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

$30,206,000 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	$30,206,000	$20,622,610	$50,828,610
2024	$30,765,000	$21,846,025	$52,611,025
2023	$31,229,000	$23,087,343	$54,316,343
2022	$31,229,000	$24,440,900	$55,669,900

One-time costs reported: $2,296,030, or $73.52 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	$9,500.00	$0.30
Bond counsel	McCall Parkhurst & Horton LLP	One time	$627,580.00	$20.10
Financial advisor	Hilltop Securities Inc	One time	$649,580.00	$20.80
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$0.80
Other costs	Not reported	One time	$7,500.00	$0.24
Other costs	P3Works LLC	One time	$20,000.00	$0.64
Other costs	Peyco Southwest Realty Inc	One time	$8,500.00	$0.27
Printing	ImageMaster LLC	One time	$3,500.00	$0.11
Underwriter's spread: expenses	Not reported	One time	$7,500.00	$0.24
Underwriter's spread: takedown	Not reported	One time	$617,080.00	$19.76
Trustee	Wilmington Trust NA	Annual	$4,500.00	$0.14
Trustee	Wilmington Trust NA	One time	$1,500.00	$0.05
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.21
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$312,290.00	$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.