Spec Assessment Rev Bonds Ser 2023(North Sky PID Impr Area 1 Proj)

$6,604,000 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	$6,604,000	$6,277,496	$12,881,496
2024	$6,715,000	$6,635,227	$13,350,227
2023	$6,715,000	$6,987,382	$13,702,382

One-time costs reported: $589,765, or $87.83 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	$6,715.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$134,300.00	$20.00
Financial advisor	Hilltop Securities Inc	One time	$134,300.00	$20.00
Issuer counsel	Messer Fort & McDonald PLLC	One time	$25,000.00	$3.72
Underwriter's spread: management fee	Not reported	One time	$20,145.00	$3.00
Other costs	Not reported	One time	$5,050.00	$0.75
Other costs	City of Celina	One time	$15,000.00	$2.23
Other costs	MuniCap Inc	One time	$45,000.00	$6.70
Other costs	Peyco Southwest Realty Inc	One time	$12,200.00	$1.82
Printing	ImageMaster LLC	One time	$3,500.00	$0.52
Underwriter's spread: takedown	Not reported	One time	$114,155.00	$17.00
Trustee	US Bank	One time	$3,500.00	$0.52
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,750.00	$0.56
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$67,150.00	$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.