Laserfiche WebLink
Preliminary <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 03/13/2014 1 Delivered 03/13/2014 <br /> Sources Of Funds <br /> ParAmount of Bonds............................................................................................................................................... $2,125,000.00 <br /> Transfers from Prior Issue DSR Funds.................................................................................................................... 359,500.00 <br /> TotalSources........................................................................................................................................................ $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 /> Costsof Issuance.................................................................................................................................................... 49,000.00 <br /> Total Underwriter's Discount (0.850%).................................................................................................................. 18,062.50 <br /> RoundingAmount..................................................................................................................................................... 4,281.87 <br /> TotalUses.............................................................................................................................................................. $2,484,500.00 <br /> ISSUES REFUNDEDANDCALL INFORMATION <br /> PriorIssue Call Price................................................................................................................................................ 100.000% <br /> PriorIssue Call Date................................................................................................................................................. 5/01/2014 <br /> SAVINGS INFORMATION <br /> NetFuture Value Benefit.......................................................................................................................................... $202,222.12 <br /> NetPresent Value Benefit........................................................................................................................................ $166,732.40 <br /> Net PV Benefit/$2,418,756.52 PV Refunded Debt Service.................................................................................... 6.893% <br /> BOND STATISTICS <br /> AverageLife............................................................................................................................................................ 2.386 Years <br /> AverageCoupon...................................................................................................................................................... 1.2236008% <br /> NetInterest Cost(NIC)............................................................................................................................................. 1.5798924% <br /> TrueInterest Cost(TIC)............................................................................................................................................ 1.5875482% <br /> Series 2014Ref2006A Rev I SEVGLEPURPOSE 1 11212014 1 3.06PM <br /> Sp1'ingsted Page <br />