Spec Assessment Rev Bonds Ser 2022 (Sutton Fields East PID Phase 1 Proj)

$7,892,000 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	$7,892,000	$5,066,509	$12,958,509
2024	$8,060,000	$5,381,153	$13,441,153
2023	$8,060,000	$5,698,527	$13,758,527
2022	$8,060,000	$6,035,296	$14,095,296

One-time costs reported: $682,800, or $84.71 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	$8,060.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$161,200.00	$20.00
Contingency	Not reported	One time	$5,263.80	$0.65
Financial advisor	Hilltop Securities Inc	One time	$161,200.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$3.10
Other costs	City of Celina	One time	$20,322.60	$2.52
Other costs	Integra Realty Resources Inc	One time	$10,000.00	$1.24
Other costs	MuniCap Inc	One time	$40,000.00	$4.96
Printing	ImageMaster LLC	One time	$2,703.60	$0.34
Underwriter's spread: takedown	Not reported	One time	$161,200.00	$20.00
Trustee	US Bank	One time	$3,750.00	$0.47
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.43
Underwriter's counsel (paid by the underwriter)	Winstead PC	One time	$80,600.00	$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.