“Our mission is to maintain the character of our “small town” community while striking an appropriate balance between economic development and preservation of our quality of life. We help create a dynamic and vital City by providing quality, cost-effective municipalservices and by forming partnerships with residents and organizationsin the constant pursuit of excellence.”
Page Item STANDING AGENDA ITEMS
1. Call to Order and Flag Salute
2. Roll Call
3. Council and Staff Comments
CITY COUNCIL BUSINESS
4. Acceptance of SAFER Grant Funds
Background: The City has been awarded $300,000 through FEMA’s Staffing for Adequate Fire and Emergency Response (SAFER) Grant Program to support firefighter recruitment and retention activities over a four-year grant period.
Report By: Cory Burns, Fire Chief
Recommended Council Action: Staff recommends that the City Council vote to accept the SAFER Grant, authorize the establishment of one full-time Firefighter position to be funded in part through the grant, authorize the Fire Chief to recruit and hire the position, and authorize the City Manager and Fire Chief to execute documents necessary to implement the grant.
5. Adjourn
Availability of Public Records: All public records related to an open session item on this agenda, which are not exempt from disclosure pursuant to the California Public Records Act, that are distributed to a majority of the legislative body will be available for public inspection at City Hall located at 305 North Mt. Shasta Blvd., Mt. Shasta, CA at the same time the public records are distributed or made available to the members of the legislative body. Agenda related writings or documents provided to a majority of the legislative body after distribution of the Agenda packet will be available for public review within a separate binder at City Hall at the same time as they are made available to the members of the legislative body.
The City of Mt. Shasta does not discriminate on the basis of race, color, national origin, sex, sexual orientation, religion, age or disability in employment or provision of services. In compliance with the Americans with Disabilities Act, persons requiring accommodations for a disability at a public meeting should notify the City Clerk or Deputy City Clerk at least 48 hours prior to the meeting at
(530) 926-7516 in order to allow the City sufficient time to make reasonable arrangements to accommodate participation in this meeting.
Mt. Shasta City Council Special Meeting Agenda
Mt. Shasta City Park Upper Lodge, 1315 Nixon Rd.
Klamath Falls RV Resort, 221 Dan O’Brien Way, US-97
Monday, October 19th, 2026 , 6:00 p.m.
The meeting can also be viewed online at the
following link: MountShasta.22Ave.tv
Packet
Contents
Acceptance of SAFER Grant Funds……………………………………………………….3
Staff Report…………………………………………………………………………3
Attachment A: Award Notification……………………………………………………...6 Attachment B: Cost Breakdown………………………………………………………..7
CITY COUNCIL AGENDA ITEM # 4
Staff Report
MEETING DATE: October 19, 2026
TO: Honorable Mayor and members of the City Council
FROM: Cory Burns, Fire Chief
SUBJECT: FEMA Staffing for Adequate Fire and Emergency Response Grant Regular X Special Consent Closed
RECOMMENDATION:
Staff recommend that the City Council:
1. Accept and authorize implementation of the $300,000 FEMA Staffing for Adequate Fire and Emergency Response (SAFER) Grant for a four-year period;
2. Authorize the establishment of one full-time Firefighter position funded in part through the grant;
3. Authorize the Fire Chief to recruit and hire the position under the City's existing Firefighter classification and compensation structure; and
4. Authorize the City Manager and Fire Chief to execute documents necessary to implement the grant.
BACKGROUND:
The Mt. Shasta Fire Department relies on a combination of paid and volunteer firefighters to provide emergency services to the community. Recruiting, training, and retaining qualified firefighters is essential to maintaining adequate staffing and emergency response capabilities.
The City has been awarded $300,000 through FEMA's Staffing for Adequate Fire and Emergency Response (SAFER) Grant Program to support firefighter recruitment and retention activities over a four-year grant period (see Attachment A – FEMA Grant Approval Letter).
The grant will support the establishment of one full-time Firefighter position. The employee will be hired under the City's existing Firefighter classification and will perform both operational firefighting and recruitment and retention duties. 3
Recruitment and retention responsibilities will include:
• Recruiting new volunteer firefighters;
• Community outreach and recruitment events;
• Assisting prospective firefighters through the application and onboarding process; • Coordinating volunteer orientation and training;
• Supporting volunteer recognition and retention efforts; • Tracking recruitment and retention results; and
• Developing strategies to increase volunteer participation.
The employee will also perform regular Firefighter duties, including emergency response, fire suppression, rescue, training, apparatus maintenance, and other duties assigned to the Firefighter classification.
This position will provide the Department with a dedicated resource to focus on recruitment and retention while also adding an operational firefighter to the Department.
Maintaining adequate firefighter staffing is critical to the Department's ability to respond to fires, medical emergencies, rescues, wildland incidents, and other emergencies.
Recruiting and retaining volunteer firefighters requires ongoing outreach, onboarding, training, mentoring, and engagement. These responsibilities are currently performed in addition to the normal duties of the Fire Chief and other Department personnel.
The grant-funded position will provide dedicated staff time for recruitment and retention while also providing additional operational staffing.
FISCAL IMPACT:
The total FEMA SAFER Grant award is $300,000 over four years, averaging approximately $75,000 per year.
The total annual cost of the Firefighter position, including salary, CalPERS, workers' compensation, health insurance, payroll costs, and other benefits, may exceed the amount of FEMA funding available in a given year. See Attachment B – Cost Breakdown.
Therefore, General Fund resources may be required during any or all four years of the grant period to cover the difference between the actual cost of the position and eligible FEMA grant funding.
The amount of General Fund support, if any, will depend on the employee's compensation and benefit costs, annual grant reimbursement, and other eligible grant expenses.
The City will monitor the actual cost of the position annually and incorporate any anticipated General Fund contribution into the City's annual budget process. 4
Funding Amount
Total FEMA SAFER Grant $300,000
Grant Period 4 years
Average FEMA Funding $75,000 per year
Total Position Cost To be determined annually
Potential General Fund Contribution Difference between eligible costs and FEMA funding The four-year grant provides the City with an opportunity to establish and evaluate a dedicated firefighter recruitment and retention program.
The City should not assume that the $300,000 grant will cover the entire cost of the position annually. General Fund support may be necessary during one or more years of the grant period.
At the conclusion of the four-year grant, the City Council will need to determine whether the position should be continued using local funding or another identified funding source. If the position is continued using City funds, it would become an ongoing General Fund obligation unless another funding source is identified.
ATTACHMENTS:
Attachment A FEMA Grant Approval Letter
Attachment B Cost Breakdown
5 From: [email protected]
To: Cory Burns
Cc: Malisa Dodd; Cory Burns
Subject: Award Notification (Application Number: EMW-2025-FF-00980) Date: Tuesday, September 22, 2026 11:09:44 AM
Dear Cory,
Congratulations! Your grant application submitted under the Grant Programs Directorate's Fiscal Year (FY) 2025 Staffing for Adequate Fire and Emergency Response (SAFER) Grant has been approved for award.
Please use the FEMA GO system at https://go.fema.gov to accept or decline your award.
Please note that you will have thirty (30) days from the date of this award notification to either accept or decline the award, and that the award must be accepted or declined by an Authorized Organization Representative (AOR) within the FEMA GO system. Instructions for registering within the system and becoming an AOR are available at https://www.fema.gov/gmmtraining-resources.
Once you are in the system and made an AOR for your organization, your home page will be the first screen you see. You will see a section entitled My Grants. In this section, please select the award acceptance link for EMW-2025-FF-00980 under Fiscal Year (FY) 2025 Staffing for Adequate Fire and Emergency Response (SAFER) Grant. View your award package and indicate your acceptance or declination of award. If you wish to accept your grant, you should do so immediately. When you have finished, we recommend printing your award package for your records.
If you have questions on using the FEMA GO system, please reach out to the FEMA GO Help Desk (1-877-585-3242). For programmatic questions about your grant, please reach out to the AFG Helpdesk ([email protected] / 1-866-274-0960).
Sincerely,
Grants Management Branch
Staffing for Adequate Fire and Emergency Response (SAFER) Department of Homeland Security / FEMA
6 Salary Option Annual Salary ($) HSA Option Annual HSA ($) A*PERS Fire Classic $86,005.59 HSA - EE $1,699.92
B*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08C*PERS Fire Classic $90,371.52D*PERS Fire Classic $92,636.55E*PERS Fire Classic $94,967.24A*PERS Fire PEPRA $82,594.14B*PERS Fire PEPRA $84,674.75C*PERS Fire PEPRA $86,786.89D*PERS Fire PEPRA $88,962.08E*PERS Fire PEPRA $91,200.32 7 Healthcare Option Annual Healthcare ($)
HMPER*EE $8,844.00HMPER*EE + Spouse $14,892.00HMPER*EE + Children $14,124.00HMPER*EE + Family $20,256.00HMSPR*EE $10,452.00HMSPR*EE + Spouse $17,916.00HMSPR*EE + Children $16,968.00HMSPR*EE + Family $23,844.00HDVLR*EE $1,188.00HDVLR*EE + Spouse $2,004.00HDVLR*EE + Children $1,908.00HDVLR*EE + Family $2,664.00 8 Salary Option Salary ($) HSA Option HSA ($) Healthcare Option A*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HDVLR*EE A*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HDVLR*EE + ChildrenA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HDVLR*EE + SpouseA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HDVLR*EE + FamilyB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HDVLR*EEA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HDVLR*EEB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HDVLR*EE + ChildrenA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HDVLR*EE + SpouseA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HDVLR*EE + FamilyA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HDVLR*EEB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HDVLR*EEA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HDVLR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HDVLR*EE + ChildrenB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HDVLR*EE + ChildrenC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HDVLR*EE + SpouseB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HDVLR*EE + SpouseC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HDVLR*EE + FamilyB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HDVLR*EE + FamilyC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HDVLR*EED*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HDVLR*EEA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HDVLR*EEB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HDVLR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HDVLR*EE + ChildrenA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HDVLR*EE + Children 9 B*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HDVLR*EE + Spouse A*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HDVLR*EE + FamilyD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HDVLR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HDVLR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMPER*EEC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HDVLR*EE D*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HDVLR*EE + FamilyB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenD*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HDVLR*EEB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HDVLR*EE + Children C*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HDVLR*EE + Spouse E*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HDVLR*EEB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyD*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenD*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HDVLR*EE + Family A*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMSPR*EEE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HDVLR*EE + ChildrenA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMPER*EEE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HDVLR*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HDVLR*EE D*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMPER*EED*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HDVLR*EE E*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HDVLR*EE + FamilyC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HDVLR*EE + Children C*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HDVLR*EE + Spouse E*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HDVLR*EED*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HDVLR*EE + Children D*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HDVLR*EE + Spouse 10 C*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HDVLR*EE + Family A*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMSPR*EE E*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMPER*EEE*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMSPR*EEB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMPER*EED*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HDVLR*EE + Family D*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HDVLR*EE E*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMPER*EEE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HDVLR*EED*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HDVLR*EE + Children D*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HDVLR*EE + Spouse A*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMSPR*EEA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMPER*EEA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMPER*EE + ChildrenB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMSPR*EEE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HDVLR*EE + ChildrenE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HDVLR*EE + SpouseD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HDVLR*EE + Family B*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMPER*EEC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMSPR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMPER*EEA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMPER*EE + SpouseE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HDVLR*EE + FamilyD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMPER*EEE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HDVLR*EEA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMSPR*EEA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HDVLR*EE + ChildrenB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMSPR*EEE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HDVLR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMPER*EE 11 B*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMPER*EE + Children C*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMSPR*EEA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMPER*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMPER*EE E*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HDVLR*EE + FamilyD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMSPR*EED*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMPER*EEA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMSPR*EE + ChildrenB*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMPER*EE + SpouseE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMPER*EEA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMPER*EE + ChildrenB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMSPR*EEB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMSPR*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMSPR*EE A*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMPER*EE + SpouseC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMPER*EE + ChildrenC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMPER*EE D*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMSPR*EEA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMPER*EE + SpouseD*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMPER*EE B*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMSPR*EE + ChildrenE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMSPR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMPER*EE + SpouseE*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMPER*EEA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMPER*EE + ChildrenC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMSPR*EE B*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMSPR*EE + SpouseA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMPER*EE + SpouseC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMPER*EE + Family 12 A*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMSPR*EE + Children B*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMPER*EE + SpouseD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMPER*EE + ChildrenD*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMSPR*EE D*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMPER*EE B*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenE*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMSPR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMPER*EE + SpouseC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMSPR*EE + ChildrenE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMPER*EED*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMPER*EE + SpouseA*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMSPR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMPER*EE + Children A*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMPER*EE + FamilyA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMSPR*EE + SpouseB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMPER*EE + SpouseD*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMSPR*EE B*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMPER*EE + FamilyB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMSPR*EE + ChildrenC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMPER*EE + Spouse E*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMPER*EE + ChildrenE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMSPR*EEC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMPER*EED*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMPER*EE + SpouseA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMSPR*EE + ChildrenB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMSPR*EE + SpouseE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMPER*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMPER*EE + Children 13 A*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMPER*EE + Family C*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseA*PERS Fire PEPRA $82,594.14 HSA - EE $1,699.92 HMSPR*EE + FamilyB*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMPER*EE + FamilyD*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMPER*EE + Children B*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMSPR*EE + SpouseC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMPER*EE + Spouse E*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenC*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMPER*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMSPR*EEC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMSPR*EE + Children D*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMPER*EE + Spouse D*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseE*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMPER*EE + SpouseA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMPER*EE + FamilyA*PERS Fire PEPRA $82,594.14 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMSPR*EE + ChildrenC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMSPR*EE + Spouse B*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMPER*EE + FamilyD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMPER*EE + Children B*PERS Fire PEPRA $84,674.75 HSA - EE $1,699.92 HMSPR*EE + FamilyD*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseC*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMPER*EE + FamilyC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMSPR*EE + Children E*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMPER*EE + ChildrenE*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMSPR*EE + SpouseD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMPER*EE + FamilyD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMPER*EE + Spouse D*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMSPR*EE + Children A*PERS Fire Classic $86,005.59 HSA - EE $1,699.92 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMPER*EE + SpouseE*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMSPR*EE + Children 14 C*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMSPR*EE + Spouse B*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMPER*EE + Family B*PERS Fire PEPRA $84,674.75 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyD*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMSPR*EE + Spouse C*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMPER*EE + Family C*PERS Fire PEPRA $86,786.89 HSA - EE $1,699.92 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMPER*EE + ChildrenE*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseD*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMPER*EE + FamilyD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMSPR*EE + Children E*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMPER*EE + FamilyA*PERS Fire Classic $86,005.59 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMPER*EE + SpouseE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMSPR*EE + ChildrenB*PERS Fire Classic $88,172.14 HSA - EE $1,699.92 HMSPR*EE + FamilyD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMSPR*EE + Spouse C*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMPER*EE + Family C*PERS Fire PEPRA $86,786.89 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyD*PERS Fire PEPRA $88,962.08 HSA - EE $1,699.92 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMSPR*EE + SpouseD*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMPER*EE + Family E*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMPER*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMSPR*EE + ChildrenB*PERS Fire Classic $88,172.14 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyC*PERS Fire Classic $90,371.52 HSA - EE $1,699.92 HMSPR*EE + Family D*PERS Fire PEPRA $88,962.08 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMSPR*EE + SpouseD*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMPER*EE + Family E*PERS Fire PEPRA $91,200.32 HSA - EE $1,699.92 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMPER*EE + FamilyC*PERS Fire Classic $90,371.52 HSA - EE + Family $3,400.08 HMSPR*EE + Family D*PERS Fire Classic $92,636.55 HSA - EE $1,699.92 HMSPR*EE + Family E*PERS Fire PEPRA $91,200.32 HSA - EE + Family $3,400.08 HMSPR*EE + FamilyE*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMPER*EE + Family 15 D*PERS Fire Classic $92,636.55 HSA - EE + Family $3,400.08 HMSPR*EE + Family E*PERS Fire Classic $94,967.24 HSA - EE $1,699.92 HMSPR*EE + Family E*PERS Fire Classic $94,967.24 HSA - EE + Family $3,400.08 HMSPR*EE + Family 16 Healthcare ($) Total Compensation ($) 4 Year Cost Grant Amount GF Contribution $1,188.00 $85,482.06 300,000.00 341,928.23 -
$1,908.00 $86,202.06 300,000.00 344,808.23 -
$2,004.00 $86,298.06 300,000.00 345,192.23 -
$2,664.00 $86,958.06 300,000.00 347,832.23 -
$1,188.00 $87,562.67 300,000.00 350,250.69 -
$1,188.00 $87,182.22 300,000.00 348,728.87 -
$1,908.00 $88,282.67 300,000.00 353,130.69 -
$1,908.00 $87,902.22 300,000.00 351,608.87 -
$2,004.00 $88,378.67 300,000.00 353,514.69 -
$2,004.00 $87,998.22 300,000.00 351,992.87 -
$2,664.00 $89,038.67 300,000.00 356,154.69 -
$2,664.00 $88,658.22 300,000.00 354,632.87 -
$1,188.00 $89,674.81 300,000.00 358,699.25 -
$1,188.00 $89,262.83 300,000.00 357,051.33 -
$1,188.00 $88,893.51 300,000.00 355,574.03 -
$1,908.00 $90,394.81 300,000.00 361,579.25 -
$1,908.00 $89,982.83 300,000.00 359,931.33 -
$1,908.00 $89,613.51 300,000.00 358,454.03 -
$2,004.00 $90,490.81 300,000.00 361,963.25 -
$2,004.00 $90,078.83 300,000.00 360,315.33 -
$2,004.00 $89,709.51 300,000.00 358,838.03 -
$2,664.00 $91,150.81 300,000.00 364,603.25 -
$2,664.00 $90,738.83 300,000.00 362,955.33 -
$2,664.00 $90,369.51 300,000.00 361,478.03 -
$1,188.00 $91,374.97 300,000.00 365,499.89 -
$1,188.00 $91,850.00 300,000.00 367,400.01 -
$1,188.00 $90,593.67 300,000.00 362,374.67 -
$1,188.00 $91,060.06 300,000.00 364,240.24 -
$1,908.00 $92,094.97 300,000.00 368,379.89 -
$1,908.00 $92,570.00 300,000.00 370,280.01 -
$1,908.00 $91,313.67 300,000.00 365,254.67 -
$2,004.00 $91,409.67 300,000.00 365,638.67 65,638.67
$1,908.00 $91,780.06 300,000.00 367,120.24 67,120.24
17 $2,004.00 $91,876.06 300,000.00 367,504.24 67,504.24 $2,664.00 $92,069.67 300,000.00 368,278.67 68,278.67
$2,004.00 $92,190.97 300,000.00 368,763.89 68,763.89
$2,664.00 $92,536.06 300,000.00 370,144.24 70,144.24
$2,004.00 $92,666.00 300,000.00 370,664.01 70,664.01
$1,188.00 $92,760.22 300,000.00 371,040.88 71,040.88
$2,664.00 $92,850.97 300,000.00 371,403.89 71,403.89
$8,844.00 $93,138.06 300,000.00 372,552.23 72,552.23
$1,188.00 $93,259.44 300,000.00 373,037.76 73,037.76
$2,664.00 $93,326.00 300,000.00 373,304.01 73,304.01
$1,908.00 $93,480.22 300,000.00 373,920.88 73,920.88
$1,188.00 $93,550.16 300,000.00 374,200.65 74,200.65
$2,004.00 $93,576.22 300,000.00 374,304.88 74,304.88
$1,908.00 $93,979.44 300,000.00 375,917.76 75,917.76
$2,004.00 $94,075.44 300,000.00 376,301.76 76,301.76
$1,188.00 $94,088.24 300,000.00 376,352.96 76,352.96
$2,664.00 $94,236.22 300,000.00 376,944.88 76,944.88
$1,908.00 $94,270.16 300,000.00 377,080.65 77,080.65
$2,004.00 $94,366.16 300,000.00 377,464.65 77,464.65
$2,664.00 $94,735.44 300,000.00 378,941.76 78,941.76
$10,452.00 $94,746.06 300,000.00 378,984.23 78,984.23
$1,908.00 $94,808.24 300,000.00 379,232.96 79,232.96
$8,844.00 $94,838.22 300,000.00 379,352.87 79,352.87
$2,004.00 $94,904.24 300,000.00 379,616.96 79,616.96
$1,188.00 $94,959.60 300,000.00 379,838.40 79,838.40
$2,664.00 $95,026.16 300,000.00 380,104.65 80,104.65
$8,844.00 $95,218.67 300,000.00 380,874.69 80,874.69
$1,188.00 $95,524.47 300,000.00 382,097.89 82,097.89
$2,664.00 $95,564.24 300,000.00 382,256.96 82,256.96
$1,908.00 $95,679.60 300,000.00 382,718.40 82,718.40
$2,004.00 $95,775.60 300,000.00 383,102.40 83,102.40
$1,188.00 $95,788.40 300,000.00 383,153.60 83,153.60
$1,908.00 $96,244.47 300,000.00 384,977.89 84,977.89
$2,004.00 $96,340.47 300,000.00 385,361.89 85,361.89
18 $2,664.00 $96,435.60 300,000.00 385,742.40 85,742.40 $10,452.00 $96,446.22 300,000.00 385,784.87 85,784.87
$1,908.00 $96,508.40 300,000.00 386,033.60 86,033.60
$8,844.00 $96,549.51 300,000.00 386,198.03 86,198.03
$2,004.00 $96,604.40 300,000.00 386,417.60 86,417.60
$10,452.00 $96,826.67 300,000.00 387,306.69 87,306.69
$8,844.00 $96,918.83 300,000.00 387,675.33 87,675.33
$2,664.00 $97,000.47 300,000.00 388,001.89 88,001.89
$1,188.00 $97,224.63 300,000.00 388,898.53 88,898.53
$2,664.00 $97,264.40 300,000.00 389,057.60 89,057.60
$8,844.00 $97,330.81 300,000.00 389,323.25 89,323.25
$1,188.00 $97,855.16 300,000.00 391,420.63 91,420.63
$1,908.00 $97,944.63 300,000.00 391,778.53 91,778.53
$2,004.00 $98,040.63 300,000.00 392,162.53 92,162.53
$10,452.00 $98,157.51 300,000.00 392,630.03 92,630.03
$8,844.00 $98,249.67 300,000.00 392,998.67 92,998.67
$14,124.00 $98,418.06 300,000.00 393,672.23 93,672.23
$10,452.00 $98,526.83 300,000.00 394,107.33 94,107.33
$1,908.00 $98,575.16 300,000.00 394,300.63 94,300.63
$2,004.00 $98,671.16 300,000.00 394,684.63 94,684.63
$2,664.00 $98,700.63 300,000.00 394,802.53 94,802.53
$8,844.00 $98,716.06 300,000.00 394,864.24 94,864.24
$10,452.00 $98,938.81 300,000.00 395,755.25 95,755.25
$8,844.00 $99,030.97 300,000.00 396,123.89 96,123.89
$14,892.00 $99,186.06 300,000.00 396,744.23 96,744.23
$2,664.00 $99,331.16 300,000.00 397,324.63 97,324.63
$8,844.00 $99,506.00 300,000.00 398,024.01 98,024.01
$1,188.00 $99,555.32 300,000.00 398,221.27 98,221.27
$10,452.00 $99,857.67 300,000.00 399,430.67 99,430.67$14,124.00 $100,118.22 300,000.00 400,472.87 100,472.87 $1,908.00 $100,275.32 300,000.00 401,101.27 101,101.27
$10,452.00 $100,324.06 300,000.00 401,296.24 101,296.24 $2,004.00 $100,371.32 300,000.00 401,485.27 101,485.27
$8,844.00 $100,416.22 300,000.00 401,664.88 101,664.88
19 $14,124.00 $100,498.67 300,000.00 401,994.69 101,994.69 $10,452.00 $100,638.97 300,000.00 402,555.89 102,555.89 $14,892.00 $100,886.22 300,000.00 403,544.87 103,544.87 $8,844.00 $100,915.44 300,000.00 403,661.76 103,661.76
$2,664.00 $101,031.32 300,000.00 404,125.27 104,125.27
$10,452.00 $101,114.00 300,000.00 404,456.01 104,456.01 $8,844.00 $101,206.16 300,000.00 404,824.65 104,824.65
$16,968.00 $101,262.06 300,000.00 405,048.23 105,048.23 $14,892.00 $101,266.67 300,000.00 405,066.69 105,066.69 $8,844.00 $101,744.24 300,000.00 406,976.96 106,976.96
$14,124.00 $101,829.51 300,000.00 407,318.03 107,318.03 $10,452.00 $102,024.22 300,000.00 408,096.88 108,096.88 $14,124.00 $102,198.83 300,000.00 408,795.33 108,795.33 $17,916.00 $102,210.06 300,000.00 408,840.23 108,840.23 $10,452.00 $102,523.44 300,000.00 410,093.76 110,093.76 $14,892.00 $102,597.51 300,000.00 410,390.03 110,390.03 $14,124.00 $102,610.81 300,000.00 410,443.25 110,443.25 $8,844.00 $102,615.60 300,000.00 410,462.40 110,462.40
$10,452.00 $102,814.16 300,000.00 411,256.65 111,256.65 $16,968.00 $102,962.22 300,000.00 411,848.87 111,848.87 $14,892.00 $102,966.83 300,000.00 411,867.33 111,867.33 $8,844.00 $103,180.47 300,000.00 412,721.89 112,721.89
$16,968.00 $103,342.67 300,000.00 413,370.69 113,370.69 $10,452.00 $103,352.24 300,000.00 413,408.96 113,408.96 $14,892.00 $103,378.81 300,000.00 413,515.25 113,515.25 $8,844.00 $103,444.40 300,000.00 413,777.60 113,777.60
$14,124.00 $103,529.67 300,000.00 414,118.67 114,118.67 $17,916.00 $103,910.22 300,000.00 415,640.87 115,640.87 $14,124.00 $103,996.06 300,000.00 415,984.24 115,984.24 $10,452.00 $104,223.60 300,000.00 416,894.40 116,894.40 $17,916.00 $104,290.67 300,000.00 417,162.69 117,162.69 $14,892.00 $104,297.67 300,000.00 417,190.67 117,190.67 $14,124.00 $104,310.97 300,000.00 417,243.89 117,243.89 $20,256.00 $104,550.06 300,000.00 418,200.23 118,200.23 20 $16,968.00 $104,673.51 300,000.00 418,694.03 118,694.03 $14,892.00 $104,764.06 300,000.00 419,056.24 119,056.24 $14,124.00 $104,786.00 300,000.00 419,144.01 119,144.01 $10,452.00 $104,788.47 300,000.00 419,153.89 119,153.89 $8,844.00 $104,880.63 300,000.00 419,522.53 119,522.53
$16,968.00 $105,042.83 300,000.00 420,171.33 120,171.33 $10,452.00 $105,052.40 300,000.00 420,209.60 120,209.60 $14,892.00 $105,078.97 300,000.00 420,315.89 120,315.89 $16,968.00 $105,454.81 300,000.00 421,819.25 121,819.25 $8,844.00 $105,511.16 300,000.00 422,044.63 122,044.63
$14,892.00 $105,554.00 300,000.00 422,216.01 122,216.01 $17,916.00 $105,621.51 300,000.00 422,486.03 122,486.03 $14,124.00 $105,696.22 300,000.00 422,784.88 122,784.88 $17,916.00 $105,990.83 300,000.00 423,963.33 123,963.33 $14,124.00 $106,195.44 300,000.00 424,781.76 124,781.76 $20,256.00 $106,250.22 300,000.00 425,000.87 125,000.87 $16,968.00 $106,373.67 300,000.00 425,494.67 125,494.67 $17,916.00 $106,402.81 300,000.00 425,611.25 125,611.25 $14,892.00 $106,464.22 300,000.00 425,856.88 125,856.88 $14,124.00 $106,486.16 300,000.00 425,944.65 125,944.65 $10,452.00 $106,488.63 300,000.00 425,954.53 125,954.53 $20,256.00 $106,630.67 300,000.00 426,522.69 126,522.69 $16,968.00 $106,840.06 300,000.00 427,360.24 127,360.24 $14,892.00 $106,963.44 300,000.00 427,853.76 127,853.76 $14,124.00 $107,024.24 300,000.00 428,096.96 128,096.96 $10,452.00 $107,119.16 300,000.00 428,476.63 128,476.63 $16,968.00 $107,154.97 300,000.00 428,619.89 128,619.89 $8,844.00 $107,211.32 300,000.00 428,845.27 128,845.27
$14,892.00 $107,254.16 300,000.00 429,016.65 129,016.65 $17,916.00 $107,321.67 300,000.00 429,286.67 129,286.67 $16,968.00 $107,630.00 300,000.00 430,520.01 130,520.01 $17,916.00 $107,788.06 300,000.00 431,152.24 131,152.24 $14,892.00 $107,792.24 300,000.00 431,168.96 131,168.96 $14,124.00 $107,895.60 300,000.00 431,582.40 131,582.40 21 $20,256.00 $107,961.51 300,000.00 431,846.03 131,846.03 $17,916.00 $108,102.97 300,000.00 432,411.89 132,411.89 $23,844.00 $108,138.06 300,000.00 432,552.23 132,552.23 $20,256.00 $108,330.83 300,000.00 433,323.33 133,323.33 $14,124.00 $108,460.47 300,000.00 433,841.89 133,841.89 $16,968.00 $108,540.22 300,000.00 434,160.88 134,160.88 $17,916.00 $108,578.00 300,000.00 434,312.01 134,312.01 $14,892.00 $108,663.60 300,000.00 434,654.40 134,654.40 $14,124.00 $108,724.40 300,000.00 434,897.60 134,897.60 $20,256.00 $108,742.81 300,000.00 434,971.25 134,971.25 $10,452.00 $108,819.32 300,000.00 435,277.27 135,277.27 $16,968.00 $109,039.44 300,000.00 436,157.76 136,157.76 $14,892.00 $109,228.47 300,000.00 436,913.89 136,913.89 $16,968.00 $109,330.16 300,000.00 437,320.65 137,320.65 $17,916.00 $109,488.22 300,000.00 437,952.88 137,952.88 $14,892.00 $109,492.40 300,000.00 437,969.60 137,969.60 $20,256.00 $109,661.67 300,000.00 438,646.67 138,646.67 $23,844.00 $109,838.22 300,000.00 439,352.87 139,352.87 $16,968.00 $109,868.24 300,000.00 439,472.96 139,472.96 $17,916.00 $109,987.44 300,000.00 439,949.76 139,949.76 $20,256.00 $110,128.06 300,000.00 440,512.24 140,512.24 $14,124.00 $110,160.63 300,000.00 440,642.53 140,642.53 $23,844.00 $110,218.67 300,000.00 440,874.69 140,874.69 $17,916.00 $110,278.16 300,000.00 441,112.65 141,112.65 $20,256.00 $110,442.97 300,000.00 441,771.89 141,771.89 $16,968.00 $110,739.60 300,000.00 442,958.40 142,958.40 $14,124.00 $110,791.16 300,000.00 443,164.63 143,164.63 $17,916.00 $110,816.24 300,000.00 443,264.96 143,264.96 $20,256.00 $110,918.00 300,000.00 443,672.01 143,672.01 $14,892.00 $110,928.63 300,000.00 443,714.53 143,714.53 $16,968.00 $111,304.47 300,000.00 445,217.89 145,217.89 $23,844.00 $111,549.51 300,000.00 446,198.03 146,198.03 $14,892.00 $111,559.16 300,000.00 446,236.63 146,236.63 $16,968.00 $111,568.40 300,000.00 446,273.60 146,273.60 22 $17,916.00 $111,687.60 300,000.00 446,750.40 146,750.40 $20,256.00 $111,828.22 300,000.00 447,312.88 147,312.88 $23,844.00 $111,918.83 300,000.00 447,675.33 147,675.33 $17,916.00 $112,252.47 300,000.00 449,009.89 149,009.89 $20,256.00 $112,327.44 300,000.00 449,309.76 149,309.76 $23,844.00 $112,330.81 300,000.00 449,323.25 149,323.25 $14,124.00 $112,491.32 300,000.00 449,965.27 149,965.27 $17,916.00 $112,516.40 300,000.00 450,065.60 150,065.60 $20,256.00 $112,618.16 300,000.00 450,472.65 150,472.65 $16,968.00 $113,004.63 300,000.00 452,018.53 152,018.53 $20,256.00 $113,156.24 300,000.00 452,624.96 152,624.96 $23,844.00 $113,249.67 300,000.00 452,998.67 152,998.67 $14,892.00 $113,259.32 300,000.00 453,037.27 153,037.27 $16,968.00 $113,635.16 300,000.00 454,540.63 154,540.63 $23,844.00 $113,716.06 300,000.00 454,864.24 154,864.24 $17,916.00 $113,952.63 300,000.00 455,810.53 155,810.53 $20,256.00 $114,027.60 300,000.00 456,110.40 156,110.40 $23,844.00 $114,030.97 300,000.00 456,123.89 156,123.89 $23,844.00 $114,506.00 300,000.00 458,024.01 158,024.01 $17,916.00 $114,583.16 300,000.00 458,332.63 158,332.63 $20,256.00 $114,592.47 300,000.00 458,369.89 158,369.89 $20,256.00 $114,856.40 300,000.00 459,425.60 159,425.60 $16,968.00 $115,335.32 300,000.00 461,341.27 161,341.27 $23,844.00 $115,416.22 300,000.00 461,664.88 161,664.88 $23,844.00 $115,915.44 300,000.00 463,661.76 163,661.76 $23,844.00 $116,206.16 300,000.00 464,824.65 164,824.65 $17,916.00 $116,283.32 300,000.00 465,133.27 165,133.27 $20,256.00 $116,292.63 300,000.00 465,170.53 165,170.53 $23,844.00 $116,744.24 300,000.00 466,976.96 166,976.96 $20,256.00 $116,923.16 300,000.00 467,692.63 167,692.63 $23,844.00 $117,615.60 300,000.00 470,462.40 170,462.40 $23,844.00 $118,180.47 300,000.00 472,721.89 172,721.89 $23,844.00 $118,444.40 300,000.00 473,777.60 173,777.60 $20,256.00 $118,623.32 300,000.00 474,493.27 174,493.27 23 $23,844.00 $119,880.63 300,000.00 479,522.53 179,522.53 $23,844.00 $120,511.16 300,000.00 482,044.63 182,044.63 $23,844.00 $122,211.32 300,000.00 488,845.27 188,845.27 24