Spec Assessment Rev Bonds Ser 2022 (Brahman Ranch PID 1 Impr Area 1A/1B Proj)

$8,970,000 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	$8,970,000	$10,262,046	$19,232,046
2024	$9,094,000	$10,835,137	$19,929,137
2023	$9,094,000	$11,555,860	$20,649,860

One-time costs reported: $865,819, or $95.21 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	$9,315.00	$1.02
Bond counsel	McCall Parkhurst & Horton LLP	One time	$276,245.46	$30.38
Contingency	Not reported	One time	$9,074.54	$1.00
Financial advisor	Hilltop Securities Inc	One time	$207,130.00	$22.78
Issuer counsel	Halla Law Firm PLLC	One time	$12,000.00	$1.32
Other costs	P3Works LLC	One time	$25,233.80	$2.77
Other costs	Peyco Southwest Realty Inc	One time	$32,000.00	$3.52
Other costs	Regions Bank	One time	$2,000.00	$0.22
Other costs	Regions Bank	Annual	$2,000.00	$0.22
Printing	MuniOS	One time	$4,000.00	$0.44
Underwriter's spread: expenses	Not reported	One time	$2,900.00	$0.32
Underwriter's spread: takedown	Not reported	One time	$178,980.00	$19.68
Trustee	Regions Bank	Annual	$5,500.00	$0.60
Trustee	Regions Bank	One time	$7,500.00	$0.82
Trustee counsel	Schulman Lopez Hoffer & Adelstein LLP	One time	$8,500.00	$0.93
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$90,940.00	$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 4, 2026.

Texas fiscal years run September 1 to August 31.

Figures are as reported to the agency and have not been independently verified.