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

$11,479,000 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	$11,479,000	$11,220,819	$22,699,819
2024	$11,650,000	$11,857,696	$23,507,696
2023	$11,650,000	$12,498,741	$24,148,741
2022	$11,650,000	$12,952,815	$24,602,815

One-time costs reported: $898,500, or $77.12 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	$0.82
Bond counsel	Norton Rose Fulbright US LLP	One time	$233,000.00	$20.00
Contingency	Not reported	One time	$7,500.00	$0.64
Financial advisor	Hilltop Securities Inc	One time	$233,000.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$2.15
Other costs	City of Pilot Point	One time	$15,000.00	$1.29
Other costs	P3Works LLC	One time	$5,100.00	$0.44
Other costs	Peyco Southwest Realty Inc	One time	$4,400.00	$0.38
Printing	ImageMaster LLC	One time	$3,500.00	$0.30
Underwriter's spread: takedown	Not reported	One time	$233,000.00	$20.00
Trustee	Wilmington Trust NA	One time	$6,500.00	$0.56
Trustee counsel	Naman Howell Smith & Lee PLLC	One time	$6,500.00	$0.56
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$116,500.00	$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.