Spec Assessment Rev Bonds Ser 2018 (Timberbrook PID 1 Impr Area 1 Proj)

$7,235,000 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	$7,235,000	$5,034,022	$12,269,022
2024	$7,400,000	$5,401,619	$12,801,619
2023	$7,560,000	$5,776,331	$13,336,331
2022	$7,710,000	$6,157,438	$13,867,438
2021	$7,855,000	$6,544,628	$14,399,628
2020	$7,995,000	$6,937,697	$14,932,697
2019	$8,130,000	$7,336,438	$15,466,438
2018	$8,130,000	$7,684,426	$15,814,426

One-time costs reported: $652,650, or $80.28 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	$8,130.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$162,600.00	$20.00
Contingency	Not reported	One time	$5,840.58	$0.72
Financial advisor	Hilltop Securities Inc	One time	$162,600.00	$20.00
Issuer fee	City of Justin	One time	$17,865.21	$2.20
Other costs	Boyle & Lowry LLP	One time	$964.21	$0.12
Other costs	City of Justin	One time	$38,750.00	$4.77
Paying agent and registrar	Wilmington Trust NA	One time	$4,500.00	$0.55
Printing	ImageMaster LLC	One time	$2,500.00	$0.31
Underwriter's spread: expenses	Not reported	One time	$5,000.00	$0.62
Underwriter's spread: takedown	Not reported	One time	$157,600.00	$19.39
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$5,000.00	$0.62
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$81,300.00	$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.