Spec Assessment Rev Bonds Ser 2018 (Hillstone Pointe PID 2 Phases 2-3 Proj)

$4,443,000 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	$4,443,000	$3,840,866	$8,283,866
2024	$4,503,000	$4,099,780	$8,602,780
2023	$4,553,000	$4,361,456	$8,914,456
2022	$4,598,000	$4,625,388	$9,223,388
2021	$4,653,000	$4,911,940	$9,564,940
2020	$4,688,000	$5,180,547	$9,868,547
2019	$4,688,000	$5,449,986	$10,137,986

One-time costs reported: $604,417, or $128.93 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	$4,600.00	$0.98
Bond counsel	Norton Rose Fulbright US LLP	One time	$93,760.00	$20.00
Contingency	Not reported	One time	$1,000.00	$0.21
Financial advisor	SAMCO Capital Markets Inc	One time	$93,760.00	$20.00
Other costs	Integra Realty Resources Inc	One time	$10,000.00	$2.13
Other costs	Miklos Cinclair PLLC	One time	$105,000.00	$22.40
Other costs	MuniCap Inc	One time	$25,000.00	$5.33
Other costs	T Wilson & Associates Inc	One time	$111,407.00	$23.76
Printing	ImageMaster LLC	One time	$2,500.00	$0.53
Underwriter's spread: expenses	Not reported	One time	$2,758.64	$0.59
Underwriter's spread: takedown	Not reported	One time	$91,001.36	$19.41
Trustee	Bank of New York Mellon Trust Co	One time	$7,250.00	$1.55
Trustee	Bank of New York Mellon Trust Co	One time	$2,000.00	$0.43
Trustee counsel	McGuire Craddock & Strother PC	One time	$7,500.00	$1.60
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$46,880.00	$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.