$177,015,000
Prosper Independent School District
(A political subdivision of the State of Texas located in Collin and
Denton Counties,Texas)
Unlimited Tax School Building Bonds, Series 2018
FINAL PRICING W/ CUSIPS
MOODY'S: Aaa/Aa3 S&P: AAA/A+ FITCH:
Enhanced/Underlying Enhanced/Underlying
Permanent School Fund Guarantee Program Insured
DATED:04/01/2018 FIRST COUPON:08/15/2018
INTEREST ACCRUES:04/01/2018 DUE: 02/15
MATURITY AMOUNT COUPON PRICE CUSIP
02/15/2020 110M 3.00% 1.73 743600ZW1
(Approx. $ Price 102.249)
02/15/2021 2,930M 5.00% 1.85 743600ZX9
(Approx. $ Price 108.579)
02/15/2022 3,050M 3.00% 2.02 743600ZY7
(Approx. $ Price 103.573)
02/15/2023 3,175M 5.00% 2.17 743600ZZ4
(Approx. $ Price 112.852)
02/15/2024 3,335M 5.00% 2.27 743600A24
(Approx. $ Price 114.774)
02/15/2025 3,510M 5.00% 2.39 743600A32
(Approx. $ Price 116.306)
02/15/2026 3,690M 5.00% 2.50 743600A40
(Approx. $ Price 117.630)
02/15/2027 3,880M 5.00% 2.60 743600A57
(Approx. $ Price 118.781)
02/15/2028 4,080M 5.00% 2.66 743600A65
(Approx. $ Price 120.081)
02/15/2029 4,285M 5.00% 2.73 743600A73
(Approx. $ Price PTC 02/15/2028 119.413 Approx. YTM 2.895)
02/15/2030 4,505M 5.00% 2.78 743600A81
(Approx. $ Price PTC 02/15/2028 118.939 Approx. YTM 3.075)
02/15/2031 4,735M 5.00% 2.83 743600A99
(Approx. $ Price PTC 02/15/2028 118.468 Approx. YTM 3.228)
02/15/2032 4,955M 4.00% 3.12 743600B23
(Approx. $ Price PTC 02/15/2028 107.382 Approx. YTM 3.328)
02/15/2033 5,155M 4.00% 3.19 743600B31
(Approx. $ Price PTC 02/15/2028 106.772 Approx. YTM 3.413)
02/15/2034 5,370M 4.00% 3.23 743600B49
(Approx. $ Price PTC 02/15/2028 106.425 Approx. YTM 3.468)
02/15/2035 5,585M 4.00% 3.28 743600B56
(Approx. $ Price PTC 02/15/2028 105.993 Approx. YTM 3.524)
02/15/2036 5,815M 4.00% 3.33 743600B64
(Approx. $ Price PTC 02/15/2028 105.563 Approx. YTM 3.575)
02/15/2037 6,080M 5.00% 3.09 743600B72
(Approx. $ Price PTC 02/15/2028 116.050 Approx. YTM 3.798)
02/15/2038 6,395M 5.00% 3.11 743600B80
(Approx. $ Price PTC 02/15/2028 115.867 Approx. YTM 3.848)
02/15/2039 6,720M 5.00% 3.13 743600B98
(Approx. $ Price PTC 02/15/2028 115.684 Approx. YTM 3.893)
02/15/2040 7,065M 5.00% 3.15 743600C22
(Approx. $ Price PTC 02/15/2028 115.501 Approx. YTM 3.934)
02/15/2044 34,125M 5.00% 3.22 743600C63
(Approx. $ Price PTC 02/15/2028 114.864 Approx. YTM 4.064)
02/15/2048 48,465M 5.00% 3.27 743600D21
(Approx. $ Price PTC 02/15/2028 114.411 Approx. YTM 4.152)
------
CALL FEATURES: Optional call in 02/15/2028 @ 100.00
------
Sinking Fund Schedule
2044 Term Bond
02/15/2041 7,430M
02/15/2042 7,810M
02/15/2043 8,210M
02/15/2044 10,675M
Sinking Fund Schedule
2048 Term Bond
02/15/2045 11,220M
02/15/2046 11,800M
02/15/2047 12,405M
02/15/2048 13,040M
This issue is book entry only. This issue is clearing through DTC.
Piper Jaffray & Co
FTN Financial Capital Markets
Citigroup Global Markets Inc.
RBC Capital Markets
BOK Financial Securities, Inc.
By: Piper Jaffray & Co Minneapolis, MN