Spec Assessment Rev Bonds Ser 2022 (Kaufman PID 1 Phases 2A-2B Proj)

$5,549,000 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	$5,549,000	$5,702,258	$11,251,258
2024	$5,635,000	$6,025,881	$11,660,881
2023	$5,635,000	$6,427,733	$12,062,733

One-time costs reported: $511,550, or $90.78 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	$5,635.00	$1.00
Bank counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$1.15
Bond counsel	Bracewell LLP	One time	$113,700.00	$20.18
Contingency	Not reported	One time	$11,965.00	$2.12
Financial advisor	Hilltop Securities Inc	One time	$112,700.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$30,000.00	$5.32
Other costs	Integra Realty Resources Inc	One time	$17,500.00	$3.11
Other costs	MuniCap Inc	One time	$34,000.00	$6.03
Printing	ImageMaster LLC	One time	$3,500.00	$0.62
Underwriter's spread: expenses	Not reported	One time	$3,104.50	$0.55
Underwriter's spread: takedown	Not reported	One time	$109,595.50	$19.45
Trustee	Wilmington Trust NA	One time	$7,000.00	$1.24
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$56,350.00	$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.