|
EXHIBIT A
<br />Debt Service Schedule
<br />Date Principal Coupon Interest Total P+1 Fiscal Totai
<br />11 /01 /2009 - - - - -
<br />04/01/2010 90,000.00 0.550% 6,821.88 96,821.88 -
<br />10/01/2010 - - 7,938.75 7,938.75 104,760.63
<br />04/01/2011 80,000.00 0.850% 7,938.75 87,938.75 -
<br />10/01/2011 - - 7,598.75 7,598.75 95,537.50
<br />04/01/2012 80,000.00 1.200% 7,598.75 87,598.75 -
<br />10/01/2012 - - 7,118.75 7,118.75 94,717.50
<br />04/01/2013 80,000.00 1.550% 7,118.75 87,118.75 -
<br />10/01/2013 - - 6,498.75 6,498.75 93,617.50
<br />04/01/2014 80,000.00 1.850% 6,498.75 86,498.75 -
<br />10/01/2014 - - 5,758.75 5,758.75 92,257.50
<br />04/01/2015 85,000.00 2.150% 5,758.75 90,758.75 -
<br />10/01/2015 - - 4,845.00 4,845.00 95,603.75
<br />04/01/2016 85,000.00 2.400% 4,845.00 89,845.00 -
<br />10/01/2016 - - 3,825.00 3,825.00 93,670.00
<br />04/01/2017 90,000.00 2.650% 3,825.00 93,825.00 -
<br />10/01/2017 - - 2,632.50 2,632.50 96,457.50
<br />04/01/2018 90,000.00 2.850% 2,632.50 92,632.50 -
<br />10/01/2018 - - 1,350.00 1,350.00 93,982.50
<br />04/01/2019 90,000.00 3.000% 1,350.00 91,350.00 -
<br />10/01/2019 - - - - 91,350.00
<br />Total $850,000.00 - $101,954.38 $951,954.38 -
<br />Date And Term Structure
<br />Dated 11 /01 /2009
<br />Delivery Date 11/01/2009
<br />First Coupon Date 4/01/2010
<br />Yield Statistics
<br />Bond Year Dollars $4,249.17
<br />Average Life 4.999 Years
<br />Average Coupon 2.3993969%
<br />Net Interest Cost (NIC) 2.3993969%
<br />True Interest Cost (TIC) 2.3835999%
<br />All Inclusive Cost (AIC) 3.3564141%
<br />_._ ~ __ _. ~. __.._.___n
<br />Page 5
<br />NOR"I'HLAND ~~SECU1tI"PIES
<br />
|