Spec Assessment Rev Bonds Ser 2022 (Williamsburg East PID Impr Area 2 Proj)

$15,921,000 of principal outstanding at the end of fiscal year 2025.

Terms

Principal, interest and debt service outstanding at each reporting date
Fiscal year	Principal	Interest	Total debt service
2025	$15,921,000	$16,573,271	$32,494,271
2024	$16,160,000	$17,516,628	$33,676,628
2023	$16,388,000	$18,471,099	$34,859,099

One-time costs reported: $1,264,746, or $77.18 per $1,000 of par (computed here).

Each cost of issuance, who was paid and how much
Cost	Paid to	Type	Amount	Per $1,000
Attorney General review	Not reported	One time	$9,500.00	$0.58
Bond counsel	McCall Parkhurst & Horton LLP	One time	$329,260.00	$20.09
Financial advisor	Hilltop Securities Inc	One time	$353,010.00	$21.54
Issuer fee	City PID	One time	$25,000.00	$1.53
Other costs	Not reported	One time	$15,000.00	$0.92
Other costs	Not reported	One time	$24,336.23	$1.49
Printing	MuniDeals LLC	One time	$3,500.00	$0.21
Underwriter's spread: expenses	Not reported	One time	$3,760.00	$0.23
Underwriter's spread: takedown	Not reported	One time	$324,000.00	$19.77
Trustee	Wilmington Trust NA	One time	$6,500.00	$0.40
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$7,000.00	$0.43
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$163,880.00	$10.00

Source: Local Issuance Fee By Year (updated by the publisher Sep 9, 2026); Debt Outstanding By Issuance Local By Year (updated by the publisher Sep 9, 2026). Loaded here Oct 3, 2026.

Texas fiscal years run September 1 to August 31.

Figures are as reported to the agency and have not been independently verified.