Laserfiche WebLink
EXHIBIT D <br /> Example Payment Schedule <br /> Calculation is based on start date of 2/22/22 312 days of interest first year <br /> Alan Pearson& Elizabeth Pearson Trustees of Elizabeth Pearson Revocable Trust Property-Outlot A& Lot, 1 Blk 3 <br /> Non-bonded 10-year treasury rate=2.03%+2 basis points=4.03% <br /> Chart below is for informational purposes only. <br /> 4.030% Cumulative Pr i nci pal <br /> Pr i nci pal I nterest Pay-Off Balance Balance <br /> If Assessment paid in f ul I by Dec 31: 81,180.10 <br /> 2022 2,796.51 83,976.61 81,180.10 <br /> 2023 3,271.56 87,248.17 81,180.10 <br /> 2024 3,271.56 90,519.73 81,180.10 <br /> 2025 3,271.56 93,791.28 81,180.10 <br /> 2026 3,271.56 97,062.84 81,180.10 <br /> 2027 3,271.56 100,334.40 81,180.10 <br /> 2028 3,271.56 103,605.96 81,180.10 <br /> 2029 3,271.56 106,877.52 81,180.10 <br /> 2030 3,271.56 110,149.07 81,180.10 <br /> 2031 3,271.56 113,420.63 81,180.10 <br /> Total $ - $ 32,240.53 <br /> Page 9 of 10 <br />