|
EXHIBIT C — Debt Service Schedule
<br /> Debt Service Schedule
<br /> Date Principal Coupon Interest Total P +I Rscal Total
<br /> 06/13/2013 _ _
<br /> 02/01/2014 24,679.17 24,679.17 24,679.17
<br /> 08/01/2014 18,509.38 18,509.38 -
<br /> 02/01/2015 18,509.38 18,509.38 37,018.75
<br /> 08/01/2015 18,509.38 18,509.38 -
<br /> 02/01/2016 10,000.00 1.625% 18,509.38 28,509.38 47,619. 15
<br /> 08/01/2016 - - 18,428.13 18,428.13 -
<br /> 02/012017 10,000.00 1.625% 18,428.13 28,428.13 46,856.25
<br /> 08/01/2017 - - 18,346.88 18,346.88 -
<br /> 02/01/2018 10,000 00 1.625% 18,346.88 28,346.88 46,693.75
<br /> _W16 - -- - - - - - -- - - ____ I_8__,_2_6__5__._6_3_ - - - - - - - - -
<br /> 1/2018 - - 18,265.63 -
<br /> 02/01/2019 10,000.00 1.625% 18,265.63 28,265.63 46,531.25
<br /> 08/01/2019 - - 18,184.38 18,184.38 -
<br /> 02/01/2020 10,000.00 1.625% 18,184.38 28,184.38 46,368.75
<br /> 08/01/2020 - - 18,103.13 18,103.13 _ _-
<br /> 02/01/2021 150,000.00 2.000% 18,103.13 ^ 168,103.13 _ 18__ 6,206.25
<br /> 08/01/2021 - - 16,603.13 16,603.13 -
<br /> 02/01/2022 155,000.00 2.000% 16,603.13 171,603.13 188,206.25
<br /> 08/01/2022 - - 15,053.13 15,053.13 -
<br /> 02/01/2023 155__,00 2.125% 15,053.13 170,053.13 185,106.25
<br /> - --- - --- - - - - - -- - -- 1_3_,4_0_6_._25____ - - - - - - - -- -
<br /> 08/O1/2023 - - 13,406.25 -
<br /> 02/01/2024 160,000.00 2500% 13,406 25 173,406.25 186,812 50
<br /> 08/01/2024 - - 11,406.25 11,406.25 -
<br /> 02/01 /2025 160,000.00 2.500% 11,406.25 171,406.25 182,812.50
<br /> 08/01/2025 - - 9,406.25 9,406.25 -
<br /> 02/O1/2026 165,000.00 2.750% 9,406.25 174,406.25 183,812 50
<br /> 08/01/2026 - - 7,137.50 7,137.50 -
<br /> 02/01/2027 170,000.00 2.750% 7,137.50 177,137.50 184,275.00
<br /> 08/01/2027 - - 4,800.00 4,800.00 -
<br /> 02/01 /2028 170,000.00 3.000% 4,800.00 174,800.00 179,600.00
<br /> 08/01/2028 2,250.00 2,250.00 -
<br /> 02/01/2029 150,000 00 3.000% 2,2 152,250.00 154,500.00
<br /> Total $1,485,000.00 - $ 441,497.92 $1,926,497.92 -
<br /> Date And Term Structure
<br /> Dated 6/01/2013
<br /> Delivery Date 6/13/2013
<br /> First Coupon Date 2/01/2014
<br /> First available call date 2/01/2020
<br /> - ----- -- - - - - -- - - -- - - - - - - -- - - --
<br /> Call Pr - - -- - - - -- - 100._0000000%
<br /> - - - - -- ------------------------------ -------------- - - - - -- ---- - - - - -- - - - -- - - - - --
<br /> Accr Interes from 06/01/2013 to 06/13/2013 1,233.96
<br /> Yield Statistics
<br /> Bond Ye Dolla $17,005.50
<br /> - - - - - -- -- - - -- - -- - - - - - -- ----- - - - - --
<br /> Average Life _ _ _ _ _ _ 11.452 Years
<br /> -- - -- - -- -- -- -- -
<br /> Average Coupon 2.5962066%
<br /> Net Interest Cost (NIC) 2.5005196
<br /> — rue n ---- I ---- ------------- - - - - -- ----- - - - - -- --- - - - - -- --- -- ------- -- - - - -- - - -- ---- --- ------- - - - - -- - —
<br /> Tte C ost (TIC) 2.466188
<br /> - ---- - - - - -- -
<br /> All Incl Cost (AIC) 2.64 76521%
<br /> Page 6
<br /> NORTHLAND SECURITIES
<br />
|