|
•EXHIBIT D
<br />Riverstone Development: Payment Schedule - Final Numbers
<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 points Principal Interest Amount Balance
<br />Buildable Lots -18 Assessed Units Remaining
<br />Total
<br />** Based on 5 year treasury rate 7-24-17 + 2 points
<br />2,419.84
<br />2019 604.96 185.36 790.32 1,814.88
<br />2020 604.96 69.51 674.47 1,209.92
<br />2021 604.96 46.34 651.30 604.96
<br />2022 604.96 23.17 628.13 -
<br />$ 2,419.84 $ 324.38 $ 2,744.22
<br />Capstone Riverstone: Assessment Agreement Signed: Est 7/26/17 730 Days interest: Jan 1, 2018-Dec 31, 2019
<br />Outlot F
<br />3.83%** Payment Pay-off
<br />Int rate = 5 Year Treasury + 2 basis points Principal Interest Amount Balance
<br />55,656.00
<br />2019 13,914.00 4,263.25 18,177.25 41,742.00
<br />2020 13,914.00 1,598.72 15,512.72 27,828.00
<br />2021 13,914.00 1,065.81 14,979.81 13,914.00
<br />2022 13,914.00 532.91 14,446.91
<br />Total $ 55,656.00 $ 7,460.69 $ 63,116.69
<br />** Based on 5 year treasury rate 7-24-17 + 2 points
<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 points Principal Interest Amount Balance
<br />Outlot A (Originally Outlot G) 84,695.00
<br />2019 21,173.75 6,487.64 27,661.39 63,521.25
<br />2020 21,173.75 2,432.86 23,606.61 42,347.50
<br />2021 21,173.75 1,621.91 22,795.66 21,173.75
<br />2022 21,173.75 810.95 21,984.70 -
<br />Total $ 84,695.00 $ 11,353.36 $ 96,048.36
<br />** Based on 5 year treasury rate 7-24-17 + 2 points
<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 points Principal Interest Amount Balance
<br />Buildable Lots -39 Assessed Units (From Original Outlot G) 2,419.84
<br />2019 604.96 185.36 790.32 1,814.88
<br />2020 604.96 69.51 674.47 1,209.92
<br />2021 604.96 46.34 651.30 604.96
<br />2022 604.96 23.17 628.13
<br />Total $ 2,419.84 $ 324.38 $ 2,744.22
<br />** Based on 5 year treasury rate 7-24-17 + 2 points
<br />
|