Laserfiche WebLink
Prelininary <br /> $2,125,000 <br /> City of Elk River, Minnesota <br /> Electric Revenue Refunding Bonds, Series 2014 <br /> Current Refunding of Series 2006A <br /> Preliminary Feasibility Summary <br /> Dated 03/13/20141 Delivered 03/13/2014 <br /> Sources Of Funds <br /> Par Amount of Bonds $2,125,000.00 <br /> Transfers from Prior Issue DSR Funds 359,500.00 <br /> Total Sources $2,484,500.00 <br /> Uses Of Funds <br /> Deposit to Current Refunding Fund 2,200,655.63 <br /> Deposit to Debt Service Reserve Fund(DSRF) 212,500.00 <br /> Costs of Issuance 49,000.00 <br /> Total Underwriter's Discount (0.850%) 18,062.50 <br /> Rounding Amount 4,281.87 <br /> Total Uses $2,484,500.00 <br /> ISSUES REFUNDED AND CALL INFORMATION <br /> Prior Issue Call Price 100.000% <br /> Prior Issue Call Date 5/01/2014 <br /> SAVINGS INFORMATION <br /> Net Future Value Benefit $202,222.12 <br /> Net Present Value Benefit $166,732.40 <br /> Net IN Benefit/$2,418,756.52 PV Refunded Debt Service 6.893% <br /> BOND STATISTICS <br /> Average Lite 2.386 Years <br /> Average Coupon 1.2236008% <br /> Net Interest Cost(NIC) 1.5798924% <br /> True Interest Cost(TIC) 1.5875482% <br /> Series 2014 Ref 20004 Rev I SINGLE PURPOSE U2i2014 1 100 PM <br /> Springsted Page6 <br /> 72 <br />