Spec Assesment Rev Bonds Ser 2024 (Mosaic PID Impr Area 2 Proj)

$38,256,000 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	$38,256,000	$39,361,076	$77,617,076

One-time costs reported: $2,832,680, or $74.05 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	$0.25
Bond counsel	Norton Rose Fulbright US LLP	One time	$765,120.00	$20.00
City attorney	Messer Fort & McDonald PLLC	One time	$35,000.00	$0.91
Contingency	Not reported	One time	$4,170.00	$0.11
Financial advisor	Hilltop Securities Inc	One time	$765,120.00	$20.00
Other costs	City of Celina	One time	$22,840.00	$0.60
Other costs	Integra Realty Resources Inc	One time	$20,000.00	$0.52
PID administrator	MuniCap Inc	One time	$52,500.00	$1.37
Printing	ImageMaster LLC	One time	$3,500.00	$0.09
Underwriter's spread: takedown	FMSbonds Inc	One time	$765,120.00	$20.00
Trustee	US Bank National Association	One time	$3,750.00	$0.10
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.09
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$382,560.00	$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.