Spec Assessment Rev Bonds Ser 2018 (The Columns PID Proj)

$6,055,000 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	$6,055,000	$5,612,969	$11,667,969
2024	$6,165,000	$5,994,844	$12,159,844
2023	$6,265,000	$6,383,281	$12,648,281
2022	$6,360,000	$6,777,813	$13,137,813
2021	$6,470,000	$7,212,500	$13,682,500
2020	$6,470,000	$7,616,875	$14,086,875
2019	$6,470,000	$8,021,250	$14,491,250
2018	$6,470,000	$8,355,983	$14,825,983

One-time costs reported: $568,870, or $87.92 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	$6,470.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$129,400.00	$20.00
Contingency	Not reported	One time	$5,000.00	$0.77
Financial advisor	Hilltop Securities Inc	One time	$129,400.00	$20.00
Issuer counsel	Messer Rockefeller & Fort PLLC	One time	$15,000.00	$2.32
Other costs	City of Celina	One time	$40,000.00	$6.18
Other costs	MuniCap Inc	One time	$40,000.00	$6.18
Printing	ImageMaster LLC	One time	$3,500.00	$0.54
Underwriter's spread: expenses	Not reported	One time	$2,805.40	$0.43
Underwriter's spread: takedown	Not reported	One time	$126,594.60	$19.57
Trustee	US Bank	Annual	$3,500.00	$0.54
Trustee	US Bank	One time	$3,500.00	$0.54
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$2,500.00	$0.39
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$64,700.00	$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.