|
8
<br />Sep 13, 2011 7:17 pm Prepared by Davenport & Company Page 5
<br />SAVINGS
<br /> Orange County, NC
<br /> General Obligation Refunding B onds, series 2011
<br /> Refunding of 2004A&B
<br /> All Callable Maturities
<br /> Rates as of 9/9/2011 '
<br /> Present Value
<br /> Prior Prior Prior Refunding to 12/01/2011
<br />Date Debt Service Receipts Net Cash Flow Debt Service Savings @ 2.1232528%
<br />02/01/2012 364,556.25 243,037.50 121,518.75 117,316.67 4,202.08 3,333.30
<br />02/01/2013_ 729,112.50 729,112.50 703,900.00 25,212.50 24,729.41
<br />02/01/2014 729,112.50 729,112.50 703,900.00 25,212.50 24,212.59
<br />02/01/2015 1,629,112.50 1,629,112.50 1,538,900.00 90,212.50 84,501.43
<br />02/01/2016 1,592,737.50 1,592,737.50 1,508,850.00 83,887.50 76,888.20
<br />02/01/2017 1,556,362.50 1,556,362.50 1,468,950.00 87,412.50 78,387.27
<br />02/01!2018 1,519,987.50 1,519,987.50 1,431,350.00 88,637.50- 77,806.86
<br />02/01/2019 3,583,612.50 3,583,612.50 3,493,950.00 89,662.50 77,043.65
<br />02/01/2020 3,459,237.50 3,459,237.50 3,372,750.00 86,487.50 72,725.00
<br />02/01/2021 3,331,487.50 3,331,487.50 3,241,750.00 89,737.50 73,831.66
<br />02/01/2022 3,200,112.50 3,200,112.50 3,112,500.00 87,612.50 70,62:9.41
<br />02/01/2023 1,505,112.50 1,505,112.50 1,417,500.00 87,612.50 69,195.25
<br /> 23,200,543.75 243,037.50 22,957,506.25 22,111,616.67 845,889.58 733,284.04
<br /> Savings Summa ry
<br /> Dated Date 12/01/2011
<br /> Delivery Date 12/01/2011
<br /> PV of savings from cash flow 733,284.04
<br /> Plus: Refunding funds on hand 5,161.19
<br /> Net PV Savings 738,445.23
<br />
|