HomeMy WebLinkAbout977216Page 1 of 3
CONTRACT
THIS CONTRACT, made and entered into this 26 day of October 2010, by and between the TOWN
of Alpine, Wyoming, acting by and through its TOWN Council, hereinafter the "TOWN" and Daniel
Halstead 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: Lot #30 Greys River Village #1
462 Greys River Loop, Alpine, WY 83128
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
m�z D
V
WHEREAS, TOWN ordinance 199 Ordinance No. 2010 -01, (the "ORDINANCE established rates, fees, z x 0 V N
m •rF+
rules, regulations and timetables for connections to the sanitary sewer system "sewer" and for the w z O1
safe, economical and efficient operation and maintenance of the above facilities; and z 0
C
WHEREAS, in accordance with the ORDINANCE, the TOWN is authorized to amortize connection fees m -n m
to the sewer pursuant to a contract and to set the terms thereof in its discretion including but not o N
N
limited to, term and interest rate; and r n-v►
z 0 �0
C) 2 r
WHEREAS, the TOWN desires to furnish sanitary sewer services to the above referenced property; cc o N
z
WHEREAS, the OWNER is required to pay the connection fees at a time determined by the 20 p
0
m
and
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 dollar!
($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.
�T
Town Initials Owner Initials
0
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:
Daniel Halstead
PO Box 3603
Alpine, Wy 83128
307 654 -7650
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
Page 2 of
Owner Initial
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 0 day and a bove set forth.
i
Da iel Halstead
COUNTY OF LINCOLN
STATE OF WYOMING
foregoin Est ument was acknowledged
ay o 010.
TOWN OF ALPINE
By: Victoria DeCora
Its: Mayor
ATTEST: Terra Miller, Clerk /Treasurer
COUNTY OF LINCOLN
STATE OF WYOMING
)ss
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 instrum-n as the free act and deed of said municipal corp .;'ration this
sX0 day of "r 2010.
ss
C oo ll y
Page 3 of 3
TE';F;r. „t r l1EiJC
�i' Cemn i3sir,m t ;:;,iras 15
My commission exp
fore me b
v,-y„
Notary Public
Notary Public
�f.
CHRISTINE WAGNER NOTARY PUBLIC
County of State of
Lincoln
MY COMMISSION EXPIR
Owner Initial
This resolution is adopted pursuant to W.S. 15- 1- 103(a }(xll) 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.
TOWN OF ALPINE
RESOLUTION NO. 2011 -332
April 5, 2011
Walter K. Lutz, ayor.
pm IVo:
Pa iijent at
n n a l anc e.. .....Y ntere.
Prm a1
...Balance....
cu ola ie:::"
P1 .IY
iiitprnet'::...
4.17
u� �iil"ti
4 m d Ye
0
iPriii;;i
6.43
1
7/1/2011
2,000.00
4.17
6.43
1,993.57
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
Amount Financed
Annual interest
Duration of loan (in years)
Start date of loan
Monthly payments #VALUE!
Total number of payments
Yearly principal interest
Principal amount
Finance charges
Total cost
#VALUE!
$2,000.00
2.50
20
7/1/2011
$127 i8E'
2;000::00:
1003.728
83.644 401039.5224
57
3/1/2016
1,618.41
3.37
7.23
1,611.19
215.28
388.81
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
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
635.92
91
1/1/2019
1,364.08
2.84
7.76
1,356.32
320.75
643.68
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
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
810.34
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
3/1/2021
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
1,074.43
409.79
925.57
127
1/1/2022
1,074.43
2.24
8.36
1,066.07
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
1,049.30
416.45
950.70
130
4/1/2022
1,049.30
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
420.80
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
1,009.95
1,018.49
1,027.04
1,035.61
1,044.20
136
10/1/2022
998.56
2.08
8.52
990.05
431.38
137
11/1/2022
990.05
2.06
8.54
981.51
433.44
138
12/1/2022
981.51
2.04
8.55
972.96
435.49
139
1/1/2023
972.96
2.03
8.57
964.39
437.52
140
2/1/2023
964.39
2.01
8.59
955.80
439.53
141
3/1/2023
955.80
1.99
8.61
947.19
441.52
1,052.81
1,061.43
1,070.08
1,078.74
1,087.42
1,096.11
1,104.83
142
4/1/2023
947.19
1.97
8.62
938.57
443.49
143
5/1/2023
938.57
1.96
8.64
929.92
445.45
144
6/1/2023
929.92
1.94
8.66
921.26
447.38
145
7/1/2023
921.26
1.92
8.68
912.58
449.30
146
8/1/2023
912.58
1.90
8.70
903.89
451.20
147
9/1/2023
903.89
1.88
8.71
895.17
453.09
148
10/1/2023
895.17
1.86
8.73
886.44
454.95
1,113.56
149
11/1/2023
886.44
1.85
8.75
877.69
456.80
1,122.31
1,131.08
1,139.87
1,148.68
1,157.50
1,166.34
1,175.20
150
12/1/2023
877.69
1.83
8.77
868.92
458.63
151
1/1/2024
868.92
1.81
8.79
860.13
460.44
152
2/1/2024
860.13
1.79
8.81
851.32
462.23
153
3/1/2024
851.32
1.77
8.82
842.50
464.00
154
4/1/2024
842.50
1.76
8.84
833.66
465.76
155
5/1/2024
833.66
1.74
8.86
824.80
467.49
156
6/1/2024
824.80
1.72
8.88
815.92
469.21
1,184.08
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
1,210.83
159
9/1/2024
798.10
1.66
8.94
789.17
474.26
160
10/1/2024
789.17
1.64
8.95
780.21
475.90
1,219.79
161
11/1/2024
780.21
1.63
8.97
771.24
477.53
1,228.76
162
12/1/2024
771.24
1.61
8.99
762.25
479.13
1,237.75
1,246.76
1,255.79
163
1/1/2025
762.25
1.59
9.01
753.24
480.72
164
2/1/2025
753.24
1.57
9.03
744.21
482.29
165
3/1/2025
744.21
1.55
9.05
735.16
483.84
1,264.84
1,273.91
1,282 99
166
4/1/2025
735.16
1.53
9.07
726.09
485.37
167
5/1/2025
726.09
1.51
9.09
717.01
486.88
168
6/1/2025
717.01
1.49
9.10
707.90
488.38
1,292.10
1,301.22
1,310.36
1,319.52
1,328.70
169
7/1/2025
707.90
1.47
9.12
698.78
489.85
170
8/1/2025
698.78
1.46
9.14
689.64
491.31
171
9/1/2025
689.64
1.44
9.16
680.48
492.75
172
10/1/2025
680.48
1.42
9.18
671.30
494.16
173
11/1/2025
671.30
1.40
9.20
662.10
495.56
1,337.90
1,347.12
1,356.36
1,365.62
174
12/1/2025
662.10
1.38
9.22
652.88
496.94
175
1/1/2026
652.88
1.36
9.24
643.64
498.30
176
2/1/2026
643.64
1.34
9.26
634.38
499.64
177
3/1/2026
634.38
1.32
9.28
625.11
500.96
1,374.89
1,384.19
1,393.50
1,402.84
178
4/1/2026
625.11
1.30
9.30
615.81
502.27
179
5/1/2026
615.81
1.28
9.32
606.50
503.55
180
6/1/2026
606.50
1.26
9.33
597.16
504.81
181
7/1/2026
597.16
1.24
9.35
587.81
506.06
1,412.19
1,421.56
1,430.96
1,440.37
182
8/1/2026
587.81
1.22
9.37
578.44
507.28
183
9/1/2026
578.44
1.21
9.39
569.04
508.49
184
10/1/2026
569.04
1.19
9.41
559.63
509.67
185
11/1/2026
559.63
1.17
9.43
550.20
510.84
1,449.80
1,459.25
1,468.73
186
12/1/2026
550.20
1.15
9.45
540.75
511.98
187
1/1/2027
540.75
1.13
9.47
531.27
513.11
188
2/1/2027
531.27
1.11
9.49
521.78
514.22
1,478.22
1,487.73
1,497.26
189
3/1/2027
521.78
1.09
9.51
512.27
515.30
190
4/1/2027
512.27
1.07
9.53
502.74
516.37
191
5/1/2027
502.74
1.05
9.55
493.19
517.42
1,506.81
1,516.38
1,525.97
192
6/1/2027
493.19
1.03
9.57
483.62
518.45
193
7/1/2027
483.62
1.01
9.59
474.03
519.45
194
8/1/2027
474.03
0.99
9.61
464.42
520.44
1,535.58
1,545.21
195
9/1/2027
464.42
0.97
9.63
454.79
521.41
196
10/1/2027
454.79
0.95
9.65
445.14
522.36
1,554.86
197
11/1/2027
445.14
0.93
9.67
435.47
523.28
1,564.53
198
12/1/2027
435.47
0.91
9.69
425.78
524.19
1,574.22
199
1/1/2028
425.78
0.89
9.71
416.07
525.08
1,583.93
200
2/1/2028
416.07
0.87
9.73
406.33
525.95
1,593.67
201
3/1/2028
406.33
0.85
9.75
396.58
526.79
1,603.42
1,613.19
1,622.98
1,632.79
1,642.63
202
4/1/2028
396.58
0.83
9.77
386.81
527.62
203
5/1/2028
386.81
0.81
9.79
377.02
528.42
204
6/1/2028
377.02
0.79
9.81
367.21
529.21
205
7/1/2028
367.21
0.77
9.83
357.37
529.97
206
8/1/2028
357.37
0.74
9.85
347.52
530.72
1,652.48
1,662.36
207
9/1/2028
347.52
0.72
9.87
337.64
531.44
208
10/1/2028
337.64
0.70
9.89
327.75
532.15
1,672.25
209
11/1/2028
327.75
0.68
9.92
317.84
532.83
1,682.16
1,692.10
210
12/1/2028
317.84
0.66
9.94
307.90
533.49
211
1/1/2029
307.90
0.64
9.96
297.94
534.13
1,702.06
1,712.03
1,722.03
1,732.05
1,742.09
1,752.15
1,762.23
1,772.34
1,782.46
1,792.61
1,802.77
1,812.96
1,823.17
1,833.40
1,843.65
1,853.92
1,864.21
1,874.53
1,884.87
1,895.22
1,905.60
1,916.00
1,926.43
1,936.87
1,947.34
1,957.83
1,968.34
1,978.87
1,989.42
2,000.00
212
2/1/2029
297.94
0.62
9.98
287.97
534.75
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
215
5/1/2029
267.95
0.56
10.04
257.91
536.49
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
218
8/1/2029
237.77
0.50
10.10
227.66
538.04
219
9/1/2029
227.66
0.47
10.12
217.54
538.51
220
10/1/2029
217.54
0.45
10.14
207.39
538.97
221
11/1/2029
207.39
0.43
10.17
197.23
539.40
222
12/1/2029
197.23
0.41
10.19
187.04
539.81
223
1/1/2030
187.04
0.39
10.21
176.83
540.20
224
2/1/2030
176.83
0.37
10.23
166.60
540.57
225
3/1/2030
166.60
0.35
10.25
156.35
540.92
226
4/1/2030
156.35
0.33
10.27
146.08
541.24
227
5/1/2030
146.08
0.30
10.29
135.79
541.55
228
6/1/2030
135,79
0.28
10.32
125.47
541.83
229
7/1/2030
125.47
0.26
10.34
115.13
542.09
230
8/1/2030
115.13
0.24
10.36
104.78
542.33
231
9/1/2030
104.78
0.22
10.38
94.40
542.55
232
10/1/2030
94.40
0.20
10.40
84.00
542.74
233
11/1/2030
84.00
0.17
10.42
73.57
542.92
234
12/1/2030
73.57
0.15
10.44
63.13
543.07
235
1/1/2031
63.13
0.13
10.47
52.66
543.20
236
2/1/2031
52.66
0.11
10.49
42.17
543.31
237
3/1/2031
42.17
0.09
10.51
31.66
543.40
238
4/1/2031
31.66
0.07
10.53
21.13
543.47
239
5/1/2031
21.13
0.04
10.55
10.58
543.51
240
6/1/2031
10.58
0.02
10.58
0.00
543.53