|
Exhibit D
<br />Riverstone Development: Example Payment Schedule
<br />Information contained in Exhibit D, including estimated payments, will be updated upon receiving bids for the Improvement Project.
<br />Capstone Riverstone: Assessment Agreement Signed: Est 7/26/17 730 Days interest: Jan 1, 2018-Dec 31, 2019
<br />3.83%** Payment Pay-off
<br />Int rate =5Year Treasury+ 2 basis points Principal Interest Amount Balance
<br />11B1d. Lots -51 Assessed
<br />I 5,432.00
<br />2019 1,358.00 416.09 1,774.09 4,074.00
<br />2020 1,358.00 156.03 1,514.03 2,716.00
<br />2021 1,358.00 104.02 1,462.02 1,358.00
<br />2022 1,358.00 52.01 1,410.01
<br />Total $ 5,432.00 $ 728.16 $ 6,160.16
<br />** Based on 5 year treasury rate 7-24-17 + 2 points
<br />Capstone Riverstone: Assessment Agreement Signed: Est 7/12/17 730 Days interest: Jan 1, 2018-Dec 31, 2019
<br />3.83%** Payment Pay-off
<br />Int rate =5Year Treasury +2 basis points ' Principal Interest Amount Balance
<br />Outlot F I 124,936.00
<br />2019 31,234.00 9,570.10 40,804.10 93,702.00
<br />2020 31,234.00 3,588.79 34,822.79 62,468.00
<br />2021 31,234.00 2,392.52 33,626.52 31,234.00
<br />2022 31,234.00 1,196.26 32,430.26
<br />Total $ 124,936.00 $ 16,747.67 $ 141,683.67
<br />** Based on 5 year treasury rate 7-24-17 + 2 points
<br />Capstone Riverstone: Assessment Agreement Signed: Est 7/12/17 730 Days interest: Jr 1, 2018-Dec 31, 2019
<br />Int rate = 5Year Treasury + 2 basis points
<br />Outlot G
<br />2019
<br />2020
<br />2021
<br />2022
<br />Total
<br />Based on 5 year treasury rate 7-24-17 + 2 points
<br />3,83%** Payment Pay-off
<br />Principal Interest Amount Balance
<br />412,832.00
<br />103,208.00 31,622.93 134,830.93 309,624.00
<br />103,208.00 11,858.60 115,066.60 206,416.00
<br />103,208.00 7,905.73 111,113.73 103,208.00
<br />103,208.00 3,952.87 107,160.87
<br />412,832.00 $ 55,340.13 $ 468,172.13
<br />Page 11 of 12
<br />
|