Spec Assessment Rev Bonds Ser 2023(Cross Creek Meadows PID Impr Area 1 Proj)

$17,711,000 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	$17,711,000	$17,554,475	$35,265,475
2024	$17,966,000	$18,508,181	$36,474,181
2023	$17,966,000	$19,121,159	$37,087,159

One-time costs reported: $1,443,980, or $80.37 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	$0.53
Bond counsel	Norton Rose Fulbright US LLP	One time	$359,320.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$359,320.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$30,000.00	$1.67
Other costs	Not reported	One time	$3,873.98	$0.22
Other costs	City of Celina	One time	$30,583.19	$1.70
Other costs	MuniCap Inc	One time	$50,000.00	$2.78
Other costs	MuniCap Inc	One time	$40,000.00	$2.23
Other costs	Peyco Southwest Realty Inc	One time	$10,652.83	$0.59
Printing	ImageMaster LLC	One time	$4,500.00	$0.25
Underwriter's spread: expenses	Not reported	One time	$3,104.50	$0.17
Underwriter's spread: takedown	Not reported	One time	$356,215.50	$19.83
Trustee	US Bank	One time	$3,750.00	$0.21
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.19
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$179,660.00	$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.