Spec Assessment Rev Bonds Ser 2022 (Hillside Village PID Proj)

$7,965,000 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	$7,965,000	$4,919,279	$12,884,279
2024	$8,135,000	$5,208,303	$13,343,303
2023	$8,300,000	$5,501,933	$13,801,933
2022	$8,300,000	$5,797,832	$14,097,832

One-time costs reported: $699,050, or $84.22 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	$8,300.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$166,000.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$166,000.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$3.01
Underwriter's spread: management fee	Not reported	One time	$0.00	$0.00
Other costs	Not reported	One time	$5,000.00	$0.60
Other costs	City of Celina	One time	$15,000.00	$1.81
Other costs	Integra Realty Resources Inc	One time	$14,000.00	$1.69
Other costs	MuniCap Inc	One time	$40,000.00	$4.82
Printing	ImageMaster LLC	One time	$3,500.00	$0.42
Underwriter's spread: expenses	Not reported	One time	$0.00	$0.00
Underwriter's spread: takedown	Not reported	One time	$166,000.00	$20.00
Trustee	US Bank	One time	$5,000.00	$0.60
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$2,250.00	$0.27
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$83,000.00	$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.