Spec Assessment Rev Bonds Ser 2022 (Woodstone PID 2 Impr Area 1 Proj)

$3,597,000 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	$3,597,000	$2,168,096	$5,765,096
2024	$3,681,000	$2,305,489	$5,986,489
2023	$3,762,000	$2,445,668	$6,207,668
2022	$3,910,000	$2,598,258	$6,508,258

One-time costs reported: $367,300, or $93.94 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	$3,910.00	$1.00
Bond counsel	Kelly Hart & Hallman LLP	One time	$93,200.00	$23.84
Contingency	Not reported	One time	$17,631.43	$4.51
Financial advisor	Estrada Hinojosa & Co Inc	One time	$78,000.00	$19.95
Underwriter's spread: management fee	Not reported	One time	$45,922.18	$11.74
Other costs	Not reported	One time	$10,738.80	$2.75
Other costs	Integra Realty Resources Inc	One time	$20,000.00	$5.12
Other costs	P3Works LLC	One time	$13,692.54	$3.50
Printing	Financial Press LLC	One time	$1,827.23	$0.47
Underwriter's spread: expenses	Not reported	One time	$2,952.82	$0.76
Underwriter's spread: takedown	Not reported	One time	$29,325.00	$7.50
Trustee	BOKF NA	One time	$5,000.00	$1.28
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,000.00	$1.53
Underwriter's counsel (paid by the underwriter)	Bracewell LLP	One time	$39,100.00	$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 4, 2026.

Texas fiscal years run September 1 to August 31.

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