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

$6,335,000 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	$6,335,000	$4,782,103	$11,117,103
2024	$6,470,000	$5,127,934	$11,597,934
2023	$6,605,000	$5,480,178	$12,085,178
2022	$6,935,000	$6,019,022	$12,954,022
2021	$7,060,000	$6,393,753	$13,453,753
2020	$7,180,000	$6,773,997	$13,953,997
2019	$7,180,000	$7,156,941	$14,336,941
2018	$7,180,000	$7,488,825	$14,668,825

One-time costs reported: $591,376, or $82.36 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	$7,180.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$143,600.00	$20.00
Contingency	Not reported	One time	$8,084.94	$1.13
Financial advisor	Hilltop Securities Inc	One time	$143,600.00	$20.00
Issuer fee	City of Justin	One time	$30,224.80	$4.21
Other costs	Boyle & Lowry LLP	One time	$2,535.79	$0.35
Other costs	City of Justin	One time	$28,750.00	$4.00
Paying agent and registrar	Wilmington Trust NA	One time	$4,500.00	$0.63
Printing	ImageMaster LLC	One time	$2,500.00	$0.35
Underwriter's spread: expenses	Not reported	One time	$5,000.00	$0.70
Underwriter's spread: takedown	Not reported	One time	$138,600.00	$19.30
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$5,000.00	$0.70
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$71,800.00	$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.