Spec Assessment Rev Bonds Ser 2022 (Mobberly PID Impr Area 1 Proj)

$14,099,000 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	$14,099,000	$11,254,005	$25,353,005
2024	$14,381,000	$12,023,316	$26,404,316
2023	$14,650,000	$12,806,058	$27,456,058
2022	$14,650,000	$13,424,342	$28,074,342

One-time costs reported: $1,113,100, or $75.98 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	$0.65
Bond counsel	Norton Rose Fulbright US LLP	One time	$293,000.00	$20.00
Contingency	Not reported	One time	$5,000.00	$0.34
Financial advisor	Hilltop Securities Inc	One time	$301,300.00	$20.57
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$1.71
Other costs	City of Pilot Point	One time	$15,000.00	$1.02
Other costs	P3Works LLC	One time	$4,800.00	$0.33
Other costs	Peyco Southwest Realty Inc	One time	$4,000.00	$0.27
Printing	ImageMaster LLC	One time	$3,000.00	$0.20
Underwriter's spread: takedown	Not reported	One time	$293,000.00	$20.00
Trustee	Wilmington Trust NA	One time	$6,500.00	$0.44
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.44
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$146,500.00	$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.