|
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 5 Year Treasury + 2 basis paints Principal Interest Amount Balance
<br />!Bid. Lots -51 Assessed
<br />Total
<br />I 5,432.00
<br />2019 1,358.00 416.09 1,774.09 4,074.00
<br />2020 1,3 58.00 156.03 1,514.03 2,716.00
<br />2021 1,3 58.00 104.02 1,462.02 1,3 58.00
<br />2022 1,358.00 52.01 1,410.01
<br />$ 5,432.00 $ 728.16 $ 6,160.16
<br />"" Based on Syear 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 />Intrate -5Yea Treasury +2basis paints 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: Jan 1, 2018-Dec 31, 2019
<br />3.83%** Payment Pay-off
<br />Intrate «5YearTreasury +2basis paints Principal Interest Amount Balance
<br />Outlot G I 412,832.00
<br />2019 103,208.00 31,622.93 • 134,830.93 309,624.00
<br />2020 103,208.00 11,858.60 115,066.60 206,416.00
<br />2021 103,208.00 7,905.73 111,113.73 103,208.00
<br />2022 103,208.00 3,952.87 107,160.87
<br />Total $ 412,832.00 $ 55,340.13 $ 468,172.13
<br />" Based on Syear treasury rate 7.24-17 + 2 points
<br />Page 11 of 12
<br />
|