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

$5,564,000 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	$5,564,000	$6,197,108	$11,761,108
2024	$5,645,000	$6,533,560	$12,178,560
2023	$5,645,000	$6,749,810	$12,394,810

One-time costs reported: $569,482, or $100.88 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	$5,645.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$112,900.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$112,900.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$30,000.00	$5.31
Underwriter's spread: management fee	Not reported	One time	$0.00	$0.00
Other costs	Not reported	One time	$6,193.73	$1.10
Other costs	City of Celina	One time	$19,896.31	$3.52
Other costs	MuniCap Inc	One time	$47,500.00	$8.41
Other costs	MuniCap Inc	One time	$50,000.00	$8.86
Other costs	Peyco Southwest Realty Inc	One time	$3,347.17	$0.59
Printing	ImageMaster LLC	One time	$4,500.00	$0.80
Underwriter's spread: expenses	Not reported	One time	$3,104.50	$0.55
Underwriter's spread: takedown	Not reported	One time	$109,795.50	$19.45
Trustee	US Bank	One time	$3,750.00	$0.66
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.62
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$56,450.00	$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.