Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My Public Portal
About
Exhibit MSD 67I Pricing Analyses
Table of Contents Item No. Document 5‐16 Tighter Spreads for 2004 MSD and 2004‐2005 EIERA Issues Tampa, FL Water & Sewer Revenue Pricing Analysis Water/Wastewater Comparisons Tighter Spreads Shown for 2004 MSD and 2004-2004 EIERA IssuesISSUERMissouri Environmental Improvement & Energy Resources AuthorityMissouri Environmental Improvement & Energy Resources AuthorityWater Pollution Control & Drinking Water Revenue Bonds (State Revolving Fund Program) Water Pollution Control & Drinking Water Revenue Bonds (State Revolving Fund Program)Series 2005ASeries 2004BSALE DATE5/4/20055/14/2004ISSUE SIZE$53,060,000$179,780,000UNDERWRITEROppenheimerA.G. EdwardsMETHOD OF SALENegotiatedNegotiatedCALL FEATURESJuly 1, 2015 at ParJuly 1, 2014 at Par (except 2016-2018)INSURANCEUninsuredUninsuredRATINGSAaa/AAAAaa/AAAMATURITYJuly 1January 1MATURITY ADJ.2.0 Months-4.0 MonthsYEAR CouponStated YieldYield to Maturity MMDSpread to MMDInterpolated MMDSpread to Interp. MMDInterpolated Delphis CouponStated YieldYield to Maturity MMDSpread to MMDInterpolated MMDSpread to Interp. MMDInterpolated Delphis1 3.000% 2.650% 2.650% 2.65% - 2.66%-1 b.p.99.5 2.000% 1.400% 1.400% 1.52%-12 b.p.1.28% 24 b.p. 97.52 3.000% 2.750% 2.750% 2.74% 1 b.p. 2.75%-0 b.p.100.5 2.000% 1.930% 1.930% 2.12%-19 b.p.1.90% 22 b.p. 99.03 3.000% 2.850% 2.850% 2.83% 2 b.p. 2.84% 1 b.p. 100.5 5.000% 2.550% 2.550% 2.61%-6 b.p.2.43% 18 b.p. 96.54 4.000% 2.950% 2.950% 2.92% 3 b.p. 2.94% 1 b.p. 101.5 5.000% 3.000% 3.000% 3.00% - 2.86% 14 b.p. 95.55 4.000% 3.100% 3.100% 3.03% 7 b.p. 3.05% 5 b.p. 102.0 5.250% 3.360% 3.360% 3.33% 3 b.p. 3.21% 12 b.p. 95.56 4.000% 3.260% 3.260% 3.15% 11 b.p. 3.17% 9 b.p. 101.5 5.250% 3.610% 3.610% 3.58% 3 b.p. 3.49% 9 b.p. 96.07 4.000% 3.380% 3.380% 3.27% 11 b.p. 3.29% 9 b.p. 101.5 5.250% 3.840% 3.840% 3.78% 6 b.p. 3.71% 7 b.p. 96.58 4.000% 3.500% 3.500% 3.38% 12 b.p. 3.40% 10 b.p. 101.5 5.250% 4.030% 4.030% 3.96% 7 b.p. 3.89% 7 b.p. 97.59 4.250% 3.600% 3.600% 3.48% 12 b.p. 3.50% 10 b.p. 101.5 5.250% 4.170% 4.170% 4.09% 8 b.p. 4.04% 5 b.p. 98.010 4.250% 3.700% 3.700% 3.58% 12 b.p. 3.59% 11 b.p. 101.5 5.250% 4.290% 4.290% 4.21% 8 b.p. 4.17% 4 b.p. 98.011 5.000% 3.780% 3.865% 3.66% 12 b.p. 3.67% 11 b.p. 101.5 5.250% 4.390% 4.421% 4.32% 7 b.p. 4.28% 4 b.p. 98.512 5.000% 3.850% 3.997% 3.73% 12 b.p. 3.74% 11 b.p. 101.5 5.250% 4.460% 4.538% 4.39% 7 b.p. 4.36% 3 b.p. 99.013 5.000% 3.910% 4.102% 3.79% 12 b.p. 3.80% 11 b.p. 102.0 5.250% 4.510% 4.622% 4.45% 6 b.p. 4.43% 2 b.p. 100.014 5.000% 3.940% 4.171% 3.85% 9 b.p. 3.86% 8 b.p. 102.5 5.250% 4.570% 4.703% 4.53% 4 b.p. 4.50% 3 b.p. 100.515 5.000% 3.990% 4.247% 3.92% 7 b.p. 3.93% 6 b.p. 102.5 5.250% 4.610% 4.759% 4.60% 1 b.p. 4.57% 3 b.p. 101.516 5.000% 4.030% 4.307% 3.97% 6 b.p. 3.98% 5 b.p. 103.0 5.000% 4.750% 4.817% 4.66% 9 b.p. 4.64% 2 b.p. 99.517 5.000% 4.070% 4.361% 4.02% 5 b.p. 4.03% 4 b.p. 103.5 5.000% 4.820% 4.874% 4.73% 9 b.p. 4.70% 3 b.p. 100.018 5.000% 4.120% 4.417% 4.07% 5 b.p. 4.08% 4 b.p. 104.0 5.000% 4.940% 4.959% 4.81% 13 b.p. 4.78% 3 b.p. 98.519 5.000% 4.170% 4.468% 4.12% 5 b.p. 4.13% 4 b.p. 104.0pp20 5.000% 4.220% 4.515% 4.17% 5 b.p. 4.18% 4 b.p. 104.0 5.000% 5.000% 5.000% 4.95% 5 b.p. 4.92% 3 b.p. 100.521 4.250% 4.300% 4.279% 4.22% 8 b.p. 4.23% 7 b.p. 104.5 5.000% 5.040% 5.025% 5.02% 2 b.p. 4.99% 3 b.p. 100.5225.000% 5.080% 5.048% 5.06% 2 b.p. 5.05% 1 b.p. 100.5235.000% 5.080% 5.047% 5.07% 1 b.p. 5.07% 0 b.p. 101.02425Prepared by PFM2004 & 2005 Pricing Analysis.xls - 9/2/2011 - Page 1 of 2 Tighter Spreads Shown for 2004 MSD and 2004-2004 EIERA IssuesISSUERSALE DATEISSUE SIZEUNDERWRITERMETHOD OF SALECALL FEATURESINSURANCERATINGSMATURITYMATURITY ADJ.YEAR12345678910111213141516171819The Metropolitan St. Louis Sewer District(MO)Wastewater System Revenue Bonds, Series 2004A4/22/2004$175,000,000Banc of AmericaNegotiatedMay 1, 2014 at Par2010-2034 MBIA InsuredAa2/AA/AAMay 11.0 MonthsCouponStated YieldYield to Maturity MMDSpread to MMDInterpolated MMDSpread to Interp. MMDInterpolated Delphis2.000% 1.750% 1.750% 1.70% 5 b.p. 1.71% 4 b.p. 100.02.000% 2.060% 2.060% 2.00% 6 b.p. 2.01% 5 b.p. 101.02.500% 2.500% 2.500% 2.40% 10 b.p. 2.41% 9 b.p. 99.52.750% 2.800% 2.800% 2.73% 7 b.p. 2.74% 6 b.p. 100.03.000% 3.020% 3.020% 3.00% 2 b.p. 3.01% 1 b.p. 101.53.250% 3.280% 3.280% 3.26% 2 b.p. 3.27% 1 b.p. 101.53.500% 3.500% 3.500% 3.48% 2 b.p. 3.48% 2 b.p. 101.53.600% 3.660% 3.660% 3.63% 3 b.p. 3.64% 3 b.p. 102.03.750% 3.830% 3.830% 3.80% 3 b.p. 3.80% 3 b.p. 101.54.000% 3.970% 3.972% 3.92% 5 b.p. 3.92% 5 b.p. 101.54.000% 4.050% 4.043% 4.01% 4 b.p. 4.01% 4 b.p. 102.04.000% 4.090% 4.073% 4.10%-1 b.p.4.10%-1 b.p.103.54.125% 4.270% 4.237% 4.18% 9 b.p. 4.18% 9 b.p. 101.55.000% 4.330% 4.502% 4.28% 5 b.p. 4.28% 5 b.p. 102.05.000% 4.430% 4.594% 4.38% 5 b.p. 4.38% 5 b.p. 101.55.000% 4.530% 4.678% 4.48% 5 b.p. 4.48% 5 b.p. 101.54.500% 4.630% 4.585% 4.58% 5 b.p. 4.58% 5 b.p. 101.05.000% 4.720% 4.821% 4.66% 6 b.p. 4.66% 6 b.p. 100.5202122232425pp5.000% 4.760% 4.851% 4.74% 2 b.p. 4.74% 2 b.p. 101.04.750% 4.760% 4.760% 4.83%-7 b.p.4.83%-7 b.p.104.0Prepared by PFM2004 & 2005 Pricing Analysis.xls - 9/2/2011 - Page 2 of 2 TAMPA,FL WATER & SEWER REVENUE PRICING ANALYSISFL TAMPA BAY WTRReoffering Yield To Yield ToMaturity DateMaturity Year Call DateBondType Ins. Par Amount CouponYield (ROY) PriceCall(YTC)Maturity (YTM)5% AAA G.O. Scale ROY Spread YTC Spread YTM Spread ROY Spread YTM Spread OAYNon-CallScale OAY Spread Takedown10/1/12 1.0 Serial 1,390,000 2.000% 0.250% 101.824 0.250% 0.220%3.03.0 2.3 2.310/1/13 2.0 Serial 1,540,000 2.000% 0.510% 103.026 0.510% 0.300%21.021.0 20.3 20.310/1/14 3.0 Serial 1,570,000 4.000% 0.640% 110.114 0.640% 0.380%26.026.0 24.6 24.610/1/15 4.0 Serial 1,665,000 4.000% 0.850% 112.497 0.850% 0.540%31.031.0 28.0 28.010/1/16 5.0 Serial 1,605,000 2.000% 1.250% 103.655 1.250% 0.890%36.036.0 33.3 33.310/1/17 6.0 Serial 1,460,000 3.000% 1.550% 108.335 1.550% 1.200%35.035.0 32.2 32.210/1/18 7.0 Serial 4,485,000 4.000% 1.910% 113.713 1.910% 1.530%38.038.0 35.6 35.610/1/18 7.0 Serial 1,400,000 5.000% 1.910% 120.275 1.910% 1.530%38.038.0 35.6 35.610/1/19 8.0 Serial 1,610,000 3.000% 2.210% 105.792 2.210% 1.810%40.040.0 37.8 37.810/1/19 8.0 Serial 4,525,000 5.000% 2.210% 120.457 2.210% 1.810%40.040.0 37.8 37.810/1/20 9.0 Serial 3,365,000 2.500% 2.510% 99.918 2.510% 2.060%45.045.0 43.3 43.310/1/20 9.0 Serial 3,045,000 5.000% 2.510% 120.034 2.510% 2.060%45.045.0 43.3 43.310/1/21 10.0 Serial 1,845,000 3.750% 2.710% 109.090 2.710% 2.260%45.045.0 43.3 43.310/1/21 10.0 Serial 4,795,000 5.000% 2.710% 120.017 2.710% 2.260%45.045.0 43.3 43.310/1/22 11.0 10/1/21 Serial 1,425,000 4.000% 2.980% 108.796 2.980% 3.056% 2.460%52.052.0 59.6 50.3 57.8 3.039% 2.487%55.110/1/22 11.0 10/1/21 Serial 5,530,000 5.000% 2.980% 117.422 2.980% 3.123% 2.460%52.052.0 66.3 50.3 64.5 3.068% 2.487%58.110/1/23 12.0 10/1/21 Serial 780,000 3.000% 3.170% 98.308 3.198% 3.170% 2.660%51.053.8 51.0 49.6 49.6 3.156% 2.689%46.710/1/23 12.0 10/1/21 Serial 6,500,000 5.000% 3.170% 115.635 3.170% 3.406% 2.660%51.051.0 74.6 49.6 73.3 3.205% 2.689%51.610/1/24 13.0 10/1/21 Serial 790,000 3.250% 3.390% 98.532 3.424% 3.390% 2.820%57.060.4 57.0 55.8 55.8 3.355% 2.905%45.110/1/24 13.0 10/1/21 Serial 6,840,000 5.000% 3.340% 114.064 3.340% 3.636% 2.820%52.052.0 81.6 50.8 80.4 3.333% 2.905%42.810/1/25 14.0 10/1/21 Serial 500,000 3.500% 3.550% 99.449 3.566% 3.550% 2.960%59.060.6 59.0 58.0 58.0 3.486% 3.071%41.410/1/25 14.0 10/1/21 Serial 7,500,000 5.000% 3.450% 113.061 3.450% 3.792% 2.960%49.049.0 83.2 48.0 82.1 3.419% 3.071%34.810/1/26 15.0 10/1/21 Serial 370,000 4.000% 3.670% 102.750 3.670% 3.759% 3.080%59.059.0 67.9 58.1 66.9 3.593% 3.199%39.410/1/26 15.0 10/1/21 Serial 8,025,000 5.000% 3.570% 111.979 3.570% 3.937% 3.080%49.049.0 85.7 48.1 84.8 3.512% 3.199%31.210/1/27 16.0 10/1/21 Serial 8,810,000 5.000% 3.680% 110.998 3.680% 4.060% 3.190%49.049.0 87.0 48.1 86.2 3.594% 3.309%28.410/1/28 17.0 10/1/21 Serial 2,110,000 4.000% 4.000% 100.000 4.000% 4.000% 3.290%71.071.0 71.0 70.2 70.2 3.815% 3.418%39.710/1/28 17.0 10/1/21 Serial 7,140,000 5.000% 3.780% 110.116 3.780% 4.165% 3.290%49.049.0 87.5 48.2 86.7 3.670% 3.418%25.210/1/29 18.0 10/1/21 Serial 1,100,000 4.000% 4.050% 99.362 4.078% 4.050% 3.380%67.069.8 67.0 66.2 66.2 3.862% 3.508%35.510/1/29 18.0 10/1/21 Serial 8,590,000 5.000% 3.870% 109.328 3.870% 4.254% 3.380%49.049.0 87.4 48.2 86.6 3.738% 3.508%23.010/1/30 19.0 10/1/21 Serial 1,905,000 4.000% 4.100% 98.685 4.161% 4.100% 3.470%63.069.1 63.0 62.2 62.2 3.914% 3.598%31.610/1/31 20.0 10/1/21 Serial 7,745,000 4.125% 4.180% 99.256 4.216% 4.180% 3.560%62.065.6 62.0 61.2 61.2 3.962% 3.688%27.410/1/31 20.0 10/1/21 Serial 11,090,000 4.000% 4.180% 97.571 4.300% 4.180% 3.560%62.074.0 62.0 61.2 61.2 3.998% 3.688%31.1Issuance Par:1121,050,00011Average Life:113.5 years110Type of Sale: NEGOTIATEDDated Date: 9/15/11 RatingsUnderlyingUnderwriter: WELLS FARGO BANK N.A.Sale Date: 8/30/11 Moody's: Aa1Bond Counsel: NABORS GIBLIN & NICKERSONS & P: AA+Financial Advisor: FORD & ASSOCIATES INC1st Call Date: 10/1/21 Fitch: AA+Tax Status: Tax-Exempt1st Call Price: 100.0%1 Note: Issuance Par is total par; maturities without known yields are not shownNon-Interpolated MMD Interpolated MMD Option Value Analysis Water/Wastewater ComparisonsAverage Maturity Yield Spread Maturity Yield Spread Maturity Yield Spread Maturity Yield Spread Maturity Yield Spread Maturity Yield Spread Spread#10/1/2012 0.40 20 12/1/2012 0.33 137/1/2012 0.27 4 12#10/1/2013 0.70 30 12/1/2013 0.51 11 10/1/2013 0.51 9 7/1/2013 0.51 9 15 #10/1/2014 1.00 35 12/1/2014 0.81 16 10/1/2014 0.82 13 7/1/2014 0.82 13 19#10/1/2015 1.35 45 12/1/2015 1.07 17 10/1/2015 1.15 15 7/1/2015 1.15 16 23#10/1/2016 1.69 50 12/1/2016 1.37 18 10/1/2016 1.51 20 7/1/2016 1.48 19 27#10/1/2017 2.03 49 12/1/2017 1.74 20 12/1/2017 1.88 34 10/1/2017 1.91 21 7/1/2017 1.89 21 29#10/1/2018 2.41 49 12/1/2018 2.12 20 12/1/2018 2.30 38 10/1/2018 2.25 20 7/1/2018 2.27 24 30#10/1/2019 2.75 50 12/1/2019 2.46 21 12/1/2019 2.64 39 10/1/2019 2.60 23 7/1/2019 2.61 26 3211/1/2020 2.80 29#10/1/2020 3.02 53 12/1/2020 2.69 20 12/1/2020 2.89 40 10/1/2020 2.83 23 7/1/2020 2.84 26 3211/1/2021 3.00 32#10/1/2021 3.21 55 12/1/2021 2.84 18 12/1/2021 3.06 40 10/1/2021 3.04 27 3411/1/2022 3.25 38#10/1/2022 3.38 53 12/1/2022 2.99 14 12/1/2022 3.25 40 10/1/2022 3.26 30 3511/1/2023 3.41 38#10/1/2023 3.54 53 12/1/2023 3.15 14 12/1/2023 3.43 42 10/1/2023 3.41 29 3511/1/2024 3.55 38#10/1/2024 3.68 53 12/1/2024 3.28 13 12/1/2024 3.58 43 10/1/2024 3.58 31 3611/1/2025 3.72 42#12/1/2025 3.71 43 10/1/2025 3.73 33 3911/1/2026 3.82 43#12/1/2026 3.80 43 10/1/2026 3.84 33 4011/1/2027 3.90 42#10/1/2027 3.92 32 3711/1/2028 4.00 43#10/1/2028 4.00 31 3711/1/2029 4.09 43#12/1/2029 4.07 43 10/1/2029 4.07 29 3811/1/2030 4.18 43#12/1/2030 4.16 43 10/1/2030 4.16 29 3811/1/2031 4.43 58#12/1/2031 4.26 43 10/1/2031 4.24 28 4311/1/203212/1/2032 4.36 434311/1/203311/1/203411/1/2035 4.70 484811/1/203610/1/2036 4.56 23 2311/1/203710/1/2040 4.60 22 2211/1/2038 4.79 474711/1/204133Eastern Muni Water (CA) - Aa2/AA+/AASF Water (CA) - Aa3/AA- Tampa Bay Water - Aa2/AA+/AA+ Charlotte Water (NC) - Aaa/AAA/AAA Chicago Met Water - Aaa/AAA/AAA Dallas Water - Aa1/AAAPrepared by Public Financial Management, Inc.8/3/2011