Laserfiche WebLink
Final <br />City of Ramsey, Minnesota <br />G.O. Improvement Crossover Refunding Bonds, Series 2011B <br />2005B <br />Pricing Summary <br />Maturity <br />Maturity Type of Bond Coupon Yield Value Price Dollar Price <br />12/15/2015 Serial Coupon 2.000% 0.850% 255,000.00 104.469% 266,395.95 <br />12/15/2016 Serial Coupon 2.000% 1.100% 260,000.00 104.333% 271,265.80 <br />12/15/2017 Serial Coupon 2.000% 1.350% 265,000.00 103.710% 274,831.50 <br />12/15/2018 Serial Coupon 2.000% 1.550% 270,000.00 102.958% 277,986.60 <br />12/15/2019 Serial Coupon 2.000% 1.750% 275,000.00 101.850% 280,087.50 <br />12/15/2020 Serial Coupon 2.000% 2.000% 280,000.00 100.000% 280,000.00 <br />12/15/2021 Serial Coupon 2.100% 2.100% 285,000.00 100.000% 285,000.00 <br />12/15/2022 Serial Coupon 2.250% 2.250% 290,000.00 100.000% 290,000.00 <br />12/15/2023 Serial Coupon 2.400% 2.400% 295,000.00 100.000% 295,000.00 <br />12/15/2024 Serial Coupon 2.550% 2.550% 305,000.00 100.000% 305,000.00 <br />12/15/2025 Serial Coupon 2.700% 2.700% 310,000.00 100.000% 310,000.00 <br />Total $3,090,000.00 $3,135,567.35 <br />Dated 12/01/2011 <br />Delivery Date 12/29/2011 <br />First Coupon Date 6/15/2012 <br />First available call date 12/15/2020 <br />Call Price 100.0000000% <br />Par Amount of Bonds $3,090,000.00 <br />Reoffering Premium or (Discount) 45,567.35 <br />Gross Production $3,135,567.35 <br />Total Underwriter's Discount (1.600%) $(49,440.00) <br />Bid (99.875%) 3,086,127.35 <br />Accrued Interest from 12/01/2011 to 12/29/2011 5,276.25 <br />Total Purchase Price $3,091,403.60 <br />Bond Year Dollars $28,284.83 <br />Average Life 9.154 Years <br />Average Coupon 2.2906645% <br />Net Interest Cost (NIC) 2.3043561% <br />True Interest Cost (TIC) 2.2795269% <br />05bref I SINGLE PURPOSE 112/ 5/2011 1 12:05 PM <br />Northland Securities <br />Public Finance <br />Page 4 <br />