Spec Assessment Rev Bonds Ser 2023 (Mosaic PID Phs 1 Proj)
$15,923,000 of principal outstanding at the end of fiscal year 2025.
Terms
- Closing date
- May 10, 2023
- Fiscal year issued
- 2023
- Par amount
- $15,923,000
- New money / refunding
- $15,923,000 / $0
- Pledge
- Revenue
- Purpose
- Water and sewer
- Sale
- Negotiated
- Final maturity
- March 1, 2054
Debt outstanding by fiscal year
Download CSV| Fiscal year | Principal | Interest | Total debt service |
|---|---|---|---|
| 2025 | $15,923,000 | $15,456,309 | $31,379,309 |
| 2024 | $15,923,000 | $16,291,053 | $32,214,053 |
| 2023 | $15,923,000 | $16,965,804 | $32,888,804 |
Costs of issuance
Download CSVOne-time costs reported: $1,257,690, or $78.99 per $1,000 of par (computed here).
| Cost | Paid to | Type | Amount | Per $1,000 |
|---|---|---|---|---|
| Attorney General review | Not reported | One time | $9,500.00 | $0.60 |
| Bond counsel | Norton Rose Fulbright US LLP | One time | $318,460.00 | $20.00 |
| Contingency | Not reported | One time | $3,717.50 | $0.23 |
| Financial advisor | Hilltop Securities Inc | One time | $318,460.00 | $20.00 |
| Issuer counsel | Messer Fort & McDonald PLLC | One time | $30,000.00 | $1.88 |
| Underwriter's spread: management fee | FMSbonds Inc | One time | $3,104.50 | $0.20 |
| Other costs | City of Celina | One time | $29,112.50 | $1.83 |
| Other costs | Integra Realty Resources Inc | One time | $10,000.00 | $0.63 |
| Other costs | MuniCap Inc | One time | $50,000.00 | $3.14 |
| Printing | ImageMaster LLC | One time | $3,500.00 | $0.22 |
| Underwriter's spread: takedown | FMSbonds Inc | One time | $315,355.50 | $19.81 |
| Trustee | US Bank | One time | $3,750.00 | $0.24 |
| Trustee counsel | McCall Parkhurst & Horton LLP | One time | $3,500.00 | $0.22 |
| Underwriter's counsel (paid by the underwriter) | Locke Lord LLP | One time | $159,230.00 | $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.