Spec Assessment Rev Bonds Ser 2023 (Whitewing Trails PID 2 Phase 2 Proj)

$13,441,000 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	$13,441,000	$12,754,387	$26,195,387
2024	$13,650,000	$13,452,412	$27,102,412
2023	$13,650,000	$14,143,170	$27,793,170

One-time costs reported: $1,105,049, or $80.96 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	$0.70
Bond counsel	McCall Parkhurst & Horton LLP	One time	$278,000.00	$20.37
Contingency	Not reported	One time	$4,598.84	$0.34
Financial advisor	Hilltop Securities Inc	One time	$298,250.00	$21.85
Issuer fee	City of Princeton	One time	$25,000.00	$1.83
Issuer counsel	Wolfe Tidwell & Mc Coy LLP	One time	$1,700.00	$0.12
Other costs	30 Three Sixty Public Finance Inc	One time	$42,500.00	$3.11
Other costs	Integra Realty Resources Inc	One time	$15,000.00	$1.10
Printing	Hilltop Securities Inc	One time	$3,500.00	$0.26
Underwriter's spread: expenses	Not reported	One time	$3,400.00	$0.25
Underwriter's spread: takedown	Not reported	One time	$269,600.00	$19.75
Trustee	Regions Bank	One time	$7,500.00	$0.55
Trustee counsel	McGuire Craddock & Strother PC	One time	$10,000.00	$0.73
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$136,500.00	$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.