Spec Assessment Rev Bonds Ser 2018 (Wildridge PID 1 Area 1 Proj)

$1,615,000 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	$1,615,000	$921,216	$2,536,216
2024	$1,655,000	$988,660	$2,643,660
2023	$1,695,000	$1,057,553	$2,752,553
2022	$1,735,000	$1,127,697	$2,862,697
2021	$1,770,000	$1,199,013	$2,969,013
2020	$1,805,000	$1,271,422	$3,076,422
2019	$1,835,000	$1,344,847	$3,179,847
2018	$1,835,000	$1,385,078	$3,220,078

One-time costs reported: $192,558, or $104.94 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	$1,835.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$36,700.00	$20.00
Contingency	Not reported	One time	$5,000.00	$2.72
Financial advisor	Hilltop Securities Inc	One time	$36,700.00	$20.00
Other costs	Brown & Hofmeister LLP	One time	$488.38	$0.27
Other costs	City of Oak Point	One time	$15,291.67	$8.33
Other costs	MuniCap Inc	One time	$23,893.23	$13.02
Printing	ImageMaster LLC	One time	$6,600.00	$3.60
Underwriter's spread: expenses	Not reported	One time	$1,806.70	$0.98
Underwriter's spread: takedown	Not reported	One time	$34,893.30	$19.02
Trustee	Wilmington Trust NA	One time	$5,000.00	$2.72
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,000.00	$3.27
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$18,350.00	$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.