10-03EXTRACT OF MINUTES OF A MEETING OF THE
CITY COUNCIL OF THE
CITY OF OTSEGO, MINNESOTA
HELD: January 11, 2010
Pursuant to due call and notice thereof, a regular or special meeting of the City Council
of the City of Otsego, Wright County, Minnesota, was duly held at the City Hall on January 11,
2010, at 7:00 P.M., for the purpose, in part, of authorizing the issuance and awarding the sale of
$385,000 General Obligation Equipment Certificates of Indebtedness, Series 2010A.
The following members were present: Mayor, Jessica Stockamp, Councilmembers Tom
Darkenwald, Vern Heidner, Dan Scharber
and the following were absent: None
Member Scharber introduced the following resolution and moved its adoption:
RESOLUTION NO. 2010-03
RESOLUTION PROVIDING FOR THE ISSUANCE AND SALE
OF $385,000 GENERAL OBLIGATION EQUIPMENT
CERTIFICATES OF INDEBTEDNESS, SERIES 2010A AND
LEVYING A TAX FOR THE PAYMENT THEREOF
A. WHEREAS, the City of Otsego, Minnesota (the "City"), hereby determines and
declares that it is necessary and expedient to issue $385,000 General Obligation Equipment
Certificates of Indebtedness, Series 2010A of the City (the "Certificates"), pursuant to Minnesota
Statutes, Chapter 475 and Minnesota Statutes, Section 412.301, to finance the purchase of
various equipment for the City (the "Equipment"); and
B. WHEREAS, each item of equipment to be financed by the Certificates has an
expected useful life at least as long as the term of the Certificates; and
C. WHEREAS, the principal amount of the Certificates does not exceed one-quarter
of one percent (0.25%) of the market value of the taxable property in the City ($1,266,920,200
times 0.25% is $3,167,301); and
D. WHEREAS, the Certificates are being sold pursuant to a private sale as permitted
by Minnesota Statutes, Sections 412.301 and 475.60, Subdivision 2(1); and
E. WHEREAS, it is in the best interests of the City that the Certificates be issued in
book -entry form as hereinafter provided; and
NOW, THEREFORE, BE IT RESOLVED by the City Council of the City of Otsego,
Minnesota, as follows:
2445940v1
1. Acceptance of Offer. The offer of Northland Securities, Inc. (the "Purchaser"), to
purchase the Certificates in accordance with the terms and at the rates of interest hereinafter set
forth, and to pay therefore the sum of $384,078.45, plus interest accrued to settlement, is hereby
accepted.
2. Certificate Terms.
(a) Original Issue Date, Denominations; Maturities; Term Bond Option. The
Certificates shall be dated January 15, 2010, as the date of original issue, shall be issued
forthwith on or after such date in fully registered form, shall be numbered from R-1 upward in
the denomination of $5,000 each or in any integral multiple thereof of a single maturity (the
"Authorized Denominations") and shall mature on July 15 in the years and amounts as follows:
Year Amount
2011
$35,000
2012
40,000
2013
45,000
2014
45,000
2015
45,000
2016
45,000
2017
45,000
2018
45,000
2019
40,000
As may be requested by the Purchaser, one or more term bonds may be issued having
mandatory sinking fund redemption and final maturity amounts conforming to the foregoing
principal repayment schedule, and corresponding additions may be made to the provisions of the
applicable Certificate(s).
(b) Book Entry Only System. The Depository Trust Company, a limited purpose
trust company organized under the laws of the State of New York or any of its successors or its
successors to its functions hereunder (the "Depository") will act as securities depository for the
Certificates, and to this end:
(i) The Certificates shall be initially issued and, so long as they remain in
book entry form only (the 'Book Entry Only Period"), shall at all times be in the form of
a separate single fully registered Certificate for each maturity of the Certificates; and for
purposes of complying with this requirement under paragraphs 5 and 10 Authorized
Denominations for any Certificate shall be deemed to be limited during the Book Entry
Only Period to the outstanding principal amount of that Certificate.
(ii) Upon initial issuance, ownership of the Certificates shall be registered in a
bond register maintained by the Registrar (as hereinafter defined) in the name of CEDE
& CO., as the nominee (it or any nominee of the existing or a successor Depository, the
"Nominee").
2
2445940v1
(iii) With respect to the Certificates neither the City nor the Registrar shall
have any responsibility or obligation to any broker, dealer, bank, or any other financial
institution for which the Depository holds Certificates as securities depository (the
"Participant") or the person for which a Participant holds an interest in the Certificates
shown on the books and records of the Participant (the "Beneficial Owner"). Without
limiting the immediately preceding sentence, neither the City, nor the Registrar, shall
have any such responsibility or obligation with respect to (A) the accuracy of the records
of the Depository, the Nominee or any Participant with respect to any ownership interest
in the Certificates, or (B) the delivery to any Participant, any Owner or any other person,
other than the Depository, of any notice with respect to the Certificates, including any
notice of redemption, or (C) the payment to any Participant, any Beneficial Owner or any
other person, other than the Depository, of any amount with respect to the principal of or
premium, if any, or interest on the Certificates, or (D) the consent given or other action
taken by the Depository as the Register Holder of any Certificates (the "Holder"). For
purposes of securing the vote or consent of any Holder under this Resolution, the City
may, however, rely upon an omnibus proxy under which the Depository assigns its
consenting or voting rights to certain Participants to whose accounts the Certificates are
credited on the record date identified in a listing attached to the omnibus proxy.
(iv) The City and the Registrar may treat as and deem the Depository to be the
absolute owner of the Certificates for the purpose of payment of the principal of and
premium, if any, and interest on the Certificates, for the purpose of giving notices of
redemption and other matters with respect to the Certificates, for the purpose of obtaining
any consent or other action to be taken by Holders for the purpose of registering transfers
with respect to such Certificates, and for all purpose whatsoever. The Registrar, as
paying agent hereunder, shall pay all principal of and premium, if any, and interest on the
Certificates only to or upon the Holder of the Holders of the Certificates as shown on the
bond register, and all such payments shall be valid and effective to fully satisfy and
discharge the City's obligations with respect to the principal of and premium, if any, and
interest on the Certificates to the extent of the sum or sums so paid.
(v) Upon delivery by the Depository to the Registrar of written notice to the
effect that the Depository has determined to substitute a new Nominee in place of the
existing Nominee, and subject to the transfer provisions in paragraph 9 hereof, references
to the Nominee hereunder shall refer to such new Nominee.
(vi) So long as any Certificate is registered in the name of a Nominee, all
payments with respect to the principal of and premium, if any, and interest on such
Certificate and all notices with respect to such Certificate shall be made and given,
respectively, by the Registrar or City, as the case may be, to the Depository as provided
in the Letter of Representations to the Depository required by the Depository as a
condition to its acting as book -entry Depository for the Certificates (said Letter of
Representations, together with any replacement thereof or amendment or substitute
thereto, including any standard procedures or policies referenced therein or applicable
thereto respecting the procedures and other matters relating to the Depository's role as
book -entry Depository for the Certificates, collectively hereinafter referred to as the
"Letter of Representations").
3
24459400
(vii) All transfers of beneficial ownership interests in each Certificate issued in
book -entry form shall be limited in principal amount to Authorized Denominations and
shall be effected by procedures by the Depository with the Participants for recording and
transferring the ownership of beneficial interests in such Certificates.
(viii) In connection with any notice or other communication to be provided to
the Holders pursuant to this Resolution by the City or Registrar with respect to any
consent or other action to be taken by Holders, the Depository shall consider the date of
receipt of notice requesting such consent or other action as the record date for such
consent or other action; provided, that the City or the Registrar may establish a special
record date for such consent or other action. The City or the Registrar shall, to the extent
possible, give the Depository notice of such special record date not less than 15 calendar
days in advance of such special record date to the extent possible.
(ix) Any successor Registrar in its written acceptance of its duties under this
Resolution and any paying agency/bond registrar agreement, shall agree to take any
actions necessary from time to time to comply with the requirements of the Letter of
Representations.
(c) Termination of Book -Entry Only System. Discontinuance of a particular
Depository's services and termination of the book -entry only system may be effected as follows:
(i) The Depository may determine to discontinue providing its services with
respect to the Certificates at any time by giving written notice to the City and discharging
its responsibilities with respect thereto under applicable law. The City may terminate the
services of the Depository with respect to the Certificate if it determines that the
Depository is no longer able to carry out its functions as securities depository or the
continuation of the system of book -entry transfers through the Depository is not in the
best interests of the City or the Beneficial Owners.
(ii) Upon termination of the services of the Depository as provided in the
preceding paragraph, and if no substitute securities depository is willing to undertake the
functions of the Depository hereunder can be found which, in the opinion of the City, is
willing and able to assume such functions upon reasonable or customary terms, or if the
City determines that it is in the best interests of the City or the Beneficial Owners of the
Certificate that the Beneficial Owners be able to obtain certificates for the Certificates,
the Certificates shall no longer be registered as being registered in the bond register in the
name of the Nominee, but may be registered in whatever name or names the Holder of
the Certificates shall designate at that time, in accordance with paragraph 9 hereof. To
the extent that the Beneficial Owners are designated as the transferee by the Holders, in
accordance with paragraph 9 hereof, the Certificates will be delivered to the Beneficial
Owners.
(iii) Nothing in this subparagraph (c) shall limit or restrict the provisions of
paragraph 10 hereof.
4
2445940v1
(d) Letter of Representations. The provisions in the Letter of Representations are
incorporated herein by reference and made a part of the resolution, and if and to the extent any
such provisions are inconsistent with the other provisions of this resolution, the provisions in the
Letter of Representations shall control.
3. Purpose. The Certificates shall provide funds to finance the Equipment. The total
cost of the Equipment, which shall include all costs enumerated in Minnesota Statutes, Section
475.65, is estimated to be at least equal to the amount of the Certificates.
4. Interest. The Certificates shall bear interest payable semiannually on January 15
and July 15 of each year (each, an "Interest Payment Date"), commencing January 15, 2011,
calculated on the basis of a 360 -day year of twelve 30 -day months, at the respective rates per
annum set forth opposite the maturity dates as follows:
MaturitYear Interest Rate
2011
2.00%
2012
2.00
2013
2.00
2014
2.00
2015
3.00
2016
3.00
2017
3.00
2018
3.00
2019
3.25
5. Redemption. Certificates maturing on July 15, 2016, and thereafter, shall be
subject to redemption and prepayment at the option of the City on July 15, 2015, and on any date
thereafter at a price of par plus accrued interest. Redemption may be in whole or in part of the
Certificates subject to prepayment. If redemption is in part, the selection of the amounts and
maturities of the Certificates to be prepaid shall be at the discretion of the City. If only part of
the Certificates having a common maturity date are called for prepayment, the specific
Certificates to be prepaid shall be chosen by lot by the Registrar. Certificates or portions thereof
called for redemption shall be due and payable on the redemption date, and interest thereon shall
cease to accrue from and after the redemption date. Mailed notice of redemption shall be given
to the paying agent and to each affected registered holder of the Certificates at least thirty days
prior to the date fixed for redemption.
To effect a partial redemption of Certificates having a common maturity date, the
Registrar prior to giving notice of redemption shall assign to each Certificate having a common
maturity date a distinctive number for each $5,000 of the principal amount of such Certificate.
The Registrar shall then select by lot, using such method of selection as it shall deem proper in
its discretion, from the numbers so assigned to such Certificates, as many numbers as, at $5,000
for each number, shall equal the principal amount of such Certificates to be redeemed. The
Certificates to be redeemed shall be the Certificates to which were assigned numbers so selected;
provided, however, that only so much of the principal amount of each such Certificate of a
2445940v1
denomination of more than $5,000 shall be redeemed as shall equal $5,000 for each number
assigned to it and so selected. If a Certificate is to be redeemed only in part, it shall be
surrendered to the Registrar (with, if the City or Registrar so requires, a written instrument of
transfer in form satisfactory to the City and Registrar duly executed by the Holder thereof or the
Holder's attorney duly authorized in writing) and the City shall execute (if necessary) and the
Registrar shall authenticate and deliver to the Holder of the Certificate, without service charge, a
new Certificate or Certificates having the same stated maturity and interest rate and of any
Authorized Denomination or Denominations, as requested by the Holder, in aggregate principal
amount equal to and in exchange for the unredeemed portion of the principal of the Certificate so
surrendered.
6. Re isg tray. Northland Trust Services, Inc. , in Minneapolis, Minnesota, is
appointed to act as registrar and transfer agent with respect to the Certificates (the "Registrar"),
and shall do so unless and until a successor Registrar is duly appointed, all pursuant to any
contract the City and Registrar shall execute which is consistent herewith. The Registrar shall
also serve as paying agent unless and until a successor paying agent is duly appointed. Principal
and interest on the Certificates shall be paid to the registered holders (or record holders) of the
Certificates in the manner set forth in the form of Certificate and paragraph 12.
7. Form of Certificate. The Certificates, together with the Registrar's Certificate of
Authentication, the form of Assignment and the registration information thereon, shall be in
substantially the following form:
6
2445940v1
UNITED STATES OF AMERICA
STATE OF MINNESOTA
WRIGHT COUNTY
CITY OF OTSEGO
R- $
GENERAL OBLIGATION EQUIPMENT CERTIFICATE
OF INDEBTEDNESS, SERIES 2010A
INTEREST MATURITY DATE OF
RATE DATE ORIGINAL ISSUE CUSIP
JULY 15, 20_ JANUARY 15, 2010
REGISTERED OWNER: CEDE & CO.
PRINCIPAL AMOUNT:
The City of Otsego, Wright County, Minnesota (the "Issuer"), certifies that it is indebted
and for value received promises to pay to the registered owner specified above, or registered
assigns, in the manner hereinafter set forth, the principal amount specified above, on the maturity
date specified above and to pay interest thereon semiannually on January 15 and July 15 of each
year (each, an "Interest Payment Date"), commencing January 15, 2011, at the rate per annum
specified above (calculated on the basis of a 360 -day year of twelve 30 -day months) until the
principal sum is paid or has been provided for. This Certificate will bear interest from the most
recent Interest Payment Date to which interest has been paid or, if no interest has been paid, from
the date of original issue hereof. The principal of and premium, if any, on this Certificate are
payable upon presentation and surrender hereof at the principal office of Northland Trust
Services, Inc., in Minneapolis, Minnesota (the "Registrar"), acting as paying agent, or any
successor paying agent duly appointed by the Issuer. Interest on this Certificate will be paid on
each Interest Payment Date by check or draft mailed to the person in whose name this Certificate
is registered (the "Holder") on the registration books of the Issuer maintained by the Registrar
and at the address appearing thereon at the close of business on the first day of the calendar
month next preceding such Interest Payment Date (the "Regular Record Date"). Any interest not
so timely paid shall cease to be payable to the person who is the Holder hereof as of the Regular
Record Date, and shall be payable to the person who is the Holder hereof at the close of business
on a date (the "Special Record Date") fixed by the Registrar whenever money becomes available
for payment of the defaulted interest. Notice of the Special Record Date shall be given to
Holders not less than ten days prior to the Special Record Date. The principal of and premium, if
any, and interest on this Certificate are payable in lawful money of the United States of America.
So long as this Certificate is registered in the name of the Depository or its Nominee as provided
in the Resolution hereinafter described, and as those terms are defined therein, payment of
principal of, premium, if any, and interest on this Certificate and notice with respect thereto shall
be made as provided in the Letter of Representations, as defined in the Resolution. Until
termination of the book -entry only system pursuant to the Resolution, Certificates may only be
registered in the name of the Depository or its Nominee.
7
2445940v1
Optional Redemption. The Certificates of this issue (the "Certificates") maturing on July
15, 2016, and thereafter, shall be subject to redemption and prepayment at the option of the
Issuer on July 15, 2015, and on any date thereafter at a price of par plus accrued interest.
Redemption may be in whole or in part of the Certificates subject to prepayment; if redemption
is in part, the selection of the amounts and maturities of the Certificates to be prepaid shall be at
the discretion of the Issuer. If only part of the Certificates having a common maturity date are
called for prepayment, the specific Certificates to be prepaid shall be chosen by lot by the
Registrar. Certificates or portions thereof called for redemption shall be due and payable on the
redemption date, and interest thereon shall cease to accrue from and after the redemption date.
Mailed notice of redemption shall be given to the paying agent and to each affected Holder of the
Certificates at least thirty days prior to the date fixed for redemption.
Selection of Certificates for Redemption; Partial Redemption. To effect a partial
redemption of Certificates having a common maturity date, the Registrar shall assign to each
Certificate having a common maturity date a distinctive number for each $5,000 of the principal
amount of such Certificate. The Registrar shall then select by lot, using such method of selection
as it shall deem proper in its discretion, from the numbers assigned to the Certificates, as many
numbers as, at $5,000 for each number, shall equal the principal amount of the Certificates to be
redeemed. The Certificates to be redeemed shall be the Certificates to which were assigned
numbers so selected; provided, however, that only so much of the principal amount of Certificate
of a denomination of more than $5,000 shall be redeemed as shall equal $5,000 for each number
assigned to it and so selected. If a Certificate is to be redeemed only in part, it shall be
surrendered to the Registrar (with, if the Issuer or Registrar so requires, a written instrument of
transfer in form satisfactory to the Issuer and Registrar duly executed by the Holder thereof or
the Holder's attorney duly authorized in writing) and the Issuer shall execute (if necessary) and
the Registrar shall authenticate and deliver to the Holder of the Certificate, without service
charge, a new Certificate or Certificates having the same stated maturity and interest rate and of
any Authorized Denomination or Denominations, as requested by the Holder, in aggregate
principal amount equal to and in exchange for the unredeemed portion of the principal of the
Certificate so surrendered.
Issuance; Purpose; General Obligation. This Certificate is one of an issue in the total
principal amount of $385,000, all of like date of original issue and tenor, except as to number,
maturity, interest rate and denomination, which Certificate has been issued pursuant to and in full
conformity with the Constitution and laws of the State of Minnesota and pursuant to a resolution
adopted by the City Council of the Issuer on January 11, 2010 (the "Resolution"), for the purpose
of providing money to finance the purchase of various equipment for the Issuer. This Certificate
is payable out of the General Obligation Equipment Certificates of Indebtedness, Series 2010A
Fund of the Issuer. This Certificate constitutes a general obligation of the Issuer, and to provide
moneys for the prompt and full payment of its principal, premium, if any, and interest when the
same become due, the full faith and credit and taxing powers of the Issuer have been and are
hereby irrevocably pledged.
Denominations; Exchange; Resolution. The Certificates are issuable solely in fully
registered form in Authorized Denominations (as defined in the Resolution) and are
exchangeable for fully registered Certificates of other Authorized Denominations in equal
aggregate principal amounts at the principal office of the Registrar, but only in the manner and
8
2445940v1
subject to the limitations provided in the Resolution. Reference is hereby made to the Resolution
for a description of the rights and duties of the Registrar. Copies of the Resolution are on file in
the principal office of the Registrar.
Transfer. This Certificate is transferable by the Holder in person or by the Holder's
attorney duly authorized in writing at the principal office of the Registrar upon presentation and
surrender hereof to the Registrar, all subject to the terms and conditions provided in the
Resolution and to reasonable regulations of the Issuer contained in any agreement with the
Registrar. Thereupon the Issuer shall execute and the Registrar shall authenticate and deliver, in
exchange for this Certificate, one or more new fully registered Certificates in the name of the
transferee (but not registered in blank or to "bearer" or similar designation), of an Authorized
Denomination or Denominations, in aggregate principal amount equal to the principal amount of
this Certificate, of the same maturity and bearing interest at the same rate.
Fees upon Transfer or Loss. The Registrar may require payment of a sum sufficient to
cover any tax or other governmental charge payable in connection with the transfer or exchange
of this Certificate and any legal or unusual costs regarding transfers and lost Certificates.
Treatment of Registered Owners. The Issuer and Registrar may treat the person in whose
name this Certificate is registered as the owner hereof for the purpose of receiving payment as
herein provided (except as otherwise provided herein with respect to the Record Date) and for all
other purposes, whether or not this Certificate shall be overdue, and neither the Issuer nor the
Registrar shall be affected by notice to the contrary.
Authentication. This Certificate shall not be valid or become obligatory for any purpose
or be entitled to any security unless the Certificate of Authentication hereon shall have been
executed by the Registrar.
Qualified Tax-Exempt Obli ag tion. This Certificate has been designated by the Issuer as a
"qualified tax-exempt obligation" for purposes of Section 265(b)(3) of the Internal Revenue
Code of 1986, as amended.
IT IS HEREBY CERTIFIED AND RECITED that all acts, conditions and things
required by the Constitution, laws of the State of Minnesota to be done, to happen and to be
performed, precedent to and in the issuance of this Certificate, have been done, have happened
and have been performed, in regular and due form, time and manner as required by law, and that
this Certificate, together with all other debts of the Issuer outstanding on the date of original
issue hereof and the date of its issuance and delivery to the original purchaser, does not exceed
any constitutional or statutory limitation of indebtedness.
9
2445940v1
IN WITNESS WHEREOF, the City of Otsego, Wright County, Minnesota, by its City
Council has caused this Certificate to be executed on its behalf by the facsimile signatures of its
Mayor and its Clerk -Treasurer, the corporate seal of the Issuer having been intentionally omitted
as permitted by law.
Date of Registration:
Registrable by: NORTHLAND TRUST
SERVICES, INC.
Payable at: NORTHLAND TRUST
SERVICES, INC.
REGISTRAR'S CERTIFICATE OF CITY OF OTSEGO,
AUTHENTICATION WRIGHT COUNTY,
MINNESOTA
This Certificate is one of the
Certificates described in the
Resolution mentioned within. /s/ Facsimile
Mayor
NORTHLAND TRUST
SERVICES, INC.,
Minneapolis, Minnesota
Registrar
By /s/ Facsimile
Authorized Signature Clerk -Treasurer
10
2445940v1
ABBREVIATIONS
The following abbreviations, when used in the inscription on the face of this Certificate,
shall be construed as though they were written out in full according to applicable laws or
regulations:
TEN COM - as tenants in common
TEN ENT - as tenants by the entireties
JT TEN - as joint tenants with right of survivorship
and not as tenants in common
UTMA - as custodian for
(Cust) (Minor)
under the Uniform
(State)
Transfers to Minors Act
Additional abbreviations may also be used
though not in the above list.
ASSIGNMENT
For value received, the undersigned hereby sells, assigns and transfers unto
the within Certificate and does
hereby irrevocably constitute and appoint attorney to transfer the
Certificate on the books kept for the registration thereof, with full power of substitution in the
premises.
Dated:
Notice: The assignor's signature to this assignment must
correspond with the name as it appears upon the
face of the within Certificate in every particular,
without alteration or any change whatever.
Signature Guaranteed:
Signature(s) must be guaranteed by a national bank or trust company or by a brokerage firm
having a membership in one of the major stock exchanges or any other "Eligible Guarantor
Institution" as defined in 17 CFR 240.17 Ad- I5(a)(2).
The Registrar will not effect transfer of this Certificate unless the information concerning
the transferee requested below is provided.
Name and Address:
(Include information for all joint owners if the Certificate is held by joint account.)
11
2445940v1
8. Execution; Temporary Certificates. The Certificates shall be printed (or, at the
request of the Purchaser, typewritten) and shall be executed on behalf of the City by the
signatures of its Mayor and Clerk -Treasurer and be sealed with the seal of the City; provided,
however, that the seal of the City may be a printed (or, at the request of the Purchaser,
photocopied) facsimile; and provided further that both of such signatures may be printed (or, at
the request of the Purchaser, photocopied) facsimiles and the corporate seal may be omitted on
the Certificates as permitted by law. In the event of disability or resignation or other absence of
either such officer, the Certificates may be signed by the manual or facsimile signature of that
officer who may act on behalf of such absent or disabled officer. In case either such officer
whose signature or facsimile of whose signature shall appear on the Certificates shall cease to be
such officer before the delivery of the Certificates, such signature or facsimile shall nevertheless
be valid and sufficient for all purposes, the same as if he or she had remained in office until
delivery. The City may elect to deliver, in lieu of printed definitive certificates, one or more
typewritten temporary certificates in substantially the form set forth above, with such changes as
may be necessary to reflect more than one maturity in a single temporary certificate. Such
temporary certificates may be executed with photocopied facsimile signatures of the Mayor and
Clerk -Treasurer. Such temporary certificates shall, upon the printing of the definitive certificates
and the execution thereof, be exchanged therefore and canceled.
9. Authentication. No Certificate shall be valid or obligatory for any purpose or be
entitled to any security or benefit under this resolution unless a Certificate of Authentication on
such Certificate, substantially in the form hereinabove set forth, shall have been duly executed by
an authorized representative of the Registrar. Certificates of Authentication on different
Certificates need not be signed by the same person. The Registrar shall authenticate the
signatures of officers of the City on each Certificate by execution of the Certificate of
Authentication on the Certificate and by inserting as the date of registration in the space provided
the date on which the Certificate is authenticated, except that for purposes of delivering the
original Certificates to the Purchaser, the Registrar shall insert as a date of registration the date of
original issue, which date is January 15, 2010. The Certificate of Authentication so executed on
each Certificate shall be conclusive evidence that it has been authenticated and delivered under
this resolution.
10. Registration, Transfer; Exchange. The City will cause to be kept at the principal
office of the Registrar a certificate register in which, subject to such reasonable regulations as the
Registrar may prescribe, the Registrar shall provide for the registration of Certificates and the
registration of transfers of Certificates entitled to be registered or transferred as herein provided.
Upon surrender for transfer of any Certificate at the principal office of the Registrar, the
City shall execute (if necessary), and the Registrar shall authenticate, insert the date of
registration (as provided in paragraph 9) of, and deliver, in the name of the designated transferee
or transferees, one or more new Certificates of any Authorized Denomination or Denominations
of a like aggregate principal amount, having the same stated maturity and interest rate, as
requested by the transferor; provided, however, that no Certificate may be registered in blank or
in the name of "bearer" or similar designation.
At the option of the Holder, Certificates may be exchanged for Certificates of any
Authorized Denomination or Denominations of a like aggregate principal amount and stated
12
2445940v1
maturity, upon surrender of the Certificates to be exchanged at the principal office of the
Registrar. Whenever any Certificates are so surrendered for exchange, the City shall execute (if
necessary), and the Registrar shall authenticate, insert the date of registration of, and deliver the
Certificates which the Holder making the exchange is entitled to receive.
All Certificates surrendered upon any exchange or transfer provided for in this resolution
shall be promptly canceled by the Registrar and thereafter disposed of as directed by the City.
All Certificates delivered in exchange for or upon transfer of Certificates shall be valid
general obligations of the City evidencing the same debt, and entitled to the same benefits under
this resolution, as the Certificates surrendered for such exchange or transfer.
Every Certificate presented or surrendered for transfer or exchange shall be duly
endorsed or be accompanied by a written instrument of transfer, in form satisfactory to the
Registrar, duly executed by the Holder thereof or the Holder's attorney duly authorized in
writing.
The Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge payable in connection with the transfer or exchange of any Certificate and
any legal or unusual costs regarding transfers and lost Certificates.
Transfers shall also be subject to reasonable regulations of the City contained in any
agreement with the Registrar, including regulations which permit the Registrar to close its
transfer books between record dates and payment dates. The Clerk -Treasurer is hereby
authorized to negotiate and execute the terms of said agreement.
11. Rights Upon Transfer or Exchange. Each Certificate delivered upon transfer of or
in exchange for or in lieu of any other Certificate shall carry all the rights to interest accrued and
unpaid, and to accrue, which were carried by such other Certificate.
12. Interest Payment; Record Date. Interest on any Certificate shall be paid on each
Interest Payment Date by check or draft mailed to the person in whose name the Certificate is
registered (the "Holder") on the registration books of the City maintained by the Registrar and at
the address appearing thereon at the close of business on the first day of the calendar month next
preceding such Interest Payment Date (the "Regular Record Date"). Any such interest not so
timely paid shall cease to be payable to the person who is the Holder thereof as of the Regular
Record Date, and shall be payable to the person who is the Holder thereof at the close of
business on a date (the "Special Record Date") fixed by the Registrar whenever money becomes
available for payment of the defaulted interest. Notice of the Special Record Date shall be given
by the Registrar to the Holders not less than ten (10) days prior to the Special Record Date.
13. Treatment of Registered Owner. The City and Registrar may treat the person in
whose name any Certificate is registered as the owner of such Certificate for the purpose of
receiving payment of principal of and premium, if any, and interest (subject to the payment
provisions in paragraph 12 above) on, such Certificate and for all other purposes whatsoever
whether or not such Certificate shall be overdue, and neither the City nor the Registrar shall be
affected by notice to the contrary.
13
24459400
14. Delivery, Application of Proceeds. The Certificates when so prepared and
executed shall be delivered by the Clerk to the Purchaser upon receipt of the purchase price, and
the Purchaser shall not be obliged to see to the proper application thereof.
15. Fund and Accounts. There is hereby created a special fund to be designated the
"General Obligation Equipment Certificates of Indebtedness, Series 2010A Fund" (the "Fund")
to be administered and maintained as a bookkeeping account separate and apart from all other
funds maintained in the official financial records of the City. The Fund shall be maintained in
the manner herein specified until all of the Certificates and the interest thereon have been fully
paid. There shall be maintained in the Fund two (2) separate accounts, to be designated the
"Capital Account" and "Debt Service Account", respectively.
(a) Capital Account. To the Capital Account there shall be credited the proceeds of
the sale of the Certificates less accrued interest received thereon. From the Capital Account
there shall be paid all costs and expenses of the acquisition of the Equipment including all costs
incurred and to be incurred of the kind authorized in Minnesota Statutes, Section 475.65. The
moneys in the Capital Account shall be used for no other purposes except as otherwise provided
by law; provided that the proceeds of the Certificates may also be used to the extent necessary to
pay interest on the Certificates due prior to the anticipated date of commencement of the
collection of taxes herein levied.
(b) Debt Service Account. There are hereby irrevocably appropriated and pledged to,
and there shall be credited to, the Debt Service Account: (i) accrued interest received upon
delivery of the Certificates; (ii) any collections of all taxes heretofore, herein or hereafter levied
for the payment of the Certificates and interest thereon; (iii) all funds remaining in the Capital
Account after the payment of all costs of the Equipment; (iv) all investment earnings on funds
held in the Debt Service Account; and (v) any and all other moneys which are properly available
and are appropriated by the governing body of the City to the Debt Service Account. The Debt
Service Account shall be used solely to pay the principal and interest of the Certificates and any
other general obligation certificates of the City hereafter issued by the City and made payable
from said account as provided by law.
No portion of the proceeds of the Certificates shall be used directly or indirectly to
acquire higher yielding investments or to replace funds which were used directly or indirectly to
acquire higher yielding investments, except (1) for a reasonable temporary period until such
proceeds are needed for the purpose for which the Certificates were issued and (2) in addition to
the above in an amount not greater than the lesser of five percent (5%) of the proceeds of the
Certificates or $100,000. To this effect, any proceeds of the Certificates and any sums from time
to time held in the Capital Account or Debt Service Account (or any other City account which
will be used to pay principal or interest to become due on the certificates payable there from) in
excess of amounts which under then applicable federal arbitrage regulations may be invested
without regard to yield shall not be invested at a yield in excess of the applicable yield
restrictions imposed by said arbitrage regulations on such investments after taking into account
any applicable "temporary periods" or "minor portion" made available under the federal arbitrage
regulations. Money in the Fund shall not be invested in obligations or deposits issued by,
guaranteed by or insured by the United States or any agency or instrumentality thereof if and to
14
2445940v1
the extent that such investment would cause the Certificates to be "federally guaranteed" within
the meaning of Section 149(b) of the Internal Revenue Code of 1986, as amended (the "Code").
16. Tax Levy; Coverage. To provide moneys for payment of the principal and
interest on the Certificates there is hereby levied upon all of the taxable property in the City a
direct annual ad valorem tax which shall be spread upon the tax rolls and collected with and as
part of other general property taxes in the City for the years and in the amounts as follows:
Year of Tax Levy Year of Tax Collection Amount
See Attached
The tax levies are such that if collected in full they, together with other revenues herein
pledged for the payment of the Certificates, will produce at least five percent (5%) in excess of
the amount needed to meet when due the principal and interest payments on the Certificates.
The tax levies shall be irrepealable so long as any of the Certificates are outstanding and unpaid,
provided that the City reserves the right and power to reduce the levies in the manner and to the
extent permitted by Minnesota Statutes, Section 475.61, Subdivision 3.
17. Defeasance. When all Certificates have been discharged as provided in this
paragraph, all pledges, covenants and other rights granted by this resolution to the registered
holders of the Certificates shall cease. The City may discharge its obligations with respect to any
Certificates which are due on any date by irrevocably depositing with the Registrar on or before
that date a sum sufficient for the payment thereof in full; or if any Certificate should not be paid
when due, it may nevertheless be discharged by depositing with the Registrar a sum sufficient for
the payment thereof in full with interest accrued to the date of such deposit. The City may also
at any time discharge its obligations with respect to any Certificates, subject to the provisions of
law now or hereafter authorizing and regulating such action, by depositing irrevocably in escrow,
with a suitable banking institution qualified by law as an escrow agent for this purpose, cash or
securities described in Minnesota Statutes, Section 475.67, Subdivision 8, bearing interest
payable at such times and at such rates and maturing on such dates as shall be required, subject
to sale and/or reinvestment, to pay all amounts to become due thereon to maturity.
18. General Obligation Pledge. For the prompt and full payment of the principal and
interest on the Certificates, as the same respectively become due, the full faith, credit and taxing
powers of the City shall be and are hereby irrevocably pledged. If the balance in the Debt
Service Account is ever insufficient to pay all principal and interest then due on the Certificates
and any other certificates payable there from, the deficiency shall be promptly paid out of any
other funds of the City which are available for such purpose, and such other funds may be
reimbursed with or without interest from the Debt Service Account when a sufficient balance is
available therein.
19. Certificate of Registration. The Clerk -Treasurer is hereby directed to file a
certified copy of this resolution with the County Auditor of Wright County, Minnesota, together
15
2445940v1
with such other information as the County Auditor shall require, and to obtain from the County
Auditor a certificate that the Certificates have been entered in the County Auditor's Register and
that the tax levy required by law has been made.
20. Records and Certificates. The officers of the City are hereby authorized and
directed to prepare and furnish to the Purchaser, and to the attorneys approving the legality of the
issuance of the Certificates, certified copies of all proceedings and records of the City relating to
the Certificates and to the financial condition and affairs of the City, and such other affidavits,
certificates and information as are required to show the facts relating to the legality and
marketability of the Certificates as the same appear from the books and records under their
custody and control or as otherwise known to them, and all such certified copies, certificates and
affidavits, including any heretofore furnished, shall be deemed representations of the City as to
the facts recited therein.
21. Compliance with Reimbursement Bond Regulations. The provisions of this
paragraph are intended to establish and provide for the City's compliance with United States
Treasury Regulations Section 1.150-2 (the "Reimbursement Regulations") applicable to the
"reimbursement proceeds" of the Certificates, being those portions thereof which will be used by
the City to reimburse itself for any expenditure which the City paid or will have paid prior to the
Closing Date (a "Reimbursement Expenditure").
The City hereby certifies and/or covenants as follows:
(a) Not later than 60 days after the date of payment of a Reimbursement Expenditure,
the City (or person designated to do so on behalf of the City) has made or will
have made a written declaration of the City's official intent (a "Declaration")
which effectively (i) states the City's reasonable expectation to reimburse itself for
the payment of the Reimbursement Expenditure out of the proceeds of a
subsequent borrowing; (ii) gives a general and functional description of the
property, project or program to which the Declaration relates and for which the
Reimbursement Expenditure is paid, or identifies a specific fund or account of the
City and the general functional purpose thereof from which the Reimbursement
Expenditure was to be paid (collectively the "Project"); and (iii) states the
maximum principal amount of debt expected to be issued by the City for the
purpose of financing the Project; provided, however, that no such Declaration
shall necessarily have been made with respect to: (i) "preliminary expenditures"
for the Project, defined in the Reimbursement Regulations to include engineering
or architectural, surveying and soil testing expenses and similar prefatory costs,
which in the aggregate do not exceed 20% of the "issue price" of the Certificates,
and (ii) a de minimis amount of Reimbursement Expenditures not in excess of the
lesser of $100,000 or 5% of the proceeds of the Certificates.
(b) Each Reimbursement Expenditure is a capital expenditure or a cost of issuance of
the Certificates or any of the other types of expenditures described in Section
1.150-2(d)(3) of the Reimbursement Regulations.
16
2445940v1
(c) The "reimbursement allocation" described in the Reimbursement Regulations for
each Reimbursement Expenditure shall and will be made forthwith following (but
not prior to) the issuance of the Certificates and in all events within the period
ending on the date which is the later of three years after payment of the
Reimbursement Expenditure or one year after the date on which the Project to
which the Reimbursement Expenditure relates is first placed in service.
(d) Each such reimbursement allocation will be made in a writing that evidences the
City's use of bond proceeds to reimburse the Reimbursement Expenditure and, if
made within 30 days after the Certificates are issued, shall be treated as made on
the day the Certificates are issued.
Provided, however, that the City may take action contrary to any of the foregoing covenants in
this paragraph upon receipt of an opinion of its Bond Counsel for the Certificates stating in effect
that such action will not impair the tax-exempt status of the Certificates.
22. Negative Covenant as to Use of Certificate Proceeds and Equipment. The City
hereby covenants not to use the proceeds of the Certificates or the Equipment or to cause or
permit them to be used, or to enter into any deferred payment arrangements for the cost of the
Equipment, in such a manner as to cause the Certificates to be "private activity bonds" within the
meaning of Sections 103 and 141 through 150 of the Code.
23. Tax -Exempt Status of the Certificates; Rebate. The City shall comply with
requirements necessary under the Code to establish and maintain the exclusion from gross
income under Section 103 of the Code of the interest on the Certificates, including without
limitation (1) requirements relating to temporary periods for investments, (2) limitations on
amounts invested at a yield greater than the yield on the Certificates, and (3) the rebate of excess
investment earnings to the United States if the Certificates (together with other obligations
reasonably expected to be issued and outstanding at one time in this calendar year) exceed the
small -issuer exception amount of $5,000,000. For purposes of qualifying for the exception to the
federal arbitrage rebate requirements for governmental units issuing $5,000,000 or less of bonds,
the City hereby finds, determines and declares that (1) the Certificates are issued by a
governmental unit with general taxing powers, (2) no Certificate is a private activity bond, (3)
ninety-five percent (95%) or more of the net proceeds of the Certificates are to be used for local
governmental activities of the City (or of a governmental unit the jurisdiction of which is entirely
within the jurisdiction of the City), and (4) the aggregate face amount of all tax-exempt bonds
(other than private activity bonds) issued by the City (and all subordinate entities thereof, and all
entities treated as one issuer with the City) during the calendar year in which the Certificates are
issued and outstanding at one time is not reasonably expected to exceed $5,000,000, all within
the meaning of Section 148(f)(4)(D) of the Code.
24. Designation of Qualified Tax -Exempt Obligations. In order to qualify the
Certificates as "qualified tax-exempt obligations" within the meaning of Section 265(b)(3) of the
Code, the City hereby makes the following factual statements and representations:
(a) the Certificates are issued after August 7, 1986;
17
2445940v1
(b) the Certificates are not "private activity bonds" as defined in Section 141 of the
Code;
(c) the City hereby designates the Certificates as "qualified tax-exempt obligations"
for purposes of Section 265(b)(3) of the Code.
(d) the reasonably anticipated amount of tax-exempt obligations (other than private
activity bonds, treating qualified 501(c)(3) bonds as not being private activity bonds) which will
be issued by the City (and all entities treated as one issuer with the City, and all subordinate
entities whose obligations are treated as issued by the City) during this calendar year 2010 will
not exceed $30,000,000; and
(e) not more than $30,000,000 of obligations issued by the City during this calendar
year 2010 have been designated for purposes of Section 265(b)(3) of the Code.
The City shall use its best efforts to comply with any federal procedural requirements which may
apply in order to effectuate the designation made by this paragraph.
25. Payment of Issuance Expenses. The City authorizes the Purchaser to forward the
amount of Certificate proceeds allocable to the payment of issuance expenses to the Registrar on
the closing date for further distribution as directed by the Purchaser.
26. Severability. If any section, paragraph or provision of this resolution shall be held
to be invalid or unenforceable for any reason, the invalidity or unenforceability of such section,
paragraph or provision shall not affect any of the remaining provisions of this resolution.
27. Headinas. Headings in this resolution are included for convenience of reference
only and are not a part hereof, and shall not limit or define the meaning of any provision hereof.
The motion for the adoption of the foregoing resolution was duly seconded by Member
Heidner and, after a full discussion thereof and upon vote being taken thereon, the following
voted in favor thereof. Stockamp, Darkenwald, Heidner, Scharber
and the following voted against the same: None
Whereupon the resolution was declared duly passed and adopted.
18
2445940v1
STATE OF MINNESOTA
COUNTY OF WRIGHT
CITY OF OTSEGO
I, the undersigned, being the duly qualified and Clerk -Treasurer of the City of Otsego,
Minnesota, DO HEREBY CERTIFY that I have compared the attached and foregoing extract of
minutes with the original thereof on file in my office, and that the same is a full, true and
complete transcript of the minutes of a meeting of the City Council, duly called and held on the
date therein indicated, insofar as such minutes relate to authorizing the issuance and awarding
the sale of $385,000 General Obligation Equipment Certificates of Indebtedness, Series 2010A.
WITNESS my hand on January 11, 2010.
dvrv_1Ty_\ iw�) -
Clerk -Treasurer
19
2445940v1
105% Levy
Date
01/28/2010
01/15/2011
07/15/2011
01/15/2012
07/15/2012
01/15/2013
07/15/2013
01/15/2014
07/15/2014
01/15/2015
07/15/2016
01/15/2017
07/15/2017
01/15/2018
07/15/2018
01/15/2019
07/15/2019
01/15/2020
Fiscal 105% Levy Collection
Principal Coupon Interest Total P+I Total Levv Year Year
10, 000.00
35,000.00
10, 000.00
2.000%
5,000.00
-
-
4,650.00
40,000.00
-
2.000%
4,650.00
-
-
4,250.00
45,000.00
57,382.50
2.000%
4,250.00
2011
-
-
3,800.00
45,000.00
2.000%
3,800.00
4,250.00
-
-
3,350.00
45,000.00
2011
3.000%
3,350.00
-
-
2,675.00
45,000.00
3.000%
2,675.00
-
-
2,000.00
45,000.00
48,800.00
3.000%
2,000.00
-
-
1,325.00
45,000.00
52,150.00
3.000%
1,325.00
-
-
650.00
40,000.00
-
3.250%
650.00
10, 000.00
10, 000.00
40,000.00
-
4,650.00
44,650.00
57,382.50
2010
2011
44,650.00
-
4,250.00
48,900.00
51,345.00
2011
2012
49,250.00
-
3,800.00
53,050.00
55,702.50
2012
2013
48,800.00
-
3,350.00
52,150.00
54,757.50
2013
2014
48,350.00
-
2,675.00
51,025.00
53,576.25
2014
2015
47,675.00
-
2,000.00
49,675.00
52,158.75
2015
2016
47,000.00
-
1,325.00
48,325.00
50,741.25
2016
2017
46,325.00
-
650.00
46,975.00
49,323.75
2017
2018
40,650.00
-
-
40,650.00
42,682.50
2018
2019
2019
Total $385,000.00 - $60,400.00 $445,400.00 $445,400.00 $467,670.00
'Levy will be reduced by $769.56 of accrued interest and rounding to be deposited into the Debt Service
Fund at closing.
2445940vl
City of Otsego, Minnesota
$385,000 General Obligation Equipment Certificates of Indebtedness,
Series 2010A
Bond Sale Summary
January 11, 2010
PURPOSE: To finance the purchase of a JetVac truck for use by City departments.
FINANCE PLAN: To issue tax exempt bank qualified Certificates with a term of 10 years. The
City expects to use utility revenues to offset tax levies to make the debt
service payments on the Certificates.
RESULTS: The City's general obligation rating was assigned a "AA-" by Standard &
Poor's.
Average Coupon
True Interest Cost (TIC)
All In Cost (AIC)
Average Net Levy at 105%
NORTHLAND
10SECURITIES
Final Terms
01/11/2010
2.82%
2.84%
3.66%
$ 51,963
$3859000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
Table of Contents
Report
Sources & Uses 1
Debt Service Schedule 2
Pricing Summary 3
Proof of Premium Bond Selection of Call Dates/Priv 4
Proof of D/S for Arbitrage Purposes 5
Proof Of Bond Yield Q 2.4226607% 6
Derivation Of Form 8038 Yield Statistics 7
Detail Costs Of Issuance 8
105% Levy g
GO Equip Cert 2010 FINAL I Assessed 11/11=10 1 2:12 PM
Northland Securities Inc.
Public Finance
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 201CIA
FINAL
Sources & Uses
Dated 01/115/201101 Delivered 01!2812010
Sources Of Funds
Par Amount of Bonds
$385,000.00
Reoffering Premium
6,624.45
Accrued Interest from 01/15/2010 to 01/28/2010
361.11
Total Sources
$391,985.66
Uses Of Funds
Total Underwriter's Discount (1.960%)
7,546.00
Costs of Issuance
15,670.00
Deposit to Debt Service Fund (Accrued Interest)
361.11
Deposit to Project Construction Fund
368,000.00
Deposit to Debt Service Fund (Rounding)
_
408.45
Total Uses
$391,985.56
GO Equip Cert 2010 FINAL I Assessed 1 1/11/2010 12:12 PM
Northland Securities Inc.
Public Finance Page 1
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
Pricing Summary
Maturity Type of Bond Coupon
Yield
Maturity
Value
Price
Dollar Price
07/15/2011 Serial Coupon 2.000%
07115/2012 Serial Coupon 2.000%
07/15/2013 Serial Coupon 2.000%
07/15/2014 Serial Coupon 2.000%
07/15/2015 Serial Coupon 3.000%
i 07/15/2016 Serial Coupon 3.000%
0.750%
1.250%
1.500%
1.750%
2.000%
2.500%
35,000.00
40,000.00
45,000.00
45,000.00
45,000.00
45,000.00
101.816%
101.813%
101.681%
101.068%
105.151%
102.538%
35,635.60
40,725.20
45,756.45
45,480.60
47,317.95
c 46,142.10
07/15/2017 Serial Coupon 3.000%
07/15/2018 Serial Coupon 3.000%
07/15/2019 Serial Coupon 3.250%
2.750%
3.000%
3.250%
45,000.00
45,000.00
40,000.00
101.259%
100.000%
100.000%
c 45,566.55
45,000.00
40,000 00
Total -
-
$385,000.00
$391,624.45
Bid Information
ParAmount of Bonds
$385,000.00
Reoffering Premium or (Discount)
6,624.45
Gross Production
$391,624.45
Total Underwriter's Discount (1.960%)
$(7,546.00)
Bid (99.761%)
384,078.45
Accrued Interest from 01/15/2010 to 01/28/2010
361.11
Total Purchase Price
$384,439.56
Bond Year Dollars
$2,138.60
Average Life
5.555 Years
Average Coupon
2.8242812%
Net Interest Cost (NIC)
2.8673726%
True Interest Cost (TIC)
2.8390217%
GO Equip Cert 2010 FINAL J Assessed 11!1112010 ( 2:12 PM
Northland Securities Inc.
Public Finance Page 3
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
Debt Service Schedule
Date Principal Coupon
Interest
Total P+I
Fiscal Total
01/28/2010 -
-
-
01/15/2011 - -
10,000.00
10,000.00
10,000.00
07/15/2011 35,000.00 2.000%
5,000.00
40,000.00
01/15/2012 - -
4,650.00
4,650.00
44,650.00
07/15/2012 40,000.00 2.000%
4,650.00
44,650.00
-
01/15/2013 - -
4,250.00
4,250.00
48,900.00
07/15/2013 45,000.00 2.000%
4,250.00
49,250.00
01/15/2014 - -
3,800.00
3,800.00
53,050.00
07/15/2014 45,000.00 2.000%
3,800.00
48,800.00
-
01/15/2015 - -
3,350.00
3,350.00
52,150.00
07/15/2015 45,000.00 3.000%
3,350.00
48,350.00
-
01/15/2016 - -
2,675.00
2,675.00
51,025.00
07/15/2016 45,000.00 3.000%
2,675.00
47,675.00
-
01/15/2017 - -
2,000.00
2,000.00
49,675.00
07/15/2017 45,000.00 3.000%
2,000.00
47,000.00
-
01/15/2018 -
1,325.00
1,325.00
48,325.00
07/15/2018 45,000.00 3.000%
1,325.00
46,325.00
-
01/15/2019 - -
650.00
650.00
46,975.00
07/15/2019 40,000.00 3.250%
650.00
40,650.00
-
01/15/2020 - -
-
-
40,650.00
Total $385,000.00
$60,400.00
$445,400.00
-
Date And Tenn Structure
Dated
1115/2010
Delivery Date
1128/2010
First Coupon Date
1/15/2011
First available call date
7/15/2015
Call Price
100.00%
Accrued Interest from 01/15/2010 to 01/28/2010
361.11
Yield Statistics
Bond Year Dollars
$2,138.60
Average Life
5.555 Years
Average Coupon
2.8242812%
Net Interest Cost (NIC)
2.8673726%
True Interest Cost (TIC)
2.8390217%
All Inclusive Cost (AIC)
3.6677229%
IRS Form 8038
Net Interest Cost
2.4610910%
Weighted Average Maturity
5.542 Years
Bond Yield for Arbitrage Purposes
2.4226607%
GO Equip Cert 2010 FINAL I Assessed I W 1/2010 1 2:12 PM
Northland Securities Inc.
Public Finance Page 2
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
Proof of Premium Bond Selection of Call Dates/Prices
GO Equip Cert 2010 FINAL i Assessed 11!112010 1 2:12 PM
Northland Securities Inc.
Public Finance
Page 4
PV at
Bond
Maturity Call Date Call Price
Yield
Lowest?
07/15/2016 -
46,586.31
No
07/15/2016 07/15/2015 100.000%
46, 362.61
Yes
07/15/2017 - -
46,804.68
No
07/15/2017 07/15/2015 100.000%
46, 362.61
Yes
GO Equip Cert 2010 FINAL i Assessed 11!112010 1 2:12 PM
Northland Securities Inc.
Public Finance
Page 4
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness,
Series 2010A
FINAL
Proof of D/S for Arbitrage Purposes
Date Principal
Interest
Total
01/28/2010
-
01/1512011 -
10,000.00
10,000.00
07/15/2011 35,000.00
5,000.00
40,000.00
01/15/2012 -
4,650.00
4,650.00
07/15/2012 40,000.00
4,650.00
44,650.00
01/15/2013 -
4,250.00
4,250.00
07/1512013 45,000.00
4,250.00
49,250.00
01115/2014
3,800.00
3,800.00
07/15/2014 45,000.00
3,800.00
48,800.00
01/15/2015 -
3,350.00
3,350.00
07/15/2015 135, 000.00
3,350.00
138,350.00
j 01/15/2016 -
1,325.00
1,325.00
07/15/2016
1,325.00
1,325.00
01/1512017
1,325.00
1,325.00
07/15/2017
1,325.00
1.325.00
01/15/2018 -
1,325.00
1.325-00
07/15/2018 45, 000.00
1,325.00
46, 325.00
01/15/2019 -
650.00
650.00
07/15/2019 40,000.00
650.00
40,650.00
Total $385,000.00
$56,350.00
$441,350.00
GO Equip Cert 2010 FINAL I Assessed f 1/11/2010 1 2:12 PM
Northland Securities Inc.
Public Finance Page 5
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series
2010A
FINAL
Proof Of Bond Yield @ 2.4226607%
Present
Cumulative
Date Cashflow
PV Factor
Value
PV
01/28/2010 -
1.000000ox
-
-
01/15/2011 10,000.00
0.9770559x
9,770.56
9,770.56
07/15/2011 40,000.00
0.965362lx
38,614.49
48,385.04
01/15/2012 4,650.00
0.9538084x
4,435.21
52,820.25
07/15/2012 44,650.00
0.9423929x
42,077.84
94,898.09
01/15/2013 4,250.00
0.9311140x
3,957.23
98,855.33
07/15/2013 49,250.00
0.919970lx
45,308.53
144,163.86
01/15/2014 3,800.00
0.9089596x
3,454.05
147,617.90
07/15/2014 48,800.00
0.8980809x
43,826.35
191,444.25
01/15/2015 3,350.00
0.8873324x
2,972.56
194,416 82
07/15/2015 138,350.00
0.8767125x
121,293.17
315,709.99
01/15/2016 1,325.00
0.8662197x
1,147.74
316,857.73
07/15/2016 1,325.00
0.8558525x
1,134.00
317,991.73
01/15/2017 1,325.00
0.8456094x
1,120.43
319,112.17
07/15/2017 1,325.00
0.8354889x
1,107.02
320,219.19
01/15/2018 1,325.00
0.8254894x
1,093.77
321,312.96
07/15/2018 46,325.00
0.8156097x
37,783.12
359,096.08
01/15/2019 650.00
0.8058482x
523.80
359,619.88
07/15/2019 40,650.00 ^
0.7962036x
32,365.68
391,985.56
Total $441,350.00
$391,985.56
Derivation Of Target Amount
Par Amount of Bonds
$385,000.00
Reoffering Premium or (Discount)
6,624.45
Accrued Interest from 01/15/2010 to 01/28/2010
361.11
Original Issue Proceeds
$391,985.56
GO Egeip Cert 2010 FINAL I Assessed 1 1/11/2010 1 2:12 PM
Northland Securities Inc.
Public Finance Page 6
C
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
Derivation Of Form 8038 Yield
Statistics
Issuance
issuance
i Maturity Value Price
PRICE
Exponent
Bond Years
01/28/2010
j 07/15/2011 35,000.00 101,816%
35,635.60
1.4638889x
52,166.56
07/15/2012 40,000.00 101.813%
40,725.20
2.4638889x
100,342.37
07/15/2013 45,000,00 101.681%
45,756.45
3.4638889x
158,495.26
07/15/2014 45,000.00 101.068%
45,480.60
4.4638889x
203,020.35
07/15/2015 45,000.00 105.151%
47,317.95
5.4638889x
258,540.02
07/15/2016 45,000.00 102.538%
46,142.10
6.4638889x
298,257.41
07/15/2017 45,000.00 101.259%
45,566.55
7.4638889x
340,103.67
07/15/2018 45,000.00 100.000%
45,000.00
8.4638889x
380,875.00
07/15/2019 40,000.00 100.000%
40,000.00
9.4638889x
378,555.56
Total $385,000.00 -
$391,624.45
-
$2,170,356.18
IRS Form 8038
Weighted Average Maturity = Bond Years/Issue Price
5.542 Years
Total Interest from Debt Service
60,400.00
Accrued Interest from 01/1512010 to 01/28/2010
(361.11)
Reoffering (Premium) or Discount
(6,624.45)
Total Interest
53,414.44
NIC = Interest / (Issue Price * Average Maturity)
2.4610910%
Bond Yield for Arbitrage Purposes
2.4226607%
GO Equip Cen 2010 FINAL I Assessed 1 1/1112010 1 2:12 PM
Northland Securities Inc.
Public Finance Page 7
C
L"
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
Detail Costs Of Issuance
Dated 01115/20101 Delivered 01128/2010
COSTS OF ISSUANCE DETAIL
Underwriting Fee
$6,000.00
Bond Counsel
$3,500.00
Pay Agent/Fiscal - Pre Paid to Call
$3,020.00
Rating Agency Fee
$3,150.00
TOTAL
$15,870.00
GO Equip Cert 2010 FINAL I Assessed l 1/11/2010 1 2:12 PM
Northland Securities Inc.
Public Finance
Page 8
$385,000.00 City of Otsego, Minnesota
General Obligation Equipment Certificates of Indebtedness, Series 2010A
FINAL
105% Levy
Levy Collection
Date Principal Coupon Interest Total P+I Fiscal Total 105% Levy Year Year
01/28/2010
-
-
-
01/15/2011
-
-
10,000.00
10,000.00
10,000.00
07/15/2011
35,000.00
2.000%
5,000.00
40,000.00
-
01/15/2012
-
-
4,650.00
4,650.00
44,650.00
57,382.50
2010
2011
07/15/2012
40,000.00
2.000%
4,650.00
44,650.00
-
01/15/2013
-
-
4,250.00
4,250.00
48,900.00
51,345.00
2011
2012
07/15/2013
45,000.00
2.000%
4,250.00
49,250.00
-
01/15/2014
-
-
3,800.00
3,800.00
53,050.00
55,702.50
2012
2013
07/15/2014
45,000.00
2.000%
3,800.00
48,800.00
-
01/15/2015
-
-
3,350.00
3,350.00
52,150.00
54,757.50
2013
2014
07/15/2015
45,000.00
3.000%
3,350.00
48,350.00
-
01/15/2016
-
-
2,675.00
2,675.00
51,025.00
53,576.25
2014
2015
07/15/2016
45,000.00
3.000%
2,675.00
47,675.00
-
01/15/2017
-
2,000.00
2,000.00
49,675.00
$2,158.75
2015
2016
07/15/2017
45,000.00
3.000%
2,000.00
47,000.00
-
01/15/2018
-
-
1,325.00
1,325.00
48,325.00
50,741.25
2016
2017
07/15/2018
45,000.00
3.000%
1,325.00
46,325.00
01/15/2019
-
-
650.00
650.00
46,975.00
49,323.75
2017__2018_
07/15/2019
40,000.00
3.250%
650.00
40,650.00
-
_ v
01/15/2020
-
-
-
-
40,650.00
42,682.50
2018
2019
Total $385,000.00 - $60,400.00 $445,400.00 $446,400.00 $467,670.00 -
*Levy will be reduced by $769.56 of accrued interest and rounding to be deposited into the Debt Service
Fund at closing.
GO Equip Cert 2010 FINAL I Assessed 1 1111/2010 1 2:12 PM
Northland Securities Inc.
Public Finance
Page 9
NORTHLAND SECURITIES
Honorable City Council
City of Otsego, Minnesota
Dear City Officials:
We understand that you desire to issue $385,000 General Obligation Equipment Certificates of Indebtedness.
Accordingly, Nye propose as follows:
We agree to purchase $385,000 General Obligation Equipment Certificates of Indebtedness, Series 2010A to be
dated January 15, 2010, and to mature July 15, 2011 - 2019 . We agree to pay for the Bonds $384,078.45 and
accrued interest to the date of settlement.
-rhe Certificates are to be payable at Northland Trust Services, Inc., Minneapolis, Minnesota, as fiscal agent,
paying agent and registrar. interest is to be payable on January 15, 2011 and semiannually thereafter. The Bonds
will have the following interest rates and will mature or be subject to mandatory redemption on July 15 in the
years and amounts as follows:
2011
$35,000
2.00%
2016
$45,000
3.00%
2012
40,000
2.00
2017
45,000
3.00
2013
45,000
2.00
2018
45,000
3.00
2014
45,000
2.00
2019
40,000
3.25
2015
45,000
3.00
All Bonds will be Book Entry and in multiples of $5,000. The average interest rate is 2.8242% and the TIC is
2.8390%.
Optional Redemption: Bonds maturing in the years 2016 through 2019, inclusive, are callable at the option of the
Issuer in whole or in part on July 15, 2015, or on any date thereafter, at a price of par plus accrued interest.
This bid is made for prompt acceptance and subject to the approval of Briggs and Morgan, Professional
Association (Bond Counsel) of St. Paul, Minnesota, as to the legality and regularity of all proceedings taken in
tI1e issuance of the Bonds.
The Issuer agrees to pay the expenses for registering the Bonds and the fee of Bond Counsel, recognized
municipal bond attorneys, in furnishing the necessary proceedings required to authorize the issuance of the
Bonds.
Respectfully submitted this l lth day of January, 2010.
NORTHLAND SECURITIES, INC,
By:
The foregoing proposal was duly accepted by the City Council of the City of Otsego, Minnesota, at
p.m, this 11th day of January, 2010.
_��'�./.jam/ ..✓/
Northland Securities, Inc. 45 South 7th Street, Suite 2000, Minneapolis, MN 55402 roti rt,, 1-800-851-2920 Nra,, 612-851-5900 Fu 612.851-5987
www.northlandsectiricies.com
Member FINRA tnd SIPC