HomeMy WebLinkAbout977213THIS CONTRACT, made and entered into this 28 day of October 2010, by and between the TOWN
of Alpine, Wyoming, acting by and through its TOWN Council, hereinafter the "TOWN" and Ken
Harris hereinafter referred to as the "OWNER."
Recitals
WHEREAS, the OWNER owns and desires or is required to connect the following property to the
TOWN sanitary sewer system; W 1- TIA
=DOz V
1
Legal Description: Lot #28 Forest Meadow Subdivision m r
535 Forest Circle Drive, Alpine, WY 83128 D w zn w
0
WHEREAS, Wyoming Statute 15 -1 -103, grants the TOWN the power to divide the TOWN into suitable 7, m
districts for establishing a system of sanitary sewers and to provide and regulate the construction n !II m
repair and use of sewers, provide penalties for violations of regulation and assess against the n n N
concerned any penalty or costs and expenses in compliance with regulations.; and o o N
property Yp Y P p g
z w o
WHEREAS, TOWN ordinance 199 Ordinance No. 2010 -01, (the "ORDINANCE established rates, fees, z Ni
rules, regulations and timetables for connections to the sanitary sewer system "sewer" and for the N
safe, economical and efficient operation and maintenance of the above facilities; and m 3
WHEREAS, in accordance with the ORDINANCE, the TOWN is authorized to amortize connection fees m
to the sewer pursuant to a contract and to set the terms thereof in its discretion including but not
limited to, term and interest rate; and
0
7
WHEREAS, the TOWN desires to furnish sanitary sewer services to the above referenced property;
and
WHEREAS, the OWNER is required to pay the connection fees at a time determined by the
ORDINANCE
NOW, THEREFORE, in consideration of the mutual promises and covenants herein contained, the
parties agree as follows:
1. The TOWN agrees to accept a payment plan for the amortization of connection fees to the
sewer as set forth below.
2. OWNER promises to pay to the order of the TOWN the principal sum of three thousand
dollars ($3,000) plus interest per Equivalent Residential Unit "ERU as defined in the ORDINANCE
for the connection fees, pursuant to the amortization schedule, attached hereto and incorporated
herein as Exhibit 2. OWNER agrees to pay the principal balance, together with interest thereon at the
rate of two and one half percent (2.5 per annum as provided herein. The principal and interest of
this note shall be paid in amortized monthly installments over a term of twenty (20) years with the
first monthly payment being due and payable 30 days after the substantial completion date of Phase
II, and with subsequent payments being due and payable on the fifteenth 15 th day of each and
every month thereafter until said principal sum and interest thereon is paid in full.
3. The OWNER shall have the right and privilege of paying the entire unpaid balance and
principal at anytime with no prepayment penalty.
4. The OWNER must physically connect to the sewer on or before the dates indicated in the
ORDINANCE for that type of property.
Town Initials
Page 1 of 3
CONTRACT
Owner Initials
co
Page 2 of 3
5. Failure to make payments in accordance with the amortization schedule attached hereto
shall result in the water service to the property being disconnected after notice and an opportunity
to cure in accordance with the billing provisions of the ORDINANCE and by signing its name below,
the OWNER expressly agrees to this remedy.
6. OWNER agrees that this Contract shall be recorded in the real estate records of the Lincoln
County, Wyoming Clerk and Recorder and shall constitute a lien upon the above described property
in favor of the TOWN until the terms and conditions contained herein have been fully executed and
the connection fees and interest accrued have been paid in full. Upon full payment of the
connection fees in accordance with this Contract, OWNER shall request of the Town a signed
satisfaction of Contract and Lien Release and OWNER may then record such satisfaction of Contract
and Lien Release in the real estate records of the Lincoln County, Wyoming Clerk and Recorder.
7. The balance of the amortized connection fee must be paid off upon conveyance, sale,
transfer or exchange of the subject property.
8. In addition to all rights and remedies as provided by law and equity, the TOWN reserves the
right to terminate water service to the above described property in the event OWNER breaches any
term or condition contained herein.
9. Any notice, correspondence or billing required to be given by the terms of this agreement
must be delivered by hand, or delivered by mail, postage prepaid, to the address of the respective
party or parties below:
TOWN:
TOWN of Alpine
PO Box 3070
eTh Alpine, WY 83128
307.654.7754
OWNER:
Ken Harris
PO Box 3063
Alpine, WY 83128
(307) 654 -2328
10. Severability, in the event any portion of this Contract shall be deemed unenforceable for any
reason, such determination shall not affect the enforceability of the remainder of the provisions of
this Contract, which shall remain in full force and effect.
11. Waiver, the failure of one of the parties to insist upon strict performance of any provision of
this Contract or to exercise any right, power or remedy upon a breach thereof shall not constitute a
waiver of that or any other provision of this Contract or limit that party's right thereafter to enforce
any provision or exercise any right.
12. Counterpart signatures, this Contract may be executed in one or more counterparts and shall
become a binding contract when one counterpart has been signed by each of the parties.
13. Governing Law, this Contract shall be construed and enforced according to the laws of the
State of Wyoming.
14. Successors and assigns, this contract shall be binding and inure to the benefit of the parties
and their heirs, successors and assigns.
15. Sovereign Immunity, the TOWN does not waive sovereign or governmental immunity by
entering into this Agreement, and specifically retains all immunities and defenses available to it as
sovereign or governmental entity pursuant to Wyo. Stat. 1 -39 -101, et seq., and all other state law.
Designations of venue, choice of law, enforcement actions, and similar provisions should not be
Town Initiallft Owner Initials
Th
construed as a waiver of sovereign or governmental immunity. The parties agree that any ambiguity
in this Agreement shall not be strictly construed, either against or for either party, except that any
ambiguity as to sovereign or governmental immunity shall be construed in favor of sovereign or
governmental immunity.
OWNER:
CHRISTINE WAGNER NOTARY PUBLIC
County Lincoln of ;:.Is: State o f WY
MY COMMISSION EXPIR
EXECUTED the day and
COUNTY OF LINCOLN
STATE OF WYOMING
T foregoi s. u
day o
Its: Mayor
COUNTY OF LINCOLN
STATE OF WYOMING
Coal; 6'
Lincoln.
Town Initials
Ken Harris
ss
nt was acknowledged
010.
My commission expi
TOWN OF ALPINE
..tettUAL/9
By: Victoria DeCora
ove set forth.
ATTEST: Terra Miller, Clerk /Treasurer
)ss
My commission eARil a x -15' 11
Page 3 of 3
TERRA
The foregoing instrument was acknowledged before me by Victoria DeCora, personally known to me,
who being duly sworn, did state that she is the Mayor of the TOWN of Alpine, Wyoming and that this
instrument was signed for and on behalf of said municipal corporation, and said Mayor
acknowledged said instrument as the free act and deed of said municipal corporation this
day of (7c., 2010.
Site of
Wyoming
Notary Public
Notary Public
Owner Initials
TOWN OF ALPINE
RESOLUTION NO. 2011 -332
April 5, 2011
This resolution is adopted pursuant to W.S. 15- 1- 103(a)(xli) at a regular meeting of the
Alpine Town Council held pursuant to notice on April 5, 2011.
The mayor explained that under Ordinances 199, 200, and 205 the Town has been billing
property owners in Phase II for sewer user and amortization fees since January 2011. However,
the sewer system is still not completed for these property owners to connect to the system. In
addition, the Mayor and Council with citizen participation intend to conduct a comprehensive review
of all of the Town's sewer ordinances, contracts, and the financial obligations associated with the
sewer plant and system. Therefore, the Mayor recommended that collection of sewer user and
amortization fees be suspended in Phase I I pending completion of the sewer system or July 1
2011.
Upon motion duly made and seconded, it was resolved that the collection of sewer user and
amortization fees be suspended retroactively to January 1 2011 for Phase II that those property
owners who have paid such fees receive a credit on their unified water and sewer account for the
sewer and amortization fees previously paid. However, the Town may at any time by resolution
terminate this suspension of collection of sewer user and amortization fees.
Dated April 5, 2011.
Pmt
�t Da a
.Pa men. t..
�B� "irinin •�i3alarice:
e
:::��nte'res
i 1..
pr�nc a....
f3alance;::•
c umu qv
u 'tiv
A c m la
1
7/1/2011
3,000.00
6.25
9.65
2,990.35
6.25
9.65
2
8/1/2011
2,990.35
6.23
9.67
2,980.69
12.48
19.31
3
9/1/2011
2,980.69
6.21
9.69
2,971.00
18.69
29.00
4
10/1/2011
2,971.00
6.19
9.71
2,961.29
24.88
38.71
5
11/1/2011
2,961.29
6.17
9.73
2,951.56
31.05
48.44
6
12/1/2011
2,951.56
6.15
9.75
2,941.82
37.20
58.18
7
1/1/2012
2,941.82
6.13
9.77
2,932.05
43.33
67.95
8
2/1/2012
2,932.05
6.11
9.79
2,922.26
49.43
77.74
9
3/1/2012
2,922.26
6.09
9.81
2,912.45
55.52
87.55
10
4/1/2012
2,912.45
6.07
9.83
2,902.62
61.59
97.38
11
5/1/2012
2,902.62
6.05
9.85
2,892.77
67.64
107.23
12
6/1/2012
2,892.77
6.03
9.87
2,882.90
73.66
117.10
13
7/1/2012
2,882.90
6.01
9.89
2,873.01
79.67
126.99
14
8/1/2012
2,873.01
5.99
9.91
2,863.10
85.66
136.90
15
9/1/2012
2,863.10
5.96
9.93
2,853.16
91.62
146.84
16
10/1/2012
2,853.16
5.94
9.95
2,843.21
97.56
156.79
17
11/1/2012
2,843.21
5.92
9.97
2,833.24
103.49
166.76
18
12/1/2012
2,833.24
5.90
9.99
2,823.24
109.39
176.76
19
1/1/2013
2,823.24
5.88
10.02
2,813.23
115.27
186.77
20
2/1/2013
2,813.23
5.86
10.04
2,803.19
121.13
196.81
21
3/1/2013
2,803.19
5.84
10.06
2,793.13
126.97
206,87
22
4/1/2013
2,793.13
5.82
10.08
2,783.06
132.79
216.94
23
5/1/2013
2,783.06
5.80
10.10
2,772.96
138.59
227.04
24
6/1/2013
2,772.96
5.78
10.12
2,762.84
144.37
237.16
25
7/1/2013
2,762.84
5.76
10.14
2,752.70
150.12
247.30
26
8/1/2013
2,752.70
5.73
10.16
2,742.53
155.86
257.47
27
9/1/2013
2,742.53
5.71
10.18
2,732.35
161.57
267.65
28
10/1/2013
2,732.35
5.69
10.20
2,722.15
167.26
277.85
29
11/1/2013
2,722.15
5.67
10.23
2,711.92
172.94
288.08
30
12/1/2013
2,711.92
5.65
10.25
2,701.67
178.58
298.33
31
1/1/2014
2,701.67
5.63
10.27
2,691.40
184.21
308.60
32
2/1/2014
2,691.40
5.61
10.29
2,681.11
189.82
318.89
33
3/1/2014
2,681.11
5.59
10.31
2,670.80
195.41
329.20
34
4/1/2014
2,670.80
5.56
10.33
2,660.47
200.97
339.53
35
5/1/2014
2,660.47
5.54
10.35
2,650.11
206.51
349.89
36
6/1/2014
2,650.11
5.52
10.38
2,639.74
212.03
360.26
37
7/1/2014
2,639.74
5.50
10.40
2,629.34
217.53
370.66
38
8/1/2014
2,629.34
5.48
10.42
2,618.92
223.01
381.08
39
9/1/2014
2,618.92
5.46
10.44
2,608.48
228.47
391.52
40
10/1/2014
2,608.48
5.43
10.46
2,598.02
233.90
401.98
41
11/1/2014
2,598.02
5.41
10.48
2,587.53
239.31
412.47
42
12/1/2014
2,587.53
5.39
10.51
2,577.03
244.70
422.97
43
1/1/2015
2,577.03
5.37
10.53
2,566.50
250.07
433.50
44
2/1/2015
2,566.50
5.35
10.55
2,555.95
255.42
444.05
45
3/1/2015
2,555.95
5.32
10.57
2,545.38
260.75
454.62
46
4/1/2015
2,545.38
5.30
10.59
2,534.78
266.05
465.22
47
5/1/2015
2,534.78
5.28
10.62
2,524.17
271.33
475.83
48
6/1/2015
2,524.17
5.26
10.64
2,513.53
276.59
486.47
49
7/1/2015
2,513.53
5.24
10.66
2,502.87
281.82
497.13
50
8/1/2015
2,502.87
5.21
10.68
2,492.18
287.04
507.82
51
9/1/2015
2,492.18
5.19
10.71
2,481.48
292.23
518.52
52
10/1/2015
2,481.48
5.17
10.73
2,470.75
297.40
529.25
53
11/1/2015
2,470.75
5.15
10.75
2,460.00
302.55
540.00
54
12/1/2015
2,460.00
5.13
10.77
2,449.23
307.67
550.77
55
1/1/2016
2,449.23
5.10
10.79
2,438.44
312.78
561.56
56
2/1/2016
2,438.44
5.08
10.82
2,427.62
317.86
572.38
Loan Analysis
1003.728
83.644 401039.5224
Amount Financed
$3,000.00
Annual interest
2.50
Duration of loan (in years)
20
Start date of loan
7/1/2011
Monthly payments
#VALUE!
:;:::15:90:
::;:240
Total number of payments
Yearly principal interest
:$19x,77"
Principal amount
3;000:00:
:;$81530'
Finance charges
Total cost
#VALUE!
$3 ;815.80
Loan Analysis
1003.728
83.644 401039.5224
57
3/1/2016
2,427.62
5.06
10.84
2,416.78
322.91
583.22
58
4/1/2016
2,416.78
5.03
10.86
2,405.92
327.95
594.08
59
5/1/2016
2,405.92
5.01
10.88
2,395.03
332.96
604.97
60
6/1/2016
2,395.03
4.99
10.91
2,384.12
337.95
615.88
61
7/1/2016
2,384.12
4.97
10.93
2,373.19
342.92
626.81
62
8/1/2016
2,373.19
4.94
10.95
2,362.24
347.86
637.76
63
9/1/2016
2,362.24
4.92
10.98
2,351.27
352.78
648.73
64
10/1/2016
2,351.27
4.90
11.00
2,340.27
357.68
659.73
65
11/1/2016
2,340.27
4.88
11.02
2,329.25
362.56
670.75
66
12/1/2016
2,329.25
4.85
11.04
2,318.20
367.41
681.80
67
1/1/2017
2,318.20
4.83
11.07
2,307.13
372.24
692.87
68
2/1/2017
2,307.13
4.81
11.09
2,296.04
377.05
703.96
69
3/1/2017
2,296.04
4.78
11.11
2,284.93
381.83
715.07
70
4/1/2017
2,284.93
4.76
11.14
2,273.79
386.59
726.21
71
5/1/2017
2,273.79
4.74
11.16
2,262.63
391.33
737.37
72
6/1/2017
2,262.63
4.71
11.18
2,251.45
396.04
748.55
73
7/1/2017
2,251.45
4.69
11.21
2,240.24
400.73
759.76
74
8/1/2017
2,240.24
4.67
11.23
2,229.01
405.40
770.99
75
9/1/2017
2,229.01
4.64
11.25
2,217.76
410.04
782.24
76
10/1/2017
2,217.76
4.62
11.28
2,206.48
414.66
793.52
77
11/1/2017
2,206.48
4.60
11.30
2,195.18
419.26
804.82
78
12/1/2017
2,195.18
4.57
11.32
2,183.86
423.83
816.14
79
1/1/2018
2,183.86
4.55
11.35
2,172.51
428.38
827.49
80
2/1/2018
2,172.51
4.53
11.37
2,161.14
432.91
838.86
81
3/1/2018
2,161.14
4.50
11.39
2,149.75
437.41
850.25
82
4/1/2018
2,149.75
4.48
11.42
2,138.33
441.89
861.67
83
5/1/2018
2,138.33
4.45
11.44
2,126.89
446.34
873.11
84
6/1/2018
2,126.89
4.43
11.47
2,115.42
450.77
884.58
85
7/1/2018
2,115.42
4.41
11.49
2,103.93
455.18
896.07
86
8/1/2018
2,103.93
4.38.
11.51
2,092.42
459.56
907.58
87
9/1/2018
2,092.42
4.36
11.54
2,080.88
463.92
919.12
88
10/1/2018
2,080.88
4.34
11.56
2,069.32
468.26
930.68
89
11/1/2018
2,069.32
4.31
11.59
2,057.73
472.57
942.27
90
12/1/2018
2,057.73
4.29
11.61
2,046.12
476.86
953.88
91
1/1/2019
2,046.12
4.26
11.63
2,034.48
481.12
965.52
92
2/1/2019
2,034.48
4.24
11.66
2,022.83
485.36
977.17
93
3/1/2019
2,022.83
4.21
11.68
2,011.14
489.57
988.86
94
4/1/2019
2,011.14
4.19
11.71
1,999.44
493.76
1,000.56
95
5/1/2019
1,999.44
4.17
11.73
1,987.70
497.93
1,012.30
1,024.05
96
6/1/2019
1,987.70
4.14
11.76
1,975.95
502.07
97
7/1/2019
1,975.95
4.12
11.78
1,964.17
506.19
1,035.83
1,047.64
1,059.47
1,071.32
1,083.20
1,095.10
98
8/1/2019
1,964.17
4.09
11.81
1,952.36
510.28
99
9/1/2019
1,952.36
4.07
11.83
1,940.53
514.34
100
10/1/2019
1,940.53
4.04
11.85
1,928.68
518.39 k
101
11/1/2019
1,928.68
4.02
11.88
1,916.80
522.41
102
12/1/2019
1,916.80
3.99
11.90
1,904.90
526.40
103
1/1/2020
1,904.90
3.97
11.93
1,892.97
530.37
1,107.03
104
2/1/2020
1,892.97
3.94
11.95
1,881.01
534.31
1,118.99
1,130.96
1,142.97
105
3/1/2020
1,881.01
3.92
11.98
1,869.04
538.23
106
4/1/2020
1,869.04
3.89
12.00
1,857.03
542.12
107
5/1/2020
1,857.03
3.87
12.03
1,845.00
545.99
1,155.00
108
6/1/2020
1,845.00
3.84
12.05
1,832.95
549.84
1,167.05
1,179.13
1,191.23
109
7/1/2020
1,832.95
3.82
12.08
1,820.87
553.66
110
8/1/2020
1,820.87
3.79
12.10
1,808.77
557.45
111
9/1/2020
1,808.77
3.77
12.13
1,796.64
561.22
1,203.36
112
10/1/2020
1,796.64
3.74
12.15
1,784.49
564.96
1,215.51
113
11/1/2020
1,784.49
3.72
12.18
1,772.31
568.68
1,227.69
114
12/1/2020
1,772.31
3.69
12.20
1,760.10
572.37
1,239.90
1,252.13
1,264.38
1,276.67
1,288.97
115
1/1/2021
1,760.10
3.67
12.23
1,747.87
576.04
116
2/1/2021
1,747.87
3.64
12.26
1,735.62
579.68
117
3/1/2021
1,735.62
3.62
12.28
1,723.33
583.29
118
4/1/2021
1,723.33
3.59
12.31
1,711.03
586.88
119
5/1/2021
1,711.03
3.56
12.33
1,698.70
590.45
1,301.30
120
6/1/2021
1,698.70
3.54
12.36
1,686.34
593.99
1,313.66
121
7/1/2021
1,686.34
3.51
12.38
1,673.95
597.50
1,326.05
122
8/1/2021
1,673.95
3.49
12.41
1,661.54
600.99
1,338.46
1,350.89
123
9/1/2021
1,661.54
3.46
12.44
1,649.11
604.45
124
10/1/2021
1,649.11
3.44
12.46
1,636.65
607.89
1,363.35
1,375.84
1,388.35
1,400.89
1,413.46
125
11/1/2021
1,636.65
3.41
12.49
1,624.16
611.30
126
12/1/2021
1,624.16
3.38
12.51
1,611.65
614.68
127
1/1/2022
1,611.65
3.36
12.54
1,599.11
618.04
128
2/1/2022
1,599.11
3.33
12.57
1,586.54
621.37
129
3/1/2022
1,586.54
3.31
12.59
1,573.95
624.67
1,426.05
130
4/1/2022
1,573.95
3.28
12.62
1,561.33
627.95
1,438.67
1,451.31
1,463.98
131
5/1/2022
1,561.33
3.25
12.64
1,548.69
631.21
132
6/1/2022
1,548.69
3.23
12.67
1,536.02
634.43
133
7/1/2022
1,536.02
3.20
12.70
1,523.32
637.63
1,476.68
1
134
8/1/2022
1,523.32
3.17
12.72
1,510.60
640.81
1,489.40
135
9/1/2022
1,510.60
3.15
12.75
1,497.85
643.95
1,502.15
136
10/1/2022
1,497.85
3.12
12.78
1,485.07
647.07
1,514.93
137
11/1/2022
1,485.07
3.09
12.80
1,472.27
650.17
1,527.73
138
12/1/2022
1,472.27
3.07
12.83
1,459.44
653.23
1,540.56
139
1/1/2023
1,459.44
3.04
12.86
1,446.58
656.27
1,553.42
140
2/1/2023
1,446.58
3.01
12.88
1,433.70
659.29
1,566.30
141
3/1/2023
1,433.70
2.99
12.91
1,420.79
662.28
1,579.21
142
4/1/2023
1,420.79
2.96
12.94
1,407.85
665.24
1,592.15
143
5/1/2023
1,407.85
2.93
12.96
1,394.88
668.17
1,605.12
144
6/1/2023
1,394.88
2.91
12.99
1,381.89
671.07
1,618.11
145
7/1/2023
1,381.89
2.88
13.02
1,368.88
673.95
1,631.12
146
8/1/2023
1,368.88
2.85
13.05
1,355.83
676.80
1,644.17
147
9/1/2023
1,355.83
2.82
13.07
1,342.76
679.63
1,657.24
1,670,34
148
10/1/2023
1,342.76
2.80
13.10
1,329.66
682.43
149
11/1/2023
1,329.66
2.77
13.13
1,316.53
685.20
1,683.47
150
12/1/2023
1,316.53
2.74
13.15
1,303.38
687.94
1,696.62
1,709.80
1,723.01
1,736.25
1,749.52
1,762.81
1,776.13
151
1/1/2024
1,303.38
2.72
13.18
1,290.20
690.66
152
2/1/2024
1,290.20
2.69
13.21
1,276.99
693.34
153
3/1/2024
1,276.99
2.66
13.24
1,263.75
696.00
154
4/1/2024
1,263.75
2.63
13.26
1,250.48
698.64
155
5/1/2024
1,250.48
2.61
13.29
1,237.19
701.24
156
6/1/2024
1,237.19
2.58
13.32
1,223.87
703.82
157
7/1/2024
1,223.87
2.55
13.35
1,210.53
706.37
1,789.47
1,802.85
158
8/1/2024
1,210.53
2.52
13.38
1,197.15
708.89
159
9/1/2024
1,197.15
2.49
13.40
1,183.75
711.38
1,816.25
1,829.68
1,843.14
1,856.63
1,870.14
1,883.69
1,897.26
160
10/1/2024
1,183.75
2.47
13.43
1,170.32
713.85
161
11/1/2024
1,170.32
2.44
13.46
1,156.86
716.29
162
12/1/2024
1,156.86
2.41
13.49
1,143.37
718.70
163
1/1/2025
1,143.37
2.38
13.52
1,129.86
721.08
164
2/1/2025
1,129.86
2.35
13.54
1,116.31
723.43
165
3/1/2025
1,116.31
2.33
13.57
1,102.74
725.76
166
4/1/2025
1,102.74
2.30
13.60
1,089.14
728.06
1,910.86
1,924.49
167
5/1/2025
1,089.14
2.27
13.63
1,075.51
730.33
168
6/1/2025
1,075.51
2.24
13.66
1,061.86
732.57
1,938.14
1,951.83
169
7/1/2025
1,061.86
2.21
13.68
1,048.17
734.78
170
8/1/2025
1,048.17
2.18
13.71
1,034.46
736.96
1,965.54
171
9/1/2025
1,034.46
2.16
13.74
1,020.72
739.12
1,979.28
172
10/1/2025
1,020.72
2.13
13.77
1,006.95
741.25
1,993.05
2,006.85
173
11/1/2025
1,006.95
2.10
13.80
993.15
743.34
174
12/1/2025
993.15
2.07
13.83
979.32
745.41
2,020.68
175
1/1/2026
979.32
2.04
13.86
965.46
747.45
2,034.54
176
2/1/2026
965.46
2.01
13.89
951.58
749.46
2,048.42
2,062.34
177
3/1/2026
951.58
1.98
13.91
937.66
751.45
178
4/1/2026
937.66
1.95
13.94
923.72
753.40
2,076.28
179
5/1/2026
923.72
1.92
13.97
909.75
755.32
2,090.25
180
6/1/2026
909.75
1.90
14.00
895.74
757.22
2,104.26
2,118.29
181
7/1/2026
895.74
1.87
14.03
881.71
759.09
182
8/1/2026
881.71
1.84
14.06
867.65
760.92
2,132.35
183
9/1/2026
867.65
1.81
14.09
853.56
762.73
2,146.44
184
10/1/2026
853.56
1.78
14.12
839.44
764.51
2,160.56
185
11/1/2026
839.44
1.75
14.15
825.30
766.26
2,174.70
186
12/1/2026
825.30
1.72
14.18
811.12
767.98
2,188.88
187
1/1/2027
811.12
1.69
14.21
796.91
769.67
2,203.09
188
2/1/2027
796.91
1.66
14.24
782.67
771.33
2,217.33
189
3/1/2027
782.67
1.63
14.27
768.41
772.96
2,231.59
190
4/1/2027
768.41
1.60
14.30
754.11
774.56
2,245.89
191
5/1/2027
754.11
1.57
14.33
739.79
776.13
2,260.21
192
6/1/2027
739.79
1.54
14.36
725.43
777.67
2,274.57
2,288.96
193
7/1/2027
725.43
1.51
14.39
711.04
779.18
194
8/1/2027
711,04
1.48
14.42
696.63
780.66
2,303.37
195
9/1/2027
696.63
1.45
14.45
682.18
782.11
2,317.82
2,332.29
2,346.80
196
10/1/2027
682.18
1.42
14.48
667.71
783.54
197
11/1/2027
667.71
1.39
14.51
653.20
784.93
198
12/1/2027
653.20
1.36
14.54
638.66
786.29
2,361.34
199
1/1/2028
638.66
1.33
14.57
624:10
787.62
2,375.90
2,390.50
200
2/1/2028
624.10
1.30
14.60
609.50
788.92
201
3/1/2028
609.50
1.27
14.63
594.87
790.19
2,405.13
202
4/1/2028
594.87
1.24
14.66
580.22
791.43
2,419.78
2,434.47
203
5/1/2028
580.22
1.21
14.69
565.53
792.64
204
6/1/2028
565.53
1.18
14.72
550.81
793.81
2,449.19
205
7/1/2028
550.81
1.15
14.75
536.06
794.96
2,463.94
206
8/1/2028
536.06
1.12
14.78
521.28
796.08
2,478.72
2,493.53
207
9/1/2028
521.28
1.09
14.81
506.47
797.16
208
10/1/2028
506.47
1.06
14.84
491.63
798.22
2,508.37
209
11/1/2028
491.63
1.02
14.87
476.75
799.24
2,523.25
210
12/1/2028
476.75
0.99
14.90
461.85
800.24
2,538.15
1 I
_L.
211
1/1/2029
461.85
0.96
14.93
446.91
801.20
2,553.09
212
2/1/2029
446.91
0.93
14.97
431.95
802.13
2,568.05
213
3/1/2029
431.95
0.90
15.00
416.95
803.03
2,583.05
214
4/1/2029
416.95
0.87
15.03
401.92
803.90
2,598.08
2,613.14
2,628.23
2,643.35
2,658.51
215
5/1/2029
401.92
0.84
15.06
386.86
804.74
216
6/1/2029
386.86
0.81
15.09
371.77
805.54
217
7/1/2029
371.77
0.77
15.12
356.65
806.32
218
8/1/2029
356.65
0.74
15.15
341.49
807.06
219
9/1/2029
341.49
0.71
15.19
326.31
807.77
2,673.69
220
10/1/2029
326.31
0.68
15.22
311.09
808.45
2,688.91
2,704.16
2,719.44
2,734.75
2,750.10
221
11/1/2029
311.09
0.65
15.25
295.84
809.10
222
12/1/2029
295.84
0.62
15.28
280.56
809.72
223
1/1/2030
280.56
0.58
15.31
265.25
810.30
224
2/1/2030
265.25
0.55
15.34
249.90
810.85
225
3/1/2030
249.90
0.52
15.38
234.53
811.37
2,765.47
226
4/1/2030
234.53
0.49
15.41
219.12
811.86
2,780.88
2,796.32
2,811.79
2,827.30
227
5/1/2030
219.12
0.46
15.44
203.68
812.32
228
6/1/2030
203.68
0.42
15.47
188.21
812.74
229
7/1/2030
188.21
0.39
15.50
172.70
813.13
230
8/1/2030
172.70
0.36
15.54
157.16
813.49
2,842.84
2,858.41
231
9/1/2030
157.16
0.33
15.57
141.59
813.82
232
10/1/2030
141.59
0.29
15.60
125.99
814.12
2,874.01
233
11/1/2030
125.99
0.26
15.63
110.36
814.38
2,889.64
234
12/1/2030
110.36
0.23
15.67
94.69
814.61
2,905.31
2,921.01
2,936.74
2,952.51
235
1/1/2031
94.69
0.20
15.70
78.99
814.81
236
2/1/2031
78.99
0.16
15.73
63.26
814.97
237
3/1/2031
63.26
0.13
15.77
47.49
815.10
238
4/1/2031
47.49
0.10
15.80
31.70
815.20
2,968.30
239
5/1/2031
31.70
0.07
15.83
15.86
815.27
2,984.14
3,000.00
240
6/1/2031
15.86.
0.03
15.86
0.00
815.30