Loading...
HomeMy WebLinkAbout9772181 Page 1 of 3 CONTRACT THIS CONTRACT, made and entered into this 14 day of October, 2010, by and between the TOWN of Alpine, Wyoming, acting by and through its TOWN Council, hereinafter the "TOWN" and William Esperson 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: 16 Three Rivers Meadows, 426 Meadows Drive 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 m m 10 property concerned any penalty or costs and expenses in compliance with regulations.; and z o o P m co z co WHERE TOWN ordinance 199 Ordinance No. 2010 -01, (the "ORDINANCE established rates, fees, ...m- y ca n rules, regulations and timetables for connections to the sanitary sewer system "sewer" and for the z 13 z safe, economical and efficient operation and maintenance of the above facilities; and rn m r rn m WHEREAS, in accordance with the ORDINANCE, the TOWN is authorized to amortize connection fees o to the sewer pursuant to a contract and to set the terms thereof in its discretion including but not z p w o limited to, term and interest rate; and o -I b 4" c o N WHEREAS, the TOWN desires to furnish sanitary sewer services to the above referenced property; m 3 WHEREAS, the OWNER is required to pay the connection fees at a time determined by the m ORDINANCE and 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. 5. ilure to make payments in accordance with the amortization schedule attached hereto T Owner Initials 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: William Esperson COUNTY OF LINCOLN ss TATE OF WYOMING oregoi. i Is. u ent was acknowledged before me 13yV ayo \�1 2110. My commission expires: TOWN OF ALPINE f ,r. ,,A ,A.e,e,t By: Victoria DeCora Its: Mayor ATTEST: Terra Miller, Clerk /Treasurer COUNTY OF LINCOLN STATE OF WYOMING My commission expir-NL\ Tow Initi E T1Y 60 M4SSIOOXPIRE GNER NOTARY PUBLIC C Lin col n of Stave of oming n if )ss Page 3 of 3 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 ac n o ged said i t as the free act a deed of said mu icipal corporation this day o�� 2010. Oo ary ublic Owner Initials 4) 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 Walter K. Lutz, 'ayor P mt N i?a t b B g m n m B Interes ncip Blanc e A u ul m A �cii ri i ula x iv e 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 #VALUEI 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 Amount Financed $2,000.00 2.50 Annual interest Duration of loan (in years) 20 Start date of loan 7/1/2011 Monthly payments #VALUE' ::310.60:: Total number of payments Yearly principal interest .:$].27:T8' Principal amount ::::$2,001:00 543;53 Finance charges Total cost #VALUEI '.i :`:$2;543 Loan Analysis 1003.728 83.644 401039.5224 1. 1 57 L_._.....___.. /2016 1,618.41 3.37 1 :23 1,611.19 215.28 5 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 32337 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 1,213.92 369.10 786.08 310 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 818A6 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 416A5 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;009.95 136 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' 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 1,044:20 141 3/1/2023 955.80 1.99 8.61 947.19 441.52 1,052.81 142 4/1/2023 947.19 1.97 8.62 938.57 443.49 1,061.43 143 5/1/2023 938.57 1.96 8.64 929.92 445.45 .1;070.08 144 6/1/2023 929.92 1.94 8.66 921.26 447.38 1,078,74 1,087.42 145 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 1,096 :11 147 9/1/2023 903.89 1.88 8.71 895.17 453.09 1,104.83 148 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 1,122.31 150 12/1/2023 877.69 1.83 8.77 868.92 458.63 1,131:08 1,139:87 151 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 1,148:68 153 3/1/2024 851.32 1.77 8.82 842.50 464.00 .1;157.50 154 4/1/2024 842.50 1.76 8.84 833.66 465.76 1,166.34 155. 5/1/2024 833.66 1.74 8.86 824.80 467.49 1,175 :20 156 611/2024 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 1,201.90 159 9/1/2024 798.10 1.66 8.94 789.17 474.26 1,210.83 160 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 1 ;237.75 1,246.76 162 12/1/2024 771.24 1.61 8.99 762.25 479 :13 163 1/1/2025 76225 1.59 9.01 753.24 480:72 164 2/1/2025 753.24 1.57 9.03 744.21 482.29 1,255.79 165 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 .1,301.22 169 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 .1,310 :36 171 ;9/1/2025 689:64 1.44 9.16 680.48 492 :75 1;319.52 1,328.7.0 172 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 :90 174 12/1/2025 662.10 1.38 9.22 652.88 496:94 1,347.12 1,356.36 175 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 1;365.62 177 3/1/2026 634.38 1.32 9.28 625.11 500.96 1,374.89 1,384.19 178 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 1,393.50 180 6/1/2026 606.50 1.26 9.33 597.16 504 :81 •1,402:84 181 7/1/2026 597.16 1.24 9.35 587.81 506.06 1,412.19 '1,421.56 182 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 1,430.96 184 10/1/2026 569.04 1.19 9.41 559.63 509 :.67 1,440;37 1,449:80 1,459.25 1,46833 185 11/1/2026 559.63 1.17 9.43 550.20 510.84 186. 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 :81 192 6/1/2027 493.19 1.03 9.57 483.62 518.45 1 ;516:38 1,525.97 1,535.58 193 7/1/2027 483.62 1.01 9.59 474.03 519.45 194 8/1/2027 474.03 0.99 9.61 464.42 520.44 195 9/1/2027 464.42 0.97 9.63 454.79 521.41 1,545 :21 196 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 1,583.93 1,593.67 1,603.42 199 1/1/2028 425.78 0.89 9.71 416.07 525.08 200 2/1/2028 416.07 0.87. 9.73 406.33. 525.95 201 3/1/2028 406.33 0.85 9.75 396.58 526:79 202 4/1/2028 396.58 0.83 9.77 386.81 527.62 1,613.19 1,622.98 1 ;632:79 1;642:63 1;652.48 1 ;662 :36 203 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 :52 530.72 207 9/1/2028 347.52 0.72 '9.87 337.64 531 :44 208 10/112028 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 11 /2029 307.90 0.64 __.._....596 297.94 534.13 1( 212 2/1/2029 297.94 0.62 9.98 287.97 534.75 ....:.._a�.....� 1,712.03 1,722.03 1,732.05 213 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 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 1,772.34 1,782.46 218 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 1,792.61 1,802.77 1,812.96 1,823.17 1,833.40 1,843.65 1,853.92 221 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 1,864.21 228 6/1/2030 135.79 0.28 10.32 125.47 541.83 1,874.53 1,884.87 229 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 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 1,936.87 234 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 1,947.34 236 2/1/2031 52.66 0.11 10.49 42.17 543.31 1,957.83 1,968.34 237 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 1,978.87 1,989.42 239 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 2,000.00