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 67F Pricing Analyses Credit Spreads
Table of Contents Item No. Document 5‐4 Tampa, FL Water & Sewer Revenue Pricing Analysis Water/Wastewater Comparables Credit Spread Trend – MMD AAA GO to MMD A GO ‐ Chart 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 3.00%4.00%5.00%6.00%7.00%0.30%0.40%0.50%0.60%0.70%0.80%Credit Spread Trend ‐MMD AAA GO to MMD A GO1‐15‐2001 Spread: 0.23% 7‐15‐2011 Spread: 0.79%1/1/20017/1/20011/1/20027/1/20021/1/20037/1/20031/1/20047/1/20041/1/20057/1/20051/1/20067/1/20061/1/20077/1/20071/1/20087/1/20081/1/20097/1/20091/1/20107/1/20101/1/20117/1/20110.00%1.00%2.00%0.00%0.10%0.20%Spread from A to AAAMMD AAA GOMMD A GOSource: Thompson Reuters Municipal Market Data