|
EXHIBIT A
<br />MSA PORTION
<br />Debt Service Schedule - MSA Portion
<br />Date Principal Coupon Interest Total P+I Fiscal Total
<br />0 8/04/2 01 1 -
<br />08/01/2012 48,81 0.00 48,81 0.00
<br />02/01/2013 23 0,0 00.0 0 0.650% 24,405.00 254,40 5.00 303,2 15.00
<br />08/010013 23,65 7.50 23,65 7.50
<br />02/01,2014 255,0 00.00 0,950% 23,65 7.50 2 78,65 7.50 302,3 15.00
<br />08/01/2014 22,446.25 22 446.25
<br />02/01/2 015 255,0 00.00 1.200% 22,446.25 277,446.25 299,8 92.50
<br />0 8/01/2 015 20,91 6.25 20,91 6.25 -
<br />02/01/2 01 6 260,0 00.00 1.4 50% 20,91 6.25 280,91 6.25 301,832.50
<br />0 8/01/2 01 6 19,03 1.25 19,03 1.25
<br />02/01/2 01 7 265,000.00 l.700% 19,03 1.25 2 84,03 1.25 303,0 62.50
<br />08/01/2 01 7 16,778.75 16,77 8.75
<br />02/01,2018 270,000.00 1,950% 16,778.75 286,778.75 303,5 57.50
<br />08/01,2018 14,14 6.25 14,14 6.25
<br />02/01/2019 275,000.00 2.200% 14,14 6.25 2 89,14 6.25 303,2 92.50
<br />08/01/2019 11,12 1.25 11,12 1.25
<br />02/01/2 02 0 280,0 00.00 2.400% 11,12 1.25 2 91,12 1.25 302,242.50
<br />0 8/01002 0 7,76 1.25 7,76 1.25
<br />02/01/2021 285,0 00.00 2,600% 7,761.25 292,761.25 300,5 22.50
<br />0 8/01/2 02 1 4,05 6.25 4,05 6.25
<br />02/01,2022 295,0 00.00 2,750% 4,05 6.25 299,05 6.25 303,1 12.50
<br />Total $2,670,000.00 $353,045.00 $3,023,045.00
<br />Yield Statistics
<br />Bond Year Dollars
<br />Average Life
<br />•
<br />Average Coupon
<br />NORTHLAND
<br />$16,4 82.75
<br />6.173 Years
<br />2,1419059%
<br />Page 6
<br />SECURITIES
<br />
|