SLIDE 10 10
- The following is a summary of a
refunding of select callable maturities of the Series 2012 Bonds.
- Assuming estimated current market
interest rates and a closing on January 17, 2018, present value savings are $3,387,553 or approximately 5.66% of the refunded par.
Hypothetical Tax-Exempt Advance Refunding Illustration
- 2012 General Obligation Bonds
10/30/201 10/30/2017 Par Amount $56,345,000 Premium 11,910,196 Accrued Interest Fund 257,289 2018 $2,637,211 $2,552,478 $84,733 $80,067 Proceeds $68,512,484 2019 $2,894,500 $2,801,500 $93,000 $88,673 2020 $2,894,500 $2,801,500 $93,000 $86,164 Escrow Deposit 68,133,127 2021 $2,894,500 $2,801,500 $93,000 $83,727 2022 $2,894,500 $2,801,500 $93,000 $81,358 Series Refunded Series 2012 2023 $4,164,500 $3,731,500 $433,000 $366,006 Maturities Refunded 2023-2028 & 2030-2032 2024 $3,846,000 $3,409,300 $436,700 $358,530 Average Coupon of Refunded Bonds 4.85% 2025 $8,415,250 $7,983,500 $431,750 $344,299 Call Provision 12/15/2022 @ Par 2026 $8,408,500 $7,976,250 $432,250 $334,837 Par Amount of Bonds Refunded $59,900,000 2027 $10,913,000 $10,481,250 $431,750 $324,877 2028 $10,914,500 $10,482,250 $432,250 $316,054 Potential Net PV Savings $3,387,553 2029 $1,411,750 $1,352,500 $59,250 $42,400 Potential Net PV Savings % 5.66% 2030 $8,431,750 $7,997,500 $434,250 $300,090 Potential Negative Arbitrage $1,484,640 2031 $11,410,750 $10,975,250 $435,500 $292,348 2032 $11,408,250 $10,972,500 $435,750 $284,147 All-In TIC 2.89% $93,539,461 $89,120,278 $4,419,183 $3,387,553 Arbitrage Yield 2.47%
PV savings discounted at the All-In TIC.
Assumed Delivery Date: January 17, 2018 Assumed Rates and Yields As Of: October 30, 2017 Summary o
Hypothetical Potent ntial R Refund unding R Resul sults Hyp ypothe hetical P Potent ntial A Annua nnual S Saving ngs Year Prior Net Debt Service Refunding Debt Service Potential Savings Potential PV Savings