Spec Assessment Rev Bonds Ser 2023 (Parvin PID Proj)

$14,034,000 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	$14,034,000	$18,115,379	$32,149,379
2024	$14,034,000	$19,041,316	$33,075,316
2023	$14,034,000	$19,506,857	$33,540,857

One-time costs reported: $1,123,585, or $80.06 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	$0.68
Bond counsel	Norton Rose Fulbright US LLP	One time	$280,680.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$280,680.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$30,000.00	$2.14
Other costs	Not reported	One time	$6,954.50	$0.50
Other costs	Not reported	One time	$5,000.00	$0.36
Other costs	City of Celina	One time	$15,000.00	$1.07
Other costs	MuniCap Inc	One time	$50,000.00	$3.56
Other costs	Peyco Southwest Realty Inc	One time	$14,000.00	$1.00
Printing	ImageMaster LLC	One time	$3,500.00	$0.25
Underwriter's spread: takedown	Not reported	One time	$280,680.00	$20.00
Trustee	US Bank	One time	$3,750.00	$0.27
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.25
Underwriter's counsel (paid by the underwriter)	Locke Lord LLP	One time	$140,340.00	$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.