|
$15,685,000
<br /> City of Roseville, Minnesota
<br /> General Obligation Bonds, Series 2012A (Post-Sale)
<br /> Issue Summary
<br /> Pricing Summary
<br /> Maturity Type of Bond Coupon Yield Maturity Value Price Dollar Price
<br /> 03/01/2014 Serial Coupon 2.000% 0.350% 430,000.00 102.106% 439,055.80
<br /> 1 03/01/2015 Serial Coupon 3.000% 0.450% 855,000.00 105.778% 904,401.90
<br /> 03/01/2016 Serial Coupon 3.000% 0.550% 900,000.00 107.953% 971,577.00
<br /> 03/01/2017 Serial Coupon 2.000% 0.730% 940,000.00 105.342% 990,214.80
<br /> 03/01/2018 Serial Coupon 2.000% 0.880% 955,000.00 105.765% 1,010,055.75
<br /> 03/01/2019 Serial Coupon 3.000% 1.100% 975,000.00 111.498% 1,087,105.50
<br /> 03/01/2020 Serial Coupon 4.000% 1.380% 1,010,000.00 118.087% 1,192,678.70
<br /> 03/01/2021 Serial Coupon 4.000% 1.610% 1,080,000.00 118.456% 1,279,324.80
<br /> 03/01/2022 Serial Coupon 4.000% 1.780% 1,095,000.00 118.911% 1,302,075.45
<br /> 03/01/2023 Serial Coupon 4.000% 2.000% 1,155,000.00 118.499% 1,368,663.45
<br /> 03/01/2024 Serial Coupon 3.000% 2.160% 1,185,000.00 107.704% c 1,276,292.40
<br /> 03/01/2025 Serial Coupon 3.000% 2.330% 1,225,000.00 106.091% c 1,299,614.75
<br /> 03/01/2026 Serial Coupon 3.000% 2.500% 1,250,000.00 104.505% c 1,306,312.50
<br /> 03/01/2027 Serial Coupon 3.000% 2.660% 1,295,000.00 103.038% c 1,334,342.10
<br /> 03/01/2028 Serial Coupon 3.000% 2.720% 1,335,000.00 102.493% c 1,368,281.55
<br /> Total - - - $15,685,000.00 - - $17,129,996.45
<br /> Bid Information
<br /> Par Amount of Bonds $15,685,000.00
<br /> Reoffering Premium or(Discount) 1,444,996.45
<br /> Gross Production $17,129,996.45
<br /> Total Underwriter's Discount (0.342%) $(53,690.16)
<br /> Bid(108.870%) 17,076,306.29
<br /> Accrued Interest from 11/01/2012 to 11/20/2012 25,898.06
<br /> Total Purchase Price $17,102,204.35
<br /> Bond Year Dollars $142,880.51
<br /> Average Life 9.109 Years
<br /> Average Coupon 3.2191000%
<br /> Net Interest Cost(NIC) 2.2453449%
<br /> True Interest Cost(TIC) 2.1107249%
<br /> 2012A GO Bonds-Post-Sal/ Issue Summary/ 10/22/2012 / 1245 PM
<br /> 0
<br /> Springsted
<br />
|