|
<br />~~
<br />
<br />~~,. ""~,~,~"""~~""~,,~ .~~'""
<br />
<br />,~.~ "-"""""'"."~~~~
<br />
<br />"" '"~~
<br />
<br />EXHIBIT A
<br />
<br />Debt Service Schedule
<br />
<br />Date Principal Coupon Interest Total P+I Fiscal Total
<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 />
<br />Date And Term Structure
<br />Dated
<br />Delivery Date
<br />First Coupon Date
<br />
<br />11/01/2009
<br />11/01/2009
<br />4/01/2010
<br />
<br />Yield Statistics
<br />Bond Year Dollars
<br />Average Life
<br />Average Coupon
<br />
<br />$4,249.17
<br />4.999 Years
<br />2.3993969%
<br />
<br />Net Interest Cost (NIC)
<br />True Interest Cost (TIC)
<br />All Inclusive Cost (AIC)
<br />
<br />2.3993969%
<br />2.3835999%
<br />3.3564141%
<br />
<br />~.
<br />
<br />. .
<br />
<br />'"~'.", ".~..~
<br />
<br />.",." ~
<br />
<br />.' "
<br />
<br />, ...".,,'~
<br />
<br />'.
<br />
<br />Page 5
<br />
<br />NORTHLAND
<br />
<br />SECURITIES
<br />
|