|
Final
<br /> City of Centerville, Minnesota
<br /> G.O. Improvement Refunding Bonds, Series 2011A
<br /> 2004
<br /> Debt Service To Maturity And To Call
<br /> Refunded Interest to
<br /> Date Bonds Call D/S To Call Principal Interest Refunded D/S Fiscal Total
<br /> 04/14/2011 - - - - - - -
<br /> 05/01I2011 1,085,000.00 11,168.75 1,096,168.75 - - - -
<br /> OS/01/2011 - - - - 22,337.50 22,337.50 -
<br /> 02/01/2012 - - - 135,000.00 22,337.50 157,337.50 -
<br /> 07101/2012 - - - - - - 179,675.00
<br /> 08/01/2012 - - - - 19,772.50 19,772.50 -
<br /> 02/01/2013 - - - 140,000.00 19,772.50 158,772.50 -
<br /> 07/01/2013 - - - - - - 179,545.00
<br /> 08/01/2013 - - - - 17,042.50 17,042.50 -
<br /> 02/01/2014 - - - 150,000.00 17,042.50 167,042.50 -
<br /> 07/01/2014 - - - - - - 184,085.00
<br /> 08/01/2014 - - - - 14,042.50 14.042.50 -
<br /> 02/01/2015 - - - 155,000.00 14,042.50 169,042.50 -
<br /> 07/01/2015 - - - - - - 183,085.00
<br /> 08/01/2015 - - - - 10,865.00 10,865.00 -
<br /> 02/0112016 - - - 160,000.� 10,865.00 170,865.� -
<br /> 07/01/2016 - - - - - - 181,730.00
<br /> 08/01/2016 - - - - 7,505.� 7,505.� -
<br /> 02/01/2017 - - - 170,000.00 7,505.00 177,505.00 -
<br /> 07/01/2017 - - - - - - 185,010.00 ,
<br /> 08/01/2017 - - - - 3,850.00 3,850.00 - '
<br /> 02/01/2018 - - - 175,000.00 3,850.00 178,850.00 -
<br /> 0 - - - - - - 182,700.00
<br /> Total 51,085,000.00 517,168.75 51,096,168.75 51,085,000.00 5190,830.00 51,275.880.00 -
<br /> Yield Statistics
<br /> Base date for Avg. Life & Avg. Coupon Calculation 4/01 /2011
<br /> Average Life 4.008 Years
<br /> Average COUp0l1 4.3877371 %
<br /> Weighted Average Maturity (Par Basis) 3.972 Years
<br /> Refunding Bond Information
<br /> Refunding Dated Date 4l01/2011
<br /> Refunding Delivery Date 4/14/2011
<br /> aar � saoa ��noy� ��o:sanM
<br /> Northland Securities
<br /> Public Finance Page 14
<br />
|