Loading...
HomeMy WebLinkAbout977217Page l of 3 CONTRACT THIS CONTRACT, made and entered into this 27 day of October, 2010, by and between the TOWN of Alpine, Wyoming, acting by and through its TOWN Council, hereinafter the "TOWN" and Stacey Britton 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: 2 Greys River Village #1; 448 Greys River Loop 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 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 �1 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 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 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 Town Initials Owner Initials ,e) U D z z m O D z z m M 0 r z 0 c 4 n m ta T Oz 7� 1-6 co Z V (a n al •Uc az rn m M I' m W NI n .iPr N Ow 0 O .A 0 v G) m 0 03 L. 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: Stacey Britton 6 COUNTY OF LINCOLN ss The foregoing instrument was acknowledged before me by s -iecei 9.7 day of TERRA. trii_'.TM.R NOTARY PUBLIC STATE OF WYOMING TOWN OF ALPINE 5 h My commission exp1rsmmk; -nor By: Victoria DeCora Its: Mayor Count; el Lincoln ATTEST: Terra Miller, Clerk /Treasurer COUNTY OF LINCOLN STATE OF WYOMING Town Initials County (.i Lincoln: )ss Page 3 or 3 State of Wyoming day of 2010. TERRA ft'i;!_i.; i; ;J( t.ARY PUBLIC c. State of Wyoming My commission ex ifiesommisstn e_.. 1 L i Notary Public Notary Notary Public this 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 Owner Initials 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. TOWN OF ALPINE RESOLUTION NO. 2011-332 April 5, 2011 1 Walter K. Lutz, ayor pmt 0:: 1.*cei.itiae 000.0.1111061 •:bite:i iriCi.gAt •:Oatalic c :..9 r .r i .,P,It t a 7P:: .A.C.:22,P,,. 9.65 1 7/1/2011 3,000.00 6.25 9.65 2,990.35 6.25 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 L 1 L JL 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! $3,000.00 2.50 20 7/1/2011 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 3/1/2016 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 96 6/1/2019 1,987.70 4.14 11.76 1,975.95 502.07 1,024.05 1,035.83 97 7/1/2019 1,975.95 4.12 11.78 1,964.17 506.19 98 8/1/2019 1,964.17 4.09 11.81 1,952.36 510.28 1,047.64 99 9/1/2019 1,952.36 4.07 11.83 1,940.53 514.34 1,059.47 1,071.32 1,083.20 1,095.10 1,107.03 100 10/1/2019. 1,940.53 4.04 11.85 1,928.68 518.39 101 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 1,892.97 530.37 104 2/1/2020 1,892.97 3.94 11.95 1,881.01 534.31 1,118.99 105 3/1/2020 1,881.01 3.92 11.98 1,869.04 538.23 1,130.96 1,142.97 106 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 1,167.05 1,179.13 1,191.23 108 6/1/2020 1,845.00 3.84 12.05 1,832.95 549.84 109 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 1,239.90 115 1/1/2021 1,760.10 3.67 12.23 1,747.87 576.04 1,252.13 116 2/1/2021 1,747.87 3.64 12.26 1,735.62 579.68 1,264.38 1,276.67 117 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 1,288.97 119 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 1,326.05 121 7/1/2021 1,686.34 3.51 12.38 1,673.95 597.50 122 8/1/2021 1,673.95 3.49 12.41 1,661.54 600.99 1,338.46 1,350.89 1,363.35 123 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 1,636.65 607.89 125 11/1/2021 1,636.65 3.41 12.49 1,624.16 611.30 1,375.84 1,388.35 1,400.89 1,413.46 1,426.05 126 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 1,573.95 624.67 130 4/1/2022 1,573.95 3.28 12.62 1,561.33 627.95 1,438.67 1,451.31 131 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 1,463.98 1,476.68 133 7/1/2022 1,536.02 3.20 12.70 1,523.32 637.63 134 8/1/2022 1,523.32 3.17 12.72 1,510.60 640.81 1,489.40 1,502.15 1,514.93 1,527.73 1,540.56 1,553.42 1,566.30 1,579.21 1,592.15 1,605.12 135 9/1/2022 1,510.60 3.15 12.75 1,497.85 643.95 136 10/1/2022 1,497.85 3.12 12.78 1,485.07 647.07 137 11/1/2022 1,485.07 3.09 12.80 1,472.27 650.17 138 12/1/2022 1,472.27 3.07 12.83 1,459.44 653.23 139 1/1/2023 1,459.44 3.04 12.86 1,446.58 656.27 140 2/1/2023 1,446.58 3.01 12.88 1,433.70 659.29 141 3/1/2023 1,433.70 2.99 12.91 1,420.79 662.28 142 4/1/2023 1,420.79 2.96 12.94 1,407.85 665.24 143 5/1/2023 1,407.85 2.93 12.96 1,394.88 668.17 144 6/1/2023 1,394.88 2.91 12.99 1,381.89 671.07 1,618.11 1,631.12 145 7/1/2023 1,381.89 2.88 13.02 1,368.88 673.95 146 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 1,683.47 148 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 1,316.53 685.20 150 12/1/2023 1,316.53 2.74 13.15 1,303.38 687.94 1,696.62 151 1/1/2024 1,303.38 2.72 13.18 1,290.20 690.66 1,709.80 1,723.01 1,736.25 1,749.52 152 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 1,762.81 1,776.13 156 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 1,789.47 158 8/1/2024 1,210.53 2.52 13.38 1,197.15 708.89 1,802.85 1,816.25 1,829.68 159 9/1/2024 1,197.15 2.49 13.40 1,183.75 711.38 160 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 1,843.14 1,856.63 162 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 1,870.14 164 2/1/2025 1,129.86 2.35 13.54 1,116.31 723.43 1,883.69 1,897.26 1,910.86 165 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 1,089.14 728.06 167 5/1/2025 1,089.14 2.27 13.63 1,075.51 730.33 1,924.49 1,938.14 168 6/1/2025 1,075.51 2.24 13.66 1,061.86 732.57 169 7/1/2025 1,061.86 2.21 13.68 1,048.17 734.78 1,951.83 1,965.54 1,979.28 170 8/1/2025 1,048.17 2.18 13.71 1,034.46 736.96 171 9/1/2025 1,034.46 2.16 13.74 1,020.72 739.12 172 10/1/2025 1,020.72 2.13 13.77 1,006.95 741.25 1,993.05 2,006.85 2,020.68 2,034.54 2,048.42 2,062.34 173 11/1/2025 1,006.95 2.10 13.80 993.15 743.34 174 12/1/2025 993.15 2.07 13.83 979.32 745.41 175 1/1/2026 979.32 2.04 13.86 965.46 747.45 176 2/1/2026 965.46 2.01 13.89 951.58 749.46 177 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 2,090.25 2,104.26 179 5/1/2026 923.72 1.92 13.97 909.75 755.32 180 6/1/2026 909.75 1.90 14.00 895.74 757.22 181 7/1/2026 895.74 1.87 14.03 881.71 759.09 2,118.29 182 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 2,160.56 2,174.70 2,188.88 2,203.09 184 10/1/2026 853.56 1.78 14.12 839.44 764.51 185 11/1/2026 839.44 1.75 14.15 825.30 766.26 186 12/1/2026 825.30 1.72 14.18 811.12 767.98 187 1/1/2027 811.12 1.69 14.21 796.91 769.67 188 2/1/2027 796.91 1.66 14.24 782.67 771.33 2,217.33 2,231.59 189 3/1/2027 782.67 1.63 14.27 768.41 772.96 190 4/1/2027 768.41 1.60 14.30 754.11 774.56 2,245.89 2,260.21 191 5/1/2027 754.11 1.57 14.33 739.79 776.13 192 6/1/2027 739.79 1.54 14.36 725.43 777.67 2,274.57 2,288.96 2,303.37 2,317.82 2,332.29 193 7/1/2027 725.43 1.51 14.39 711.04 779.18 194 8/1/2027 711.04 1.48 14.42 696.63 780.66 195 9/1/2027 696.63 1.45 14.45 682.18 782.11 196 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 2,346.80 2,361.34 2,375.90 2,390.50 198 12/1/2027 653.20 1.36 14.54 638.66 786.29 199 1/1/2028 638.66 1.33 14.57 624.10 787.62 200 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 2,419.78 202 4/1/2028 594.87 1.24 14.66 580.22 791.43 203 5/1/2028 580.22 1.21 14.69 565.53 792.64 2,434.47 2,449.19 2,463.94 204 6/1/2028 565.53 1.18 14.72 550.81 793.81 205 7/1/2028 550.81 1.15 14.75 536.06 794.96 206 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 2,538.15 211 1/1/2029 461.85 0.96 14.93 446.91 801.20 2,553.09 2,568.05 2,583.05 2,598.08 2,613.14 2,628.23 212 2/1/2029 446.91 0.93 14.97 431.95 802.13 213 3/1/2029 431.95 0.90 15.00 416.95 803.03 214 4/1/2029 416.95 0.87 15.03 401.92 803.90 215 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 2,643.35 2,658.51 2,673.69 2,688.91 218 8/1/2029 356.65 0.74 15.15 341.49 807.06 219 9/1/2029 341.49 0.71 15.19 326.31 807.77 220 10/1/2029 326.31 0.68 15.22 311.09 808.45 221 11/1/2029 311.09 0.65 15.25 295.84 809.10 2,704.16 2,719.44 2,734.75 222 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 2,750.10 225 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 2,780.88 227 5/1/2030 219.12 0.46 15.44 203.68 812.32 2,796.32 228 6/1/2030 203.68 0.42 15.47 188.21 812.74 2,811.79 2,827.30 2,842.84 2,858.41 2,874.01 229 7/1/2030 188.21 0.39 15.50 172.70 813.13 230 8/1/2030 172.70 0.36 15.54 157.16 813.49 231 9/1/2030 157.16 0.33 15.57 141.59 813.82 232 10/1/2030 141.59 0.29 15.60 125.99 814.12 233 11/1/2030 125.99 0.26 15.63 110.36 814.38 2,889.64 2,905.31 234 12/1/2030 110.36 0.23 15.67 94.69 814.61 235 1/1/2031 94.69 0.20 15.70 78.99 814.81 2,921.01 236 2/1/2031 78.99 0.16 15.73 63.26 814.97 2,936.74 2,952.51 2,968.30 237 3/1/2031 63.26 0.13 15.77 47.49 815.10 238 4/1/2031 47.49 0.10 15.80 31.70 815.20 239 5/1/2031 31.70 0.07 15.83 15.86 815.27 2,984.14 240 6/1/2031 15.86 0.03 15.86 0.00 815.30 3,000.00