Spec Assessment Rev Bonds Ser 2024 (North Sky PID Impr Area 1B Proj)

$5,965,000 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	$5,965,000	$5,269,924	$11,234,924

One-time costs reported: $563,956, or $94.54 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	$5,965.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$119,300.00	$20.00
City attorney	Messer Fort & McDonald PLLC	One time	$35,000.00	$5.87
Financial advisor	Hilltop Securities Inc	One time	$119,300.00	$20.00
Other costs	Not reported	One time	$5,000.00	$0.84
Other costs	City of Celina	One time	$25,191.00	$4.22
PID administrator	City of Celina	One time	$15,000.00	$2.51
PID administrator	MuniCap Inc	One time	$50,000.00	$8.38
Printing	ImageMaster LLC	One time	$3,000.00	$0.50
Underwriter's spread: takedown	FMSbonds Inc	One time	$119,300.00	$20.00
Trustee	U.S. Bank Trust Company, National Association	One time	$3,750.00	$0.63
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.59
Underwriter's counsel (paid by the underwriter)	Orrick Herrington & Sutcliffe LLP	One time	$59,650.00	$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.