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

$7,256,000 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	$7,256,000	$7,876,100	$15,132,100
2024	$7,256,000	$8,316,668	$15,572,668
2023	$7,256,000	$8,757,235	$16,013,235
2022	$7,256,000	$9,069,304	$16,325,304

One-time costs reported: $585,076, or $80.63 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	$7,256.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$145,120.00	$20.00
Contingency	Not reported	One time	$7,500.00	$1.03
Financial advisor	Hilltop Securities Inc	One time	$145,120.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$3.45
Other costs	City of Pilot Point	One time	$15,000.00	$2.07
Other costs	P3Works LLC	One time	$3,200.00	$0.44
Other costs	Peyco Southwest Realty Inc	One time	$2,700.00	$0.37
Printing	ImageMaster LLC	One time	$3,500.00	$0.48
Underwriter's spread: takedown	Not reported	One time	$145,120.00	$20.00
Trustee	Wilmington Trust NA	One time	$6,500.00	$0.90
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.90
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$72,560.00	$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.