|
.
<br /> EXHIBTT C- PRELIMINARY BOND SCHEDULE (New Bond Schedule)
<br /> I
<br /> i
<br /> .
<br /> ; Debt Service Schedule
<br /> ' Date Princi al Cou on tnterest Total P+I Fiscal Total
<br /> P p
<br /> , 04/01 /2011 - - - - -
<br /> , 01 /01 /2012 - - 35,182.50 35,182.50 -
<br /> 07/01/2012 190,000.00 0.500% 23,455.00 213,455.00 248,637.50
<br /> 01/01/2013 - - 22,980.00 22,980.00 -
<br /> 07/01/2013 350,000.00 0.800% 22,980.00 372,980.00 395,960.OQ
<br /> 01/01/2014 - - 21,580.00 21,580.00 -
<br /> 07/01/2014 360,000.00 1.150% 21,580.00 381,580.00 403,160.00
<br /> 01/01/2015 - - 19,510.00 19,510.00 -
<br /> 07/01/2015 365,000.00 1.5QQ% 19,510.00 384,510.00 404,020.00
<br /> 01/01/2016 - - 16,772.50 16,772.50 -
<br /> 07/01/2016 365,000.00 1.850% 16,772.50 381,772.50 398,545.00
<br /> 01 /01 /2017 - - 13,396.25 13,396.25 -
<br /> 07/01/2017 375,000.00 2.150% 13,396.25 388,396.25 401,792.50
<br /> 01/01/2018 - - 9,365.00 9,365.00 -
<br /> 07/01i2018 385,000.00 2.400% 9,365.00 394,365.00 403,730.00
<br /> 01/01l2019 - - 4,745.00 4,745.00 -
<br /> 07/01J2079 365,000.00 2.600% 4, 36 374,
<br /> Total a2,755,000.00 - E275,335.00 a3,030,335.�0 -
<br /> Dated 4/01/2011
<br /> Delivery Date 4/01/2011
<br /> First Coupon Date 1/01l2012
<br /> ' First available call date
<br /> Call Price -
<br /> Bond Year pollars $13,808.75
<br /> Average Life 5.012 Years
<br /> Average Coupon 1.9939169%
<br /> I � Net Interest Cost (NIC} 2.1435503%
<br /> , True Interest Cost (TIC) 2.1418421 %
<br /> �
<br /> '� Bond Yield for Arbitrage Purposes 1.9826015%
<br /> I Net Interest Cost 1.9939169%
<br /> 'I Weighted Average Maturity 5.012 Years
<br /> I
<br /> I
<br /> ; I
<br /> � Page 5
<br /> I �i
<br /> I NORTHLAND�SECURITIES
<br /> ,
<br /> I I
<br /> 48
<br />
|