Texas State Affordable Housing Corporation MF
Mortgage Rev Notes (W. Leo Daniels Towers) Ser 2021A-1 & Ser 2021A-2
$14,000,000 of principal outstanding at the end of fiscal year 2025.
Terms
- Closing date
- October 18, 2021
- Fiscal year issued
- 2022
- Par amount
- $14,000,000
- New money / refunding
- $14,000,000 / $0
- Pledge
- Revenue
- Purpose
- Housing land
- Program
- TSAHC Multifamily Programs
- Sale
- Private placement
- Final maturity
- May 1, 2054
Debt outstanding by fiscal year
Download CSV| Fiscal year | Period | Principal | Interest | Total debt service |
|---|---|---|---|---|
| 2025 | Year end | $14,000,000 | $12,481,352 | $26,481,352 |
| 2025 | Period 1 | $14,000,000 | $12,741,366 | $26,741,366 |
| 2024 | Year end | $14,000,000 | $13,003,092 | $27,003,092 |
| 2024 | Period 1 | $14,000,000 | $13,226,336 | $27,226,336 |
| 2023 | Year end | $14,000,000 | $13,410,776 | $27,410,776 |
| 2023 | Period 1 | $14,000,000 | $13,595,216 | $27,595,216 |
| 2022 | Year end | $14,000,000 | $13,779,656 | $27,779,656 |
| 2022 | Period 1 | $14,000,000 | $13,964,096 | $27,964,096 |
State issues are reported twice each fiscal year. "Year end" is the balance at the end of the fiscal year (reporting period 2), which the totals on this site use; "Period 1" is the earlier report in the same year.
Costs of issuance
Download CSVOne-time costs reported: $282,000, or $20.14 per $1,000 of par (computed here).
| Cost | Paid to | Type | Amount | Per $1,000 |
|---|---|---|---|---|
| Attorney General review | Not reported | One time | $9,500.00 | $0.68 |
| Bond counsel | Norton Rose Fulbright US LLP | One time | $152,000.00 | $10.86 |
| Financial advisor | PFM Group | One time | $38,000.00 | $2.71 |
| Issuer fee | Texas State Affordable Housing Corp | One time | Not reported | |
| Issuer fee | Texas State Affordable Housing Corp | One time | $21,000.00 | $1.50 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $18,500.00 | $1.32 |
| Issuer fee | Texas State Affordable Housing Corp | One time | $5,000.00 | $0.36 |
| Issuer counsel | Norton Rose Fulbright US LLP | One time | $25,000.00 | $1.79 |
| Trustee | Wilmington Trust NA | One time | $6,000.00 | $0.43 |
| Trustee counsel | Naman Howell Smith & Lee PLLC | One time | $7,000.00 | $0.50 |
Source: State Issuance Fee By Year (updated by the publisher Aug 27, 2026); Debt Outstanding By Issuance State By Year (updated by the publisher Aug 26, 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.