Spec Assessment Rev Bonds Ser 2022 (Mobberly PID Impr Area 2 Proj)

$22,247,000 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	$22,247,000	$23,682,851	$45,929,851
2024	$22,550,000	$25,011,520	$47,561,520
2023	$22,550,000	$26,348,333	$48,898,333
2022	$22,550,000	$27,395,502	$49,945,502

One-time costs reported: $1,675,100, or $74.28 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	$0.42
Bond counsel	Norton Rose Fulbright US LLP	One time	$451,000.00	$20.00
Contingency	Not reported	One time	$5,000.00	$0.22
Financial advisor	Hilltop Securities Inc	One time	$463,700.00	$20.56
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$1.11
Other costs	City of Pilot Point	One time	$15,000.00	$0.67
Other costs	P3Works LLC	One time	$7,300.00	$0.32
Other costs	Peyco Southwest Realty Inc	One time	$6,100.00	$0.27
Printing	ImageMaster LLC	One time	$3,000.00	$0.13
Underwriter's spread: takedown	Not reported	One time	$451,000.00	$20.00
Trustee	Wilmington Trust NA	One time	$6,500.00	$0.29
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.29
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$225,500.00	$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.