Spec Assessment Rev Bonds Ser 2022 (Creekview PID Zone A Impr Area 1 Proj)

$12,761,000 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	$12,761,000	$12,483,356	$25,244,356
2024	$12,950,000	$13,191,371	$26,141,371
2023	$12,950,000	$13,903,994	$26,853,994
2022	$12,950,000	$14,408,768	$27,358,768

One-time costs reported: $993,100, or $76.69 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	$0.73
Bond counsel	Norton Rose Fulbright US LLP	One time	$259,000.00	$20.00
Contingency	Not reported	One time	$10,000.00	$0.77
Financial advisor	Hilltop Securities Inc	One time	$259,000.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$1.93
Other costs	City of Pilot Point	One time	$15,000.00	$1.16
Other costs	P3Works LLC	One time	$5,700.00	$0.44
Other costs	Peyco Southwest Realty Inc	One time	$4,900.00	$0.38
Printing	ImageMaster LLC	One time	$3,500.00	$0.27
Underwriter's spread: takedown	Not reported	One time	$259,000.00	$20.00
Trustee	Wilmington Trust NA	One time	$6,500.00	$0.50
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.50
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$129,500.00	$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.