Laserfiche WebLink
Debt Service Schedule <br />Date Principal <br />12/01/2013 <br />12/01/2014 55,000.00 <br />12/01/2015 60,000.00 <br />12/01/2016 60,000.00 <br />12/01/2017 60,000.00 <br />12/01/2018 65,000.00 <br />12/01/2019 65,000.00 <br />12/01/2020 65,000.00 <br />12/01/2021 65,000.00 <br />12/01/2022 70,000.00 <br />12/01/2023 70,000.00 <br />Total $635,000.00 <br />EXHIBIT A <br />Coupon <br />0.750% <br />1.050% <br />1.400% <br />1.750% <br />2.100% <br />2.400% <br />2.650% <br />2.900% <br />3.150% <br />3.350% <br />Interest Total P+I <br />17,518.75 <br />13,602.50 <br />12,972.50 <br />12,132.50 <br />11,082.50 <br />9,717.50 <br />8,157.50 <br />6,435.00 <br />4,550.00 <br />2,345.00 <br />$98,513.75 <br />72,518.75 <br />73,602.50 <br />72,972.50 <br />72,132.50 <br />76,082.50 <br />74,717.50 <br />73,157.50 <br />71,435.00 <br />74,550.00 <br />72,345.00 <br />$733,513.75 <br />Date And Term Structure <br />Dated 9/01/2013 <br />Delivery Date 9/01/2013 <br />First Coupon Date 6/01/2014 <br />First available call date 12/01/2019 <br />Call Price 100.00% <br />Yield Statistics <br />Average Coupon 2.6105002% <br />Net Interest Cost (NIC) 2.9403047% <br />True Interest Cost (TIC) 2.9542269% <br />All Inclusive Cost (AIC) 3.6511761% <br />Page 5 <br />NORTHLAND <br />SECURITIES <br />