Spec Assessment Rev Bonds Ser 2019 (City Point PID Impr Zone B Proj)

$5,380,000 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	$5,380,000	$4,543,406	$9,923,406
2024	$5,485,000	$4,828,831	$10,313,831
2023	$5,585,000	$5,118,869	$10,703,869
2022	$5,680,000	$5,413,294	$11,093,294
2021	$8,965,000	$8,899,791	$17,864,791
2020	$8,965,000	$9,367,060	$18,332,060

One-time costs reported: $790,460, or $88.17 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	$8,965.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$179,300.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$179,300.00	$20.00
Other costs	Not reported	One time	$499.24	$0.06
Other costs	City of North Richland Hills	One time	$51,558.85	$5.75
Other costs	IRR	One time	$20,902.85	$2.33
Other costs	P3Works LLC	One time	$19,354.49	$2.16
Other costs	P3Works LLC	One time	$47,379.79	$5.29
Printing	Hilltop Securities Inc	One time	$2,750.00	$0.31
Underwriter's spread: expenses	Not reported	One time	$2,700.00	$0.30
Underwriter's spread: takedown	Not reported	One time	$176,600.00	$19.70
Trustee	Wilmington Trust NA	One time	$5,500.00	$0.61
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,000.00	$0.67
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$89,650.00	$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.