Spec Assessment Rev Bonds Ser 2022 (Butler Farms PID Impr Areas 1 & 2 Proj)

$23,789,000 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	$23,789,000	$14,841,289	$38,630,289
2024	$24,277,000	$15,703,761	$39,980,761
2023	$24,750,000	$16,578,845	$41,328,845
2022	$24,750,000	$17,580,091	$42,330,091

One-time costs reported: $1,400,075, or $56.57 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	$0.38
Bond counsel	Orrick Herrington & Sutcliffe LLP	One time	$1,000.00	$0.04
Bond counsel	Orrick Herrington & Sutcliffe LLP	One time	$495,000.00	$20.00
Contingency	Not reported	One time	$10,000.00	$0.40
Financial advisor	Specialized Public Finance Inc	One time	$59,906.25	$2.42
Issuer counsel	Bojorquez Law Firm PC	One time	$25,000.00	$1.01
Other costs	366 TX 29 LTD	One time	$15,139.17	$0.61
Other costs	Aegis Group Inc	One time	$8,539.05	$0.35
Other costs	P3Works LLC	One time	$17,990.59	$0.73
Printing	ImageMaster LLC	One time	$3,500.00	$0.14
Underwriter's spread: takedown	Not reported	One time	$495,000.00	$20.00
Trustee	BOKF NA	One time	$2,000.00	$0.08
Trustee	BOKF NA	Annual	$3,000.00	$0.12
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$10,000.00	$0.40
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$247,500.00	$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.