HomeMy WebLinkAbout977215Page 1 of 3
CONTRACT
THIS CONTRACT, made and entered into this 31 day of October, 2010, by and between the TOWN of
Alpine, Wyoming, acting by and through its TOWN Council, hereinafter the "TOWN" and John Hurley
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;
Legal Description: 451 Greys River Loop, Alpine, WY 83128
Lot #11, Greys River Village #1 Subdivision
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
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
WHEREAS, in accordance with the ORDINANCE, the TOWN is authorized to amortize connection fees
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
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 two thousand dollars
$2,000) 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 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 Owner Initials
H La
W V
D 0 z
Z 0p N
m 03 z ul
U O
C
Z
G
rn
m rn
Z V N N
o
z N
0
n -1 1
O .A
C N
z n
r
m
v
7
m
0
m
co
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
Alpine, WY 83128
307.654.7754
OWNER:
John Hurley
8683 N. Parks
Pocatello, ID 83201
(208) 244 -2038
Page 2 of 3
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 Initials Owner Initials
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.
EXECUTED the day and year above set forth.
OWNER:
ss
STATE OF WYOMING
foreg ins ument was acknowledged
day 2010.
COUNTY OF LINCOLN
My commission expire
TOWN OF ALPINE
VIJE By: Victoria DeCora
Its: Mayor
ATTEST: Terra Miller, Clerk /Treasurer
COUNTY OF LINCOLN
STATE OF WYOMING
7
hn Hurley
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 Ne./em '2010.
)ss
Page 3 of 3
TERRA f:`: i NOTF.RY PUBLIC
Stale of
,ir >b;! ii!:%I Wyctning
a
My commission expi.res:.,::
Notary Public
—.I__ .1 :1
Notary Public
Town Initials 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 II pending completion of the sewer system or July 1st,
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, J ayor
Perot'No`
i�eeritDate
B
Kest:.' :..Pri
�In
�al
Accu iil
,..e;;;;,.;,-.1 a t'ive:.
1
7/1/2011
2,000.00
4.17
6.43
1,993.57
4.17
6.43
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
9127
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
192
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
635
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
637
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
2.50
Annual interest
Duration of loan (in years)
20
Start date of loan
7/1/2011
Monthly payments
#VALUE!
;$10:50
Total number of payments
:1.
Yearly principal interest
:312
Principal amount
2;000Ob
Finance charges
43 :53
Total cost
#VALUE!
:::2;543133€
Loan Analysis
1003.728
83.644 401039.5224
f
11
57
s /1/ 016
1,618.41
3.37
i.Z3
1,611.19
215.28
38'45:0
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
331
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
86
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
312 :17
620.46
89
11/1/2018
1,379.54
2.87
7.72
1,371.82
315:05
628.18
90
12/1/2018
1,371.82
2.86
7.74
1,364:08
317.90
63.5.92
91
1/1/2019
1 ;364.08
2.84
7.76
1,356:32
320:75
645.68
92
2/1/2019
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
1,340,76
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
2/1/2020
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
78608
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
810 :34
113
11/1/2020
1,189.66
2.48
8.12
1 ;181.54
379:12
8.18:46
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
1,16525
384:02
834:75
116
2/1/2021
1,165.25
2.43
8.17
1,157 :08
.386:45
842 :92
117
3/1/2021
1,157:08
2.41
8.19
1,148 :89
388:86
851;31
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
7/112021
1,124.22
2.34
8.26
1,115 :97
398.33
1384.03
122
8/1/2021
1,115.97
2.32
8.27
1,107 :70
400;66
89230
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;074;43
409.79
925:57
127
1/1/2022
1 ;074.43
224
'8.36
1066.07
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
4/1/2022
1,04930
2.19
8:41
1;040 :89
418 :63
959:11
131
5/1/2022
1,040:89
2.17
8.43
1,032.46
420,8.0
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
I I
134
8/1/2022
1,015.55
2.12
8.48
1,007.06
427.20
992.94
135
9/1/2022
1,00706
2.10
8.50
99836
429.30
1,001:44
136
.10/1/2022
99856
2.08
8.52
99005
43E38
1,00995
137
117172022
:950:05
2.06
8.54
98131.
4334
in
12/1/2022
98131
2.04
8.55
97296
435
1;017:04
139
11112023
'972.96
2.03
8.57
964.39
437.52
1;035.. 61
140
2/172023
964.39
2:01
8.59
955:80
439:53
'1;04420
141
3/1/2023
955.80
1.99
8.61
947.19
44132
1,05281
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
44545
1;070.08
144
6/172023
929.92
1:94
8.66
921:26
447.38
1;078.74
145
7/172023
921:26
1:92
8:68
912.58
449:30
1;087.42
146
8/1/2023
912.58
1.90
8.70
903.89
'451:20
109611
147
9/1/2023
903.89
1.88
8.71
895:17
453.09
1104:83
148
10/172023
895.17
1.86
8.73
886.44
454.95
1,113.56
149
11/1/2023
886:44
1.85
8.75
87769
456.80
1,122.31
150
12/172023
.877:65
1:83
8.77
86892
45863
1,13108
151
1/172024
868.92
1.81
8.79
86013
460.44
1,13937
152
2/1/2024
860.13
1:79
8.81
851:32
461.23
1,14838
153
3/1/202.4
851.32
1.77
8.82
84250
464;00.
154
4/112024
842.50
1.76
8.84
83336
465.76
1;165.34
155
5/171024
833.66
1.74
8:86
824.80
467:49
1,17520
156
6/1/2024
824.80
1.72
8:88
815.92
46921
1;184.08
157
7/11.1024
815.92
1.70
8.90
807:02
47091
1,192:98
158
8/1/2024
807.02
1.68
8.92
798•0
472;59
1201%90
159
9/1/2024
798:10
1.66
8.94
78917
47.4.26
1210.83
160
10/172024
78917
1:64
8.95
780.21
47590
121929
161
11/172024
78021
1.63
8.97
771:24
477.53
1228:76
162
12/1/2024
771%24
1:61
8.99
762.25
.479
1237:75
183
11172025
76225
1.59
9.01
753.24
480:472
1;246.76
•164
2/172025
75324
1.57
9.03
744.21
48129
•125
165
3/172025
744:21
1.55
9.05
73516
493:84
1,264.84
166
4/1/2025
735:16
1.53
9.07
726:09
48537
1;273:91
167
5/172025
726.09
1.51
9.09
717.01
486;88
1,28299
168
6/1/2025
717701
1.49
9.10
707;90'
488
1;19210
169
7/1/1025
7
1.47
9.12
69878
48935
.1,301:22
170
87172025
'698.78
146
9.14
.659.64
-4917311
_1131036
.171
9/17202
.689764
1.44
9.16
680:48
49275
•,319:52
172
10/172025
680:48
1.42
9.18
671.30
494.16
173
11/1/2025
671.30
1.40
9.20
662.10
49536
1,33790
174
12/1/2025
662.10
1.38
9.22
651.88
496794
1,347:12
175
1/1/2026
652.88
1.36
9.24
64364
498230
056.36
176
2/1/2026
643.64
1.34
9.26
334.38
499.64
13365.62
177
3/1/1026
•634.38
1.32
9.28
625.11
500.96
13 7,439
178
4/172016
625.11
1.30
9.30
615.81
50227
1584.19
179
5/1/2026
615;81
1.28
9.32
606:50
50335
139330
180
6/112026
606.50
1.26
9.33
597:16
504:81
1,402:84
181
7/1/2026
597.16
1.24
9.35
587:81
505.06
1,412:19
182
:8/1/2025
587.81
1.22
9.37
57844
50728
1,42136
183
9/1/2026
578.44
1.21
9.39
-56904
508:49
1,430.96
184
10/1/2026
569:04
1.19
9.41
559.63
'50937
1;440237
185
11/1/2026
559:63
1.17
.9.43
550'20
51054
1:i/44T80
186.
12/172026
550:20
1:15
9.45
540:75
511.98
1459:25
187
1/172027
540:75
113
9.47
531:27
513.11
14468:73
188
2/172027
531.27
1.11
9.49
521.78
514:22
1,47822
189
3/1/2027
521.78
1.09
9.51
51227
515.30
1,487:73
190
4/112027
512.27
1.07
9.53
50124
516:37
1;497.26
191
5/172017
502.74
1.05.
9.55
493:19
5177.2
130631
151658
192
16/02027
493:19
'103
9:57
48162
515A5
193
7/1/2027
483:62
1:01
9.59
474.03
519:45
1325:97
194
8/172027
474:03
0.99
9.61
464:42
520244.
1335:58
195
9/1/2027
464.42
0.97
9:63
454:79
52151
134'5:21
1,55486
.196.
10/172027
454.79
0.95
.9.65
445:14
52236
197
11/112027
44514
0:93
9.67
43547
52328
156453
198
12/1/2627
435.47
0:91
9.69
425178
524119
1574:22
199
.1/1/2028
425:78
0:89
9.71
416:07
525:08
1583:93
200
2/172028
416.07
0:87
9.73
406:33
525.95
159367
1;603:42
201
3/1/2028
406233
0.85
9.75
396:58
521&79.
-1202
4/112028
39658
0.83
9:77
386:81
52.752
1613119
203
5/1/2028
386:81
0:81
939
377:02
528142
1162298
204
6/172028
377:02
0.79
9.81
367.21
519721
•133179
176,42:63
1205
77171628
367.21
0:77
.933
35737
'529797
206
8/1/2028
35757
0:74
9.85
347:52
53032
1652 .48
:207
9/172028
347.52
0:72
".9:87
337:64
531:44
1';662:36
208
10/172028
337.64
0.70
1189
327.75
532215
•7672125
1682.15
209
11/1/2028
32775
0.68
192
'317.84
53283
210
12/172028
317.84
0:66
9:94
307.90
533:49
1;692110
I I
212
2/1/2029
297.94
0.62
9.98
287.97
534.75
1,712:03
1,722.03
213
3/1/2029
287.97
0.60
10.00.
277:97
535.35
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
216
6/1/2029
257.91
0.54
10.06
247.85
537:03
1,752.15
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
1
211 i r,. 2029
307.90
0.64 1 I 797.94
534 13