - 0.04 1.64 2.42 3.12 2.57 4.66 7.16 7.16 7.16 7.16 6.45 7.47 4.15

Conform by: Prepared by: Checked & Verified by: Approved by:

LEGEND :

TARGET : Prof. JONATHAN B. CAPSA Ar./Enp. JOSE G. ONG Dr. PATRICK ALAIN T. AZANZA
ACTUAL : Project Engineer Member, PMC Chairman, PMC SUC President III
 0 0
5 0
12 1
19 1
26 1
33 3
40 4
47 6
54 8
61 12
68 16
82 16
97 16
### 16
### 16
### 23
### 25
### 30
### 34
### 39
### 41
### 46
### 51
### 55
### 65
### 65
### 67
### 80
### 90
 TE#5 = 12 CD
TE#1 = 15 CD TE#2 = 14 CD TE#3 = 45 CD TE#4 = 15 CD

UNWORKABLE WEATHER CONDITION UNWORKABLE WEATHER COND. RESTRICTIONS/DELAY CAUSED BY ECQ AND MECQ IN NCR MECQ IN CATANDUANES FROM NOVEMBER 1-15, ALERT LEVEL 4 from November 17-30,
2021 2021

May-21 Jun-21 Jul-21 Aug-21 Sep-21 Oct-21 Nov-21 Dec-21

Week 23 Week 24 Week 25 Week 27 Week 28 Week 29 Week 30 Week 31 Week 32 Week 33 Week 34 Week 35 Week 36 Week 37 Week 38 Week 39 Week 40 Week 41 Week 42 Week 43 Week 44 Week 45 Week 46 Week 47 Week 48 Week 49 Week 50 Week 51 Week 52
Week 26 Week 53 Week 54
16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 1 2 3 4 5 6 7 8 9 10 11 12 13 14

159 160 161 162 163 164 165 166 167 168 169 170 171 172 173 174 175 176 177 178 179 180 181 182 183 184 185 186 187 188 189 190 191 192 193 194 195 196 197 198 199 200 201 202 203 204 205 206 207 208 209 210 211 212 213 214 215 216 217 218 219 220 221 222 223 224 225 226 227 228 229 230 231 232 233 234 235 236 237 238 239 240 241 242 243 244 245 246 247 248 249 250 251 252 253 254 255 256 257 258 259 260 261 262 263 264 265 266 267 268 269 270 271 272 273 274 275 276 277 278 279 280 281 282 283 284 285 286 287 288 289 290 291 292 293 294 295 296 297 298 299 300 301 302 303 304 305 306 307 308 309 310 311 312 313 314 315 316 317 318 319 320 321 322 323 324 325 326 327 328 329 330 331 332 333 334 335 336 337 338 339 340 341 342 343 344 345 346 347 348 349 350 351 352 353 354 355 356 357 358 359 360 361 362 363 364 365 366 367 368 369 370 371

159 166 173 180 187 194 201 208 215 222 229 235 242 249 256 263 270 277 285 292 300 306 313 320 327 334 341 348 355 359 369 373

###############################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################

#######################################

########################################################################################################################################################################################################################

##################################################################################################################################################################################################################################################################

######################################################################################################################################################################################################################################################################################################################################################################################################

#################################################################################################################################

#########################################################################################################################################################################################################################################################

##########################################

########################################################################################################################################################################################################################################################################

###############################################################################################################################################################################################################

#################################################################################################################################

############################################################################################################################################################################################################################## ACTUAL ACCOMPLISHMENT OF

90.13%
############################################################################################################################################################################################################################## AS OF DECEMBER 14, 2021

##########################################

###########################################################################################################################################################################

############################################################################################################

######################################################################################################################################################

#################################################################################################################################################################################################################################

############################################################################################################################################################

#####################

######

###############################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################################

###################################################################################################################################################################################################
17.6735 0.3689
18.0424 0.3689
18.4112 0.3689
18.7801 0.3689

19.5179 0.3689

20.2556 0.3689
20.6245 0.3689
20.9933 0.3689
21.3622 0.3689

22.1000 0.3689

22.8377 0.3689
23.2066 0.3689

23.9443 0.3689

24.6821 0.3689
25.0509 0.3689
25.4198 0.3689
25.7887 0.3689

26.3531 0.2822

26.9175 0.2822
27.1997 0.2822
27.4819 0.2822
27.7641 0.2822

28.3285 0.2822

28.8928 0.2822
29.1750 0.2822

29.7931 0.3358

30.4647 0.3358
30.8006 0.3358
31.1364 0.3358
31.4723 0.3358

32.1439 0.3358

32.8156 0.3358
33.1514 0.3358
33.4873 0.3358
33.8231 0.3358

34.5559 0.3969

35.3497 0.3969
35.7466 0.3969
36.1436 0.3969
36.5716 0.4280

37.4276 0.4280
37.8556 0.4280
38.2837 0.4280
38.7117 0.4280

39.5677 0.4280

40.5245 0.5288
41.0533 0.5288
41.5821 0.5288
42.1108 0.5288

43.3378 0.6135

44.5648 0.6135
45.1783 0.6135
45.7918 0.6135
46.4053 0.6135

47.6323 0.6135

48.8592 0.6135
49.3975 0.5382

50.4739 0.5382

51.2215 0.3738
51.5953 0.3738
51.9690 0.3738
52.3428 0.3738

53.0904 0.3738

53.8379 0.3738
54.2117 0.3738
54.5855 0.3738
54.8799 0.2945

55.4689 0.2945

55.9560 0.2435
56.1995 0.2435
56.4588 0.2593
56.7181 0.2593

57.2680 0.2749
57.5429 0.2749
57.8178 0.2749
58.0927 0.2749

58.6426 0.2749

59.1924 0.2749
59.4741 0.2817
59.7558 0.2817
60.0375 0.2817

60.6008 0.2817

61.1642 0.2817
61.4459 0.2817
61.6429 0.1970
61.8398 0.1970

62.2084 0.1716

62.5517 0.1716
62.7014 0.1497

63.0009 0.1497

63.3004 0.1497
63.4501 0.1497
63.5999 0.1497
63.7496 0.1497

64.0491 0.1497

64.3486 0.1497
64.6873 0.3387
65.0260 0.3387
65.2893 0.2633

65.8159 0.2633

66.3425 0.2633
66.6058 0.2633

67.1323 0.2633

67.6454 0.2565
67.9855 0.3401
68.3256 0.3401
68.4767 0.1511

68.7474 0.1354

69.0182 0.1354
69.1535 0.1354
69.2889 0.1354
69.4242 0.1354

69.6965 0.1361

69.9688 0.1361
70.1050 0.1361
70.2411 0.1361
70.3773 0.1361

70.6496 0.1361
70.7857 0.1361
70.9219 0.1361
71.0580 0.1361

71.3303 0.1361

71.6026 0.1361
71.7388 0.1361
71.8749 0.1361
72.3550 0.4801

73.3153 0.4801

74.2755 0.4801
74.7556 0.4801
75.2357 0.4801
75.3718 0.1361

75.6130 0.1051

76.8724 1.1543
78.0267 1.1543

80.3040 1.1387

82.5814 1.1387
83.7200 1.1387
84.8587 1.1387
85.9974 1.1387

88.2747 1.1387

90.5520 1.1387
91.6907 1.1387
91.7801 0.0894
91.8695 0.0894

92.0484 0.0894

92.2272 0.0894
92.3167 0.0894
92.4061 0.0894
92.4955 0.0894

92.6744 0.0894
92.7638 0.0894
92.8532 0.0894
92.9427 0.0894

93.1215 0.0894

93.3004 0.0894
93.3898 0.0894
93.4792 0.0894
96.7396 3.2604
19.1490 0.3689

19.8867 0.3689

21.7311 0.3689

22.4688 0.3689

23.5754 0.3689

24.3132 0.3689

26.0709 0.2822

26.6353 0.2822

28.0463 0.2822

28.6106 0.2822

29.4572 0.2822

30.1289 0.3358

31.8081 0.3358

32.4798 0.3358

34.1590 0.3358

34.9528 0.3969

36.9996 0.4280

39.1397 0.4280

39.9957 0.4280

42.7243 0.6135

43.9513 0.6135

47.0188 0.6135

48.2458 0.6135

49.9357 0.5382

50.8477 0.3738

52.7166 0.3738

53.4641 0.3738

55.1744 0.2945

55.7124 0.2435

56.9930 0.2749

58.3677 0.2749

58.9175 0.2749

60.3192 0.2817

60.8825 0.2817

62.0368 0.1970

62.3801 0.1716

62.8512 0.1497

63.1507 0.1497

63.8994 0.1497

64.1989 0.1497

65.5526 0.2633

66.0792 0.2633

66.8690 0.2633

67.3889 0.2565

68.6121 0.1354

68.8828 0.1354

69.5604 0.1361

69.8327 0.1361

70.5134 0.1361

71.1942 0.1361

71.4665 0.1361

72.8351 0.4801

73.7954 0.4801

75.5080 0.1361

75.7181 0.1051

79.1654 1.1387

81.4427 1.1387

87.1360 1.1387

89.4134 1.1387

91.9590 0.0894

92.1378 0.0894

92.5849 0.0894

93.0321 0.0894

93.2109 0.0894

100.00003.2604
5.64 4.50 5.44 7.38 8.39 4.65 4.45 2.45 3.75 2.46 3.21 10.40 8.69 7.59

26.64 31.14 36.57 43.95 52.34 56.9930 61.4459 63.8994 67.65 70.10 73.32 83.72 92.41 100.00

1409012.53 1124114.60 1357374.59 1843008.19 2095689.83 1161343.30 1112052.9952 612731.7944 935529.2351 614257.7410 801730.1188 2598480.3104 2169255.4005 1896497.0938

6651877.43 7775992.02 9133366.62 10976374.81 13072064.64 14233407.94 15345460.9360 15958192.7304 16893721.9655 17507979.7066 18309709.8254 20908190.1358 23077445.5362 24973942.6300

5.07 3.37 5.86 1.73 5.20 4.49 4.16 1.95 8.04 2.09 12.93 10.05
30.26% 33.63% 39.49% 41.22% 46.42% 50.91% 55.07% 57.02% 65.06% 67.15% 80.08% 90.13%

1266178.89 841621.87 1463473.04 432049.21 1298645.02 1121330.02 1038916.0134 486991.8813 2007904.9875 521651.8349 3229117.2800 2510128.80

7557115.04 8398736.91 9862209.94 10294259.15 11592904.17 12714234.19 13753150.2063 14240142.0876 16248047.0751 16769698.9100 19998816.1900 22508944.99

3.57 2.43 2.85 -2.81 -6.01 -6.18 -6.48 -6.98 -2.7 -2.94 -13.47 -9.87