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

$7,902,000 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	$7,902,000	$5,917,904	$13,819,904
2024	$8,046,000	$6,266,118	$14,312,118
2023	$8,046,000	$6,617,032	$14,663,032
2022	$8,046,000	$6,997,189	$15,043,189

One-time costs reported: $724,361, or $90.03 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	$8,148.00	$1.01
Bond counsel	McCall Parkhurst & Horton LLP	One time	$163,920.00	$20.37
Contingency	Not reported	One time	$98,403.98	$12.23
Financial advisor	Hilltop Securities Inc	One time	$160,920.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$3.11
Other costs	Not reported	One time	$6,489.57	$0.81
Other costs	P3Works LLC	One time	$5,000.00	$0.62
Other costs	Peyco Southwest Realty Inc	One time	$3,599.00	$0.45
Printing	ImageMaster LLC	One time	$3,500.00	$0.44
Underwriter's spread: expenses	Not reported	One time	$2,500.00	$0.31
Underwriter's spread: takedown	Not reported	One time	$158,420.00	$19.69
Trustee	Wilmington Trust NA	Annual	$4,500.00	$0.56
Trustee	Wilmington Trust NA	One time	$1,500.00	$0.19
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.81
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$80,460.00	$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.