|
EXHIBIT B — Debt Service Schedule
<br /> Debt Service Schedule
<br /> Date Principal Coupon Interest Total P +I Fiscal Total
<br /> 06/01/2013 _
<br /> 02/01/2014 18,878.33 18,878.33 18,878.33
<br /> 08/01/2014 14,158.75 14,158.75 -
<br /> 02/01/2015 14,158.75 14,158.75 28,317.50
<br /> 08/01/2015 - - 14,158.75 14,158.75
<br /> 02/01/2016 10,000.00 1.250% 14,158.75 24,158.75 38,317.50
<br /> 08/01/2016 - - 14,096.25 14,096.25 -
<br /> 02/01/2017 10,000.00 1.250% 14,096.25 24,096.25 38,192.50
<br /> 08/01/2017 - - 14,033.75 14,033.75 -
<br /> 02/01/2018 10,000.00 1.250% 14,033.75 24,033.75 38,067.50
<br /> 08/01/2018 - - 13,971.25 13,971.25 -
<br /> 02/01/2019 10,000.00 1.250% 13,971.25 23,971.25 37,942.50
<br /> 08/01/2019 - - 13,908.75 13,908.75 -
<br /> 02/01/2020 10,000.00 1.250% 13,908.75 23,908.75 37,817.50
<br /> 08/01/2020 - - 13,846.25 13,846.25
<br /> 02/01/2021 150,000.00 1.400% 13,846.25 163,846.25 177,692.50
<br /> 08/01/2021 - - 12,796.25 12,796.25 -
<br /> 02/01/2022 155,000.00 1.550% 12,796.25 167,796.25 180,592.50
<br /> 08/01/2022 - - 11,595.00 11,595.00 -
<br /> 02/01/2023 155,000.00 1.700% 11,595.00 166,595.00 178,190.00
<br /> 08/01/2023 - - 10,277.50 10,277.50 -
<br /> 02/01/2024 160,000.00 1.800% 10,277.50 170,277.50 180,555.00
<br /> 08/01/2024 - - 8,837.50 8,837.50 -
<br /> 02/01/2025 160,000.00 1.900% 8,837.50 168,837.50 177,675.00
<br /> 08/01/2025 - - 7,317.50 7,317.50 -
<br /> 02/01/2026 165,000.00 2.000% 7,317.50 172,317.50 179,635.00
<br /> 08/01/2026 - - 5,667.50 5,667.50 -
<br /> 02/01/2027 170,000.00 2.100% 5,667.50 175,667.50 181,335.00
<br /> 08/01/2027 - - 3,882.50 3,882.50 -
<br /> 02/01/2028 170,000.00 2.200% 3,882.50 173,882.50 177,765.00
<br /> 08/01/2028 - - 2,012.50 2,012.50 -
<br /> 02/01/2029 175,000.00 2.300% 2,012.50 177,012.50 179,025.00
<br /> Total $1,510,000.00 - $339,998.33 $1,849,998.33 -
<br /> Date And Term Structure
<br /> Dated 6/01/2013
<br /> Delivery Date 6/01/2013
<br /> First Coupon Date 2/01/2014
<br /> First available call date 2/01/2020
<br /> Call Price 100.00
<br /> Yield Statistics
<br /> Bond Year Dollars $17,446.67
<br /> Average Life 11.554 Years
<br /> Average Coupon 1.9487868%
<br /> Net Interest Cost (NIC) 2.0526462%
<br /> True Interest Cost (TIC) 2.0593434%
<br /> All Inclusive Cost (AIC) 2.2397129%
<br /> Page 5
<br /> NORTHLAND SECURITIES
<br /> 17
<br />
|