|
IM
<br />Cite of Centerville, Minnesota
<br />$1,255,000 General Obligation Improvement Refunding Bonds, Series 2021A
<br />2013A Refunding - Final
<br />Derivation Of Form 8038 Yield Statistics
<br />Maturity
<br />Issuance value
<br />Coupon
<br />Price
<br />Issnance Price
<br />Exponent
<br />� on „ ears
<br />�
<br />02/01/2022
<br />105,000.00
<br />2.000%
<br />101,413%
<br />106,483.65
<br />0.8361111x
<br />89,032.16
<br />02/01/2023
<br />110,000.00
<br />2.000%
<br />102,919%
<br />113,210.90
<br />1,8361111x
<br />207,86739
<br />02/01/2024
<br />100,000.00
<br />2.000%
<br />104,214%
<br />104,214.00
<br />2.8361111x
<br />295,562.48
<br />02/01/2025
<br />90,000.00
<br />2,000%
<br />105.297%
<br />94,767.30
<br />3.8361111x
<br />363,537.89
<br />02/01/2026
<br />240,000,00
<br />2.000%
<br />105,922%
<br />254,212.80
<br />4.8361111x
<br />1,229,40135
<br />02/01/2027 ...........
<br />.......
<br />220 000.00
<br />2.000%106.236°/a
<br />233,719.20
<br />5.9361111x
<br />1,364,011.22
<br />02/01/2028
<br />205,000.00
<br />2.000%
<br />106,588%
<br />219,505.40
<br />6.936111lx
<br />1,493,727.19
<br />02/01/2029
<br />185,000.00
<br />2.000%
<br />106.349%
<br />1%,745.65
<br />7.8361111x
<br />1,541,720.77
<br />Total
<br />$1,255 040 00
<br />$1,321,858.90
<br />$6,584,860.86
<br />M 1
<br />entire issue
<br />1,321,858.90
<br />Uses of Proceeds of Issue
<br />Procoeeds used f�������r
<br />accrued interest
<br />Proceeds used for bond issuance costs (including underwriters' discount} 28,152.50
<br />Proceeds used for credit enhancement
<br />Proceeds allocated to reasonably required reserve or replacement fund
<br />w
<br />Proceeds used to advance refund prior issue
<br />average maturity of the bonds to be currently refunded 4.365 Years
<br />average maturity of the bonds to be advance refunded
<br />Last date on
<br />13wef-fml Rxsin I S11,1GLEP%FETOSE 1 2124(2621 j 11: 19AK
<br />Northland Securities, Inc.
<br />Public Finance Page 6
<br />
|