Spec Assessment Rev Bonds Ser 2018 (Wildridge PID 1 Impr Area 2 Proj)

$6,575,000 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	$6,575,000	$4,039,175	$10,614,175
2024	$6,740,000	$4,334,875	$11,074,875
2023	$6,885,000	$4,636,413	$11,521,413
2022	$7,145,000	$5,053,388	$12,198,388
2021	$7,295,000	$5,370,138	$12,665,138
2020	$7,535,000	$5,798,663	$13,333,663
2019	$7,765,000	$6,246,988	$14,011,988
2018	$7,765,000	$6,430,778	$14,195,778

One-time costs reported: $741,797, or $95.53 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	$7,765.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$155,300.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$155,300.00	$20.00
Other costs	Not reported	One time	$5,000.00	$0.64
Other costs	Brown & Hofmeister LLP	One time	$2,066.62	$0.27
Other costs	City of Oak Point	One time	$64,708.33	$8.33
Other costs	MuniCap Inc	One time	$101,106.77	$13.02
Printing	ImageMaster LLC	One time	$6,600.00	$0.85
Printing	MuniOS	One time	Not reported
Underwriter's spread: expenses	Not reported	One time	$3,111.30	$0.40
Underwriter's spread: takedown	Not reported	One time	$152,188.70	$19.60
Trustee	Wilmington Trust NA	One time	$5,000.00	$0.64
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,000.00	$0.77
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$77,650.00	$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.