|
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 Sighed: Est 7/26/17 730 Days interest: Jata 1, 2018
<br />k►t rate 5 Year treasury+.2 hasispointf
<br />JBId,;Lots -51 Assessed
<br />1
<br />2019
<br />2020
<br />2021
<br />2022,
<br />Total $
<br />'*J3ased on;Syear treasury;rate.:7-24-17;+'2 p' oirats;
<br />Principal
<br />1,358.00
<br />1,358.00
<br />1,358,00
<br />1,358.00
<br />5,432.00 $
<br />3:83%**
<br />interest
<br />416.09
<br />156.03
<br />10402
<br />52,01
<br />.72,8:16 $
<br />Ca ,stone.,Riv p srsfone:, Assessment Agreement Signed_ Est 7/12%17` 1.3.(t Days interest: Jan,1j 20.
<br />lid ratte.=5Yeso• TrOesurit+2 basis poles':
<br />Outlot P.
<br />Total
<br />1
<br />2019E
<br />2020
<br />2021
<br />zo22.
<br />**Based on5,year.lreasor tate.7-24-17+2points
<br />Capstone R'iverstone: AssessmentAgreement sjgned:
<br />:filtrate = 5Year If easury+2 bass points
<br />Outlot .0
<br />2019
<br />2020
<br />2021
<br />2022
<br />Total
<br />m* »ased on-5,,yearareasury rate 7-24-17 4, 2-points
<br />Principal
<br />3:83%**
<br />Interest
<br />et31, 2019 .
<br />Payment
<br />Amount
<br />1,774.09�
<br />1,514.03
<br />1,462.02
<br />1,410.01
<br />6,160.16
<br />Dec-31, 2019
<br />Payment.
<br />Amount.
<br />31 234 00 9,570.10 40,804.10
<br />31,234.00 3,588.79 34,822 79
<br />31,234.00 2,39452 33,626.52
<br />31,234.00 1,196.26 32430.26E
<br />124 936.00 $. 16,747.67 $. 141,683 67
<br />Est 7/12/17- 730E Days interest: Jant, 2018-pec31, 2019
<br />Principal
<br />103,208.00
<br />1.03,208.00
<br />103,208.00
<br />1p3208:0.0
<br />412,832.00; $.
<br />183%**
<br />Interest
<br />Page 11 of 12
<br />31,622.93
<br />11,85860
<br />7,905,73
<br />3,952.87
<br />55,340.13 $
<br />Payment
<br />.Amount
<br />134,830.93
<br />115,066.60
<br />111,11373E
<br />107,160.87
<br />468,172.13
<br />Pay-off
<br />Balance
<br />5,432.00
<br />4,074,00
<br />2,716.00
<br />1,358.00
<br />Pay -oft
<br />Balance
<br />124,936.00
<br />93,702_00
<br />62,468.00
<br />331,234.00
<br />Pay-off
<br />Balance
<br />412,832.00
<br />309,624.00
<br />206,416,00
<br />103,208.00
<br />
|