Spec Assessment Rev Ref Bonds Ser 2024 (Sutton Fields 2 PID Neighborhood Impr Area 1 Proj)

$9,412,000 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	$9,412,000	$5,703,100	$15,115,100
2024	$9,412,000	$5,939,707	$15,351,707

One-time costs reported: $922,225, or $97.98 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	$9,412.00	$1.00
Bond counsel	Norton Rose Fulbright US LLP	One time	$188,240.00	$20.00
Bond insurance	Build America Mutual (BAM) Assurance Co	One time	$130,489.51	$13.86
City attorney	Messer Rockefeller & Fort PLLC	One time	$35,000.00	$3.72
Escrow verification	Public Finance Partners LLC	One time	$1,500.00	$0.16
Financial advisor	Hilltop Securities Inc	One time	$188,240.00	$20.00
Other costs	Not reported	One time	$4,921.12	$0.52
Other costs	City of Celina	One time	$15,000.00	$1.59
PID administrator	MuniCap Inc	One time	$32,500.00	$3.45
Printing	ImageMaster LLC	One time	$3,500.00	$0.37
Rating agency	S&P	One time	$23,512.00	$2.50
Underwriter's spread: takedown	FMSbonds Inc	One time	$188,240.00	$20.00
Trustee	US Bank	One time	$4,050.00	$0.43
Trustee counsel	McCall Parkhurst & Horton LLP	One time	$3,500.00	$0.37
Underwriter's counsel (paid by the underwriter)	Locke Lord LLP	One time	$94,120.00	$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.