HomeMy WebLinkAbout977214Page 1 of 3
CONTRACT
THIS CONTRACT, made and entered into this 1. day of Si!pV" 2010, by and between the TOWN
of Alpine, Wyoming, acting by and through its TOWN Council, hereinafter the "TOWN" and Katherine
Spomer 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;
,Lot g4 of the Forest Meadows Subdivision,
Legal Description: b9 i orzEsT Alpine, Wyoming
WHEREAS, Wyoming Statute 15 -1 -103, grants the TOWN the power to divide the TOWN into suitable
districts for establishing a system of sanitary sewers and to provide and regulate the construction
repair and use of sewers, provide penalties for violations of regulation and assess against the
property concerned any penalty or costs and expenses in compliance with regulations.; and
w r 10
z On
z O
4 0
6� o
WHEREAS, in accordance with the ORDINANCE, the TOWN is authorized to amortize connection fees m 2
to the sewer pursuant to a contract and to set the terms thereof in its discretion including but not rn
limited to, term and interest rate; and n N
on"
WHEREAS, the TOWN desires to furnish sanitary sewer services to the above referenced property; z z w o
and o �o
C N
Z A in
WHEREAS, the OWNER is required to pay the connection fees at a time determined by the
ORDINANCE m
u
o
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.
n
2. OWNER promises to pay to the order of the TOWN the principal sum of two thousand dollars
($2,000) plus interest per Equivalent Residential Unit "ERU as defined in the ORDINANCE for the 00
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 11,
and with subsequent payments being due and payable on the fifteenth (15 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.
5. Failure to make payments in accordance with the amortization schedule attached hereto
WHEREAS, TOWN ordinance 199 Ordinance No. 2010 -01, (the "ORDINANCE established rates, fees,
rules, regulations and timetables for connections to the sanitary sewer system "sewer" and for the
safe, economical and efficient operation and maintenance of the above facilities; and
Town InitialslArk
Owner Initials
TOWN:
TOWN of Alpine
PO Box 3070
Alpine, WY 83128
307.654.7754
Page 2 of 3
OWNER:
Katherine Spomer
Billing Address 130( taUS ELL. /vE S
City, State Zip code (2.1L1k6 t--I' 1 5542
Telephone number P�9,
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:
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
construed as a waiver of sovereign or governmental immunity. The parties agree that any
i p
Town Initials Owner Initials)
EXECUTE
OWNER:
COUNTY OF ge-
My commission expires: 5/—.3/ 2 ®l3
TOWN OF ALPINE
By: Victoria DeCora
Its: Mayor
ATTEST: Terra Miller, Clerk /Treasurer
COUNTY OF LINCOLN
STATE OF WYOMING
Town Initials
e,c1Rwand year ¥6•ve set forth.
)ss
My commission expires: (0
Page 3 of 3
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.
ss
STATE OF f ti.axesc.)
The oregoing instrument was acknowledged before me byk(t c. -ii oskessthis
/3 day of 2010.
Notary Public
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
acknowled ed said instrument as the free act and deed of said municipal corpora ion this
2 VW day of 010.
Notary Public
4
County
Lincoln
My Commission r
DEREK B. GUERTIN
NOTARY PUBLIC
MINNESOTA
%.f,!(, toss My Commission Expires Jan.31, 2013
State of
Wyoming
wneInitials
5
l J
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 II 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.
Walter K. Lutz, T ayor
N- '''.::::'-,::1 ::51Pa
Pint
erirr Date
rinirg;
:.interest sE,.•: ....J[?
i p...
$2,000.00
ccurriiilat de"
c 'ii1 tive'
i
7/1/2011
2,000.00
4.17
6.43
1,993.57
4.17
2
8/1/2011
1,993,57
4.15
6.44
1,987.12
8.32
12.88
3
9/1/2011
1,987.12
4.14
6.46
1,980.67
12.46
19.33
4
10/1/2011
1,980.67
4.13
6.47
1,974.19
16.59
25.81
5
11/1/2011
1,974.19
4.11
6.49
1,967.71
20.70
32.29
6
12/1/2011
1,967.71
4.10
6.50
1,961.21
24.80
38.79
7
1/1/2012
1,961.21
4.09
6.51
1,954.70
28.88
45.30
8
2/1/2012
1,954.70
4.07
6.53
1,948.17
32.96
51.83
9
3/1/2012
1,948.17
4.06
6.54
1,941.63
37.02
58.37
10
4/1/2012
1,941.63
4.05
6.55
1,935.08
41.06
64.92
11
5/1/2012
1,935.08
4.03
6.57
1,928.51
45.09
71.49
12
6/1/2012
1,928.51
4.02
6.58
1,921.93
49.11
78.07
13
7/1/2012
1,921.93
4.00
6.59
1,915.34
53.11'
84.66
14
8/1/2012
1,915.34
3.99
6.61
1,908.73
57.10
91.27
15
9/1/2012
1,908.73
3.98
6.62
1,902.11
61.08
97.89
16
10/1/2012
1,902.11
3.96
6.64
1,895.47
65.04
104.53
17
11/1/2012
1,895.47
3.95
6.65
1,888.83
68.99
111.17
18
12/1/2012
1,888.83
3.94
6.66
1,882.16
72.93
117.84
19
1/1/2013
1,882.16
3.92
6.68
1,875.49
76.85
124.51
20
2/1/2013
1,875.49
3.91
6.69
1,868.79
80.76
131.21
21
3/1/2013
1,868.79
3.89
6.70
1,862.09
84.65
137.91
22
4/1/2013
1,862.09
3.88
6.72
1,855.37
88.53
144.63
23
5/1/2013
1,855.37
3.87
6.73
1,848.64
92.39
151.36
24
6/1/2013
1,848.64
3.85
6.75
1,841.89
96.24
158.11
25
7/1/2013
1,841.89
3.84
6.76
1,835.13
100.08
164.87
26
8/1/2013
1,835.13
3.82
6.77
1,828.36
103.91
171.64
27
9/1/2013
1,828.36
3.81
6.79
1,821.57
107.71
178.43
28
10/1/2013
1,821.57
3.79
6.80
1,814.76
111.51
185.24
29
11/1/2013
1,814.76
3.78
6.82
1,807.95
115.29
192.05
30
12/1/2013
1,807.95
3.77
6.83
1,801.11
119.06
198.89
31
1/1/2014
1,801.11
3.75
6.85
1,794.27
122.81
205.73
32
2/1/2014
1,794.27
3.74
6.86
1,787.41
126.55
212.59
33
3/1/2014
1,787.41
3.72
6.87
1,780.53
130.27
219.47
34
4/1/2014
1,780.53
3.71
6.89
1,773.65
133.98
226.35
35
5/1/2014
1,773.65
3.70
6.90
1,766.74
137.68
233.26
36
6/1/2014
1,766.74
3.68
6.92
1,759.83
141.36
240.17
37
7/1/2014
1,759.83
3.67
6.93
1,752.89
145.02
247.11
38
8/1/2014
1,752.89
3.65
6.95
1,745.95
148.67
254.05
39
9/1/2014
1,745.95
3.64
6.96
1,738.99
152.31
261.01
40
10/1/2014
1,738.99
3.62
6.98
1,732.01
155.93
267.99
41
11/1/2014
1,732.01
3.61
6.99
1,725.02
159.54
274.98
42
12/1/2014
1,725.02
3.59
7.00
1,718.02
163.14
281.98
43
1/1/2015
1,718.02
3.58
7.02
1,711.00
166.72
289.00
44
2/1/2015
1,711.00
3.56
7.03
1,703.97
170.28
296.03
45
3/1/2015
1,703.97
3.55
7.05
1,696.92
173.83
303.08
46
4/1/2015
1,696.92
3.54
7.06
1,689.85
177.37
310,15
47
5/1/2015
1,689.85
3.52
7.08
1,682.78
180.89
317.22
48
6/1/2015
1,682.78
3.51
7.09
1,675.69
184.39
324.31
49
7/1/2015
1,675.69
3.49
7.11
1,668.58
187.88
331.42
50
8/1/2015
1,668.58
3.48
7.12
1,661.46
191.36
338.54
51
9/1/2015
1,661.46
3.46
7.14
1,654.32
194.82
345.68
52
10/1/2015
1,654.32
3.45
7.15
1,647.17
198.27
352.83
53
11/1/2015
1,647.17
3.43
7.17
1,640.00
201.70
360.00
54
12/1/2015
1,640.00
3.42
7.18
1,632.82
205.12
367.18
55
1/1/2016
1,632.82
3.40
7.20
1,625.62
208.52
374.38
56
2/1/2016
1,625.62
3.39
7.21
1,618.41
211.90
381.59
Loan Analysis
1003.728
83.644 401039.5224
Amount Financed'
$2,000.00
Annual interest
2.50
Duration of loan an years)
20
Start date of loan
7/1/2011
Monthly payments
#VALUE!
',$10.60
Total number of payments
'''::.:240
Yearly principal interest
:$127;.1'8'
Principal amount
Finance charges
433
Total cost
#VALUE!
".•::.::$2;543:3 3:'
Loan Analysis
1003.728
83.644 401039.5224
11
1
57
3/112016
1,618.41
3.37
1:23
1,611.19
215.28
3 ;6:`0l
58
4/1/2016
1,611.19
3.36
7.24
1,603.94
218.63
396.06
59
5/1/2016
1,603.94
3.34
7.26
1,596:69
221.97
403.31
60
6/1/2016
1,596 69
3.33
7.27
1;589.42
225:30
410:58
61
7/1/2016
1,589.42
3.31
7.29
1,582.13
228.61
417.87
62
8/1/2016
1,582.13
3 :30
7.30
1,574:83
231.91
425.17
63
9/1/2016
1,574.83
3.28
7.32
1,567.51
235.19
432.49
64
10/1/2016
1,567.51
3.27
7.33
1,560.18
238.45
439.82
65
11/1/2016
1,560.18
3.25
7.35
1,552.83
241.70
447.17
66
12/1/2016
1,552.83
3.24
7.36
1,545.47
244.94
454.53
67
1/1/2017
1,545.47
3.22
7.38
1,538.09
248.16
461.91
68
2/1/2017
1,538.09
3.20
7.39
1,530.70
251.36
469:30
69
3/1/2017
1,530.70
3.19
7.41
1,523.29
254 :55
476:71
70
4/1/2017
1,523.29
3.17
7.42
1,515.86
257.73
484.14
71
5/1/2017
1,515.86
3.16
7.44
1,508.42
260.88
491.58
72
6/1/2017
1,508.42
3.14
7.46
1,500.97
264.03
499.03
73
7/1/2017
1,500.97
3.13
7.47
1,493.50
267.15
506;50
74
8/1/2017
1,493.50
3.11
7.49
1,486.01
270:26
513.99
75
9/1/2017
1,486.01
3.10
7.50
1,478 :51
273.36
521.49
76
10/1/2017
1,478.51
3.08
7.52
1,470.99
276.44
529.01
77
11/1/2017
1,470.99
3.06
7.53
1,463.46
279.51
536.54
78
12/1/2017
1,463.46
3.05
7.55
1,455.91
282:55
544.09
79
1/1/2018
1,455.91
3.03
7.56
1,448.34
285.59
551.66
80
2/1/2018
1,448.34
3.02
7.58
1,440:76
288:60
559:24
81
3/1/2018
1,440.76
3.00
7.60
1,433.16
291.61
566:84
82
4/1/2018
1,433.16
2.99
7.61
1,425.55
294.59
574 :45
83
5/1/2018
1,425.55
2.97
7.63
1,417.92
297:56
582.08
84
6/1/2018
1,417.92
2.95
7.64
1,410.28
300.52
589:72
85
7/1/2018
1,410.28
2.94
7.66
1,402.62
303:45
597.38
X86
8/1/2018
1,402.62
2:92
7.68
1,394.94
306.38
605.06
87
9/1/2018
1,394.94
2.91
7.69
1;387.25
309 :28
612.75
88
10/1/2018
1,387.25
2.89
7.71
1,379.54
31211.7
620.46
89
11/1/2018
1,379.54
2.87
7.72
1,371.82
315.05
628.18
90
12/112018
1,371.82
2.86
7.74
1,364.08
317.90
635:92
91
1/1/2019
1;364.08
2.84
7.76
1,35.6:32
320 :75
643 :68
92
2/1/2019
1 1,356.32
2:83
7.77
1,348.55
323 :57
651:45
93
3/1/2019
1,348.55
2,81
7.79
1,340.7.6
326.38
659 :24
94
4/1/2019
1,340.76
2.79
7:80
1,332:96
329.17
667.04
95
5/1/2019
1,332.96
2.78
7.82
1,325.14
331.95
674.86
96.
6/1/2019
1,325.14
2.76
7.84
1,317.30
334.71
682 :70
97
7/1/2019
1,317.30
2.74
7.85
1,309.45
337.46
690:55
98
8/1/2019
1,309.45
2.73
7:87
1,301.58
340.18
698:42
99
9/1/2019
1,301.58
2.71
7.89
1,293:69
342.90
706.31
100
10/1/2019
1,293.69
2.70
7.90
1,285.79
345.59
714 :21
101
11/1/2019
1,285.79
2.68
7.92
1,277.87
348.27
722.13
102
12/1/2019
1,277.87
2.66
7.94
1,269:93
350.93
730.07
103
1/1/2020
1,269.93
2.65
7.95
1,261.98
353.58
738:02
104
2/112020
1,261.98
2 :63
7.97
1,254.01
356.21
745.99
105
3/1/2020
1,254.01
2.61
7.99
1,246 :02
358:82
753:98
106
4/1/2020
1,246.02
2.60
8.00
1,238.02
361:42
761 :98
107
5/1/2020
1,238.02
2.58
8 :02
1,230.00
364 :00
770.00
108
6/1/2020
1,230.00
2.56
8.04
1,221:97
366 :56
778.03
109
7/1/2020
1;221 :97
2.55
8.05
1,213.92
369.10
786:08
110
8/1/2020
1,213.92
2.53
8.07
1,205.85
371.63
794:15
111
9/1/2020
1,205.85
2.51
8.09
1,197.76
374.14
802:24
112
10/1/2020
1,197.76
2.50
8.10
1,189:66
376:64
210 :34
113
11/1/2020
1,189:66
2.48
8.12
1 ;181:54
379.12
818:46
114
12/1/2020
1,181 :54
2:46
8.14
1,173.40
381.58
826.60
115
1/1/2021
1,173.40
'2.44
8.15
1,165:25
384:02
834 :75
116
2/1/2021
1,165.25
2.43
8.17
1,157:08
386:45
842 :92
117
3/112021
1,157:08
2.41
8.19
1,148:89
388 :86
851 :11
118
4/1/2021
1 148.89
2.39
8.20
1,140:69
391.26
859:31
119
5/1/2021
1,140.69
2.38
8.22
1,132.46
393.63
'867:54
120
6/1/2021
1,132.46
2.36
8.24
1 ;124 :22
395:99
"875.78
121
7/1/2021
1,124.22
2.34
8.26
1,115..97
398.33
884 :03
122
8/1/2021
1,115.97
2.32
8.27
1,107.70
400.66
892:30
123
9/1/2021
1,107.70
2.31
8.29
1,099.41
402 :97
900:59
124
10/1/2021
1,099.41
2.29
8.31
1,091.10
405.26
908;90
125
11/1/2021
1;091.10
'2.27
8.32
1 ;082.77
407:53
917.23
126
12/1/2021
1,082.77
2.26
8.34
1,07043
409:79
925:57
127
1/1/2022
1,074.43
2.24
8.36
1'0661•07
412 :02
:933;93
128
2/1/2022
1;066.07
2.22
8.38
1;057:69
414.25
942 :31
129
3/1/2022
1,057.69
2.20
8.39
1;04930
416:45
950:70
130
4/1/Z022
1,049.30
2.19
8:41
1 1,040:89
418:63
959:11
131
5/1/2022
1;040.89
2.17
8.43
1,032.46
420:80
967':54
132
6/1/2022
1,032 :46
2.15
8 :45
1,024.01
422`95
975 :99
133
7/1/2022
1,024.01
2.13
8.46
1,015.55
425.09
984.45
134
8/1/2022
1,015.55
2.12
8.48
1,007;06
427.20
992.94
135
9/1/2022
1,007.06
2.10
8.50
998 :56.
429.30
1,001:44
136
.10/1/2022
99856
2.08
8.52
.990;05
43158
1,00995
137
1171%2022'
990:05
2 :06
8.54
981 ;51
433744'
1 ;018:49
138
12/1/2022
981.51
2.04
8.55
972.96
.435:49
1;027.'04
139
1%1/2023
.972.96
2.03
8.57
964.39
437 :52
•.1;035:61
140
2/1/2023
964.39
2:01
8.59
955 :80
439 :53
`1 ;04420
141
3/112023
955:80
1.99
8.61
947.19
44152
1,052:81
.142
4/1/2023
947.19
1.97
8.62
938.57
443.49
1;061:43
143
5/172023
938.57
1.96
8.64
929:92
445.45
5;070 :08
144
6/1/2023
929.92
1 :94
8.66
921.26
447:38
1 ;078:74
145
7/172023
921.26
1 :92
8:68
912.58
44950
1,087.42
146
8/1/2023
912.58
1.9D
8.70
90359
451 :20
1109
147
9/1/2023
903.89
1.88
8.71
895:17
453.09
1;10453
148
10/172023
.895.17
1.86
8.73
886.44
454:95
1,113.56
149
11/112023
88'6.44
1.85
8.75
877169
456.80
1,122.31
150
12/112023
.87759
1:83
8.77
66892
45853
1,131:08
151
1/1/2024
868.92
1.81
8.79
860 ;13
460 :44
1,139.')87
152
2/1/2024
860.13
139
8.81
851:32
46223
1 ;148158
153
3/1/2024
851.32
1.77
8.82
84250
464:00
1,'15750
154
A/1/2024
842:50
1.76
18.84
83356
'46176
146134
1,17520
155
5/172024
833.66
1.74
8 :86
824.80
467 :49
156
6/1/2024
824.80
1.72
8:88
815:92
469.21
1484.08
157
7/1/2024
815:92
1.70
8.90
807 :02
470:91
1;192:98
158
8/1/2024
807.02
1.68
8.92
798 :10
472:59
1,201.90
.159
9/1/2024
798.10
1:66
8.94
789.17
47.4.26
1210.83
160
10/172024
789.17
1:64
8.95
780.21
47590
1219 179
161
11/1/2024
780 :21
1.63
8.97
77124
477 :53
1228.76
1'62
12/1/2024
771 :24
1:61
8.99
762.25
4791'13
1237.75
163
1/1/2025
762.25
1.59
9.01
753.24
.480 :72
1246.76
.164
2/172025
75324
1.57
9:03
744.21
48129
125529
1,264:84
"165
3/1/2025
744:21
1.55
9 :05
735 :16
483:84
166
4/112025
735:16
1.53
9.07
726:09
485:37
1,273191
167
5/172025
726.09
1.51
9:09
717.01
48558
128299
1:68
6/172025
717:01
1.49
9.10
707.90'
488,138
1;292)10
169
7/172025
707.90
1.47
9.12
698578
'48955.
.2301.22
170.:
81172025
69838
1:46
9:14
689.64
491:31
1 ;91036
`,171
9/1/2025
.689:64
1.44
9.16
680 :48
492 :7.5
1 ;310)52
172
10/1/2025
680:48
1.42
9.18
671.30
494:16
1;328:?7.0
173
11/1/2025
671.30
1.40
9.20
662.10
495156
1 ;337:90
174
12/1/2025
662.10
1.38
9.22
652 :88
496 :94
1,347.12
175
1/1/2026
652.88
1.36
9.24
643:64
498:30
1 ;35616
1565.62
176
2/1/2026
643.64
1.34
9.26
634.38
499.64
177
3/112026
634.38
1.32
9.28
625.11
500:96
1.'37,4.89
178
4/1/2026
625:11
1.30
9.30
615.81
502 :27
1;384.19
179
5/1/2026
615':81
1.28
9.32
606:50
503)55.
1,393:50
180
6/1/2026
606.50
1.26
9.33
597.16
504 :81
1402:84
181
7/1/2026
597.16
1.24
9:35
587:81
506 :06
4,412)19
182
'8/1/2026
'587.81
1:22
9.37
578 144
507 :28
1,42156
183
9/1/2026
578:44
1.21
9.39
569:04
508 :49
1,430.96
184
10/1/2026
569:04
1.19
941
559.63
50957
1;44037
185
11/1/2026
559:63
1 :17
9 .43
550:20
51054
`144950
186:
12/112026
550.20
1:15
9.45
540 :75
•511:98
1;450)25
187
//172027
540.75
1.13
9.47
531 127
513..11
%1;468 :73
188
2/112027
531.27
1.11
9.49
521 :78
514)22
1478122
189
31172027
521.78
1.09
951
51227
515 30
1 ;48728
.14497 :26
190
4/172027
512:27
1.07
9.53
502:74
516137
191
'.5/1/2027
502 :74
1,05.
9.55
493:19
517:42
1;506981
1/516:88
192
:6/17202.7
493119
193
9 :57
483:62
518:45
193
7/112027
483 :62
1.01
9.59
474:03
519. :45
1,525197
153.558
194
8/172027
474 :03
0.99
9.61
464:42
520,44
195
9/1/2027
464.42
0.97
9:63
45429
521141
1545.21
.1 ;55456
196.
10/172027
454.79
0.95
9.65
445 114
522 1436
197
11/1/2027
445.14
0 :93
9.6.7
435:47
523.28:
156453
198
1211/2027
435:47
0:91
9:69
425.78
524119
-1457422
1458393
199
1/112028
425:78
0.89
9.71
416.07
525 :08
200
2/1./2028
416.07
0.87
9.73
40653
525195
1459357
201
3/1/2028
40633
055
9:75
396:58
"52179
1503;42
1;613:49
1/622:98
1632.79
202
.4/112028.
396';58
0 :83
9.77.
:386:81
52752
203
5/1/2028
386:81
0.81
929
377.102
5281.`42
.204
6/172028
377.02
0.79
9.81
367121
52921'
`205
7/17;2128
'367.21
0.77
9:83-
35737
'5299.7
'1;642 :63
:206
8/1/2028
35737
024
9 :85
34752
53032
11652:4.'8
207
9/172028
347:52
0:72.
9:87
337:64
531 :44
13662:36
208
10/112028
337.64
0.70
'9 :89
327.75
532:15
157225
11.682:1'6
209
117172028
327:75
.0 :68
.992'
317:84
532:83.
210
1271/2028
317.84
0 :66
9 :94
307 :90
533149
1 ;692:10
C
211
i7172029
307.90
0.64
y:6
297.94
534.13
1,7L�
212
2/1/2029
297.94
0.62
9.98
287.97
534.75
1,712:03
213
3/1/2029
287.97
0.60
10.00.
277.97
535.35
1,722.03
214
4/1/2029
277.97
0.58
10.02
267.95
535.93
1,732.05
215
5/1/2029
267.95
0.56
10.04
257.91
536:49
1,742.09
1,752.15
216
6/1/2029
257.91
0.54
10.06
247.85
537.03
217
7/1/2029
247.85
0.52
10.08
237.77
537.54
1,762.23
218
8/1/2029
237.77
0.50
10.10
227.66
538.04
1,772.34
219
9/1/2029
227.66
0.47
10.12
217.54
538.51
1,782:46
220
10/1/2029
217.54
0.45
10.14
207.39
538.97
1,792.61
221
11/1/2029
207.39
0.43
10.17
197.23
539.40
1,802.77
222
12/1/2029
197.23
0.41
10.19
187.04
539.81
1,812.96
223
1/1/2030
187.04
0.39
10.21
176.83
540.20
1,823.17
224
2/1/2030
176:83
0.37
10.23
166.60
540.57
1,833,40
225
3/1/2030
166.60
0.35
10.25
156.35
540.92
1,843.65
226
4/1/2030
156.35
0.33
10.27
146.08
541.24
1,853.92
227
5/1/2030
146.08
0.30
10.29
135.79
541.55
1,864.21
228
6/1/2030
135.79
0.28
10.32
125.47
541.83
1,874.53
229
7/1/2030
125.47
0.26
10.34
115.13
542.09
1,884.87
230
8/1/2030
115.13
0:24
10.36
104.78
542.33
1,895.22
231
9/1/2030
104.78
0.22
10.38
94.40
542.55
1,905.60
232
10/1/2030
94.40
0.20
10.40
84.00
542.74
1,916.00
233
11/1/2030
84.00
0.17
10.42
73.57
542.92
1,926.43
234
12/1/2030
73.57
0.15
10.44
63.13
543.07
1,936.87
235
1/1/2031
63.13
0.13
10.47
52.66
543.20
1,947.34
236
2/1/2031
52.66
0.11
10.49
42.17
543.31
1,957.83
237
3/1/2031
42.17
0.09
10.51
31.66
543.40
1,968.34
238
4/1/2031
31.66
0.07
10.53
21.13
543.47
1,978.87
239
5/1/2031
21.13
0.04
10.55
10.58
543.51
1,989.42
240
6/1/2031
10.58
0.02
10.58
0.00
543.53
2,000.00