Spec Assessment Rev Bonds Ser 2018 (Fort Worth PID 17 (Rock Creek Ranch) Roadway Impr Proj)
$4,245,000 of principal outstanding at the end of fiscal year 2025.
Terms
- Closing date
- June 22, 2018
- Fiscal year issued
- 2018
- Par amount
- $5,155,000
- New money / refunding
- $5,155,000 / $0
- Pledge
- Revenue
- Purpose
- Transportation
- Sale
- Negotiated
- Final maturity
- March 1, 2038
Debt outstanding by fiscal year
Download CSV| Fiscal year | Principal | Interest | Total debt service |
|---|---|---|---|
| 2025 | $4,245,000 | $1,531,375 | $5,776,375 |
| 2024 | $4,470,000 | $1,749,250 | $6,219,250 |
| 2023 | $4,690,000 | $1,978,250 | $6,668,250 |
| 2022 | $4,895,000 | $2,217,875 | $7,112,875 |
| 2021 | $5,090,000 | $2,467,500 | $7,557,500 |
| 2020 | $5,155,000 | $2,758,375 | $7,913,375 |
| 2019 | $5,155,000 | $3,016,125 | $8,171,125 |
| 2018 | $5,155,000 | $3,194,402 | $8,349,402 |
Costs of issuance
Download CSVOne-time costs reported: $423,225, or $82.10 per $1,000 of par (computed here).
| Cost | Paid to | Type | Amount | Per $1,000 |
|---|---|---|---|---|
| Attorney General review | Not reported | One time | $5,155.00 | $1.00 |
| Bond counsel | Kelly Hart & Hallman LLP | One time | $41,162.50 | $7.99 |
| Co bond counsel | McCall Parkhurst & Horton LLP | One time | $41,162.50 | $7.99 |
| Co disclosure counsel | McCall Parkhurst & Horton LLP | One time | $10,000.00 | $1.94 |
| Contingency | Not reported | One time | $1,542.47 | $0.30 |
| Disclosure counsel | Kelly Hart & Hallman LLP | One time | $10,000.00 | $1.94 |
| Financial advisor | Hilltop Securities Inc | One time | $102,325.00 | $19.85 |
| Other costs | BondLink Inc | One time | $2,577.50 | $0.50 |
| Other costs | Goodwin & Marshall Inc | One time | $8,300.00 | $1.61 |
| Other costs | Integra Realty Resources Inc | One time | $10,000.00 | $1.94 |
| Other costs | Metrostudy | One time | $6,375.00 | $1.24 |
| Other costs | MuniCap Inc | One time | $15,000.00 | $2.91 |
| Other costs | MuniCap Inc | Annual | $30,000.00 | $5.82 |
| Paying agent and registrar | Bank of Texas NA | Annual | $5,000.00 | $0.97 |
| Paying agent and registrar | Bank of Texas NA | One time | $6,500.00 | $1.26 |
| Printing | MuniDeals LLC | One time | $2,500.00 | $0.49 |
| Underwriter's spread: expenses | Not reported | One time | $2,769.79 | $0.54 |
| Underwriter's spread: takedown | Not reported | One time | $99,805.00 | $19.36 |
| Trustee counsel | Naman Howell Smith & Lee PLLC | One time | $6,500.00 | $1.26 |
| Underwriter's counsel (paid by the underwriter) | Bracewell LLP | One time | $51,550.00 | $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.