Note	Bond
			City of Lawrence						($1,125,175.10)	($986,995.70)	($564,127.05)	($564,127.05)
			Debt Service Schedule
			At-Large Property Taxes (No Golf,Storm or Sales Tax)													Total	Future
		Year	Principal	Interest	Total		2004	2005	2006	2007	2008	2009	2010	2011	2012	Payment	At-Large
		2001	4,746,990	2,227,873	6,974,864		0	0	0	0	0					6,974,864	0
		2002	4,015,355	2,122,167	6,137,522		0	0	0	0	0					6,137,522	0
		2003	4,616,689	2,007,821	6,624,510		0	0	0	0	0					6,624,510	0
		2004	4,175,685	1,853,440	6,029,126		0	0	0	0	0					6,029,126	0
		2005	5,616,693	1,844,368	7,461,061		0	0	0	0	0					7,461,061	0
		2006	5,378,003	1,691,374	7,069,376		0	0	0	0	0					7,069,376	0
		2007	6,083,199	2,048,024	8,131,223		0	0	0	0	0					8,131,223	0
		2008	5,604,419	1,811,765	7,416,184		0	0	0	990,000	0	0				8,406,184	990,000
		2009	5,612,454	1,604,932	7,217,386		0	0	0	990,000	550,000	0	0			8,757,386	1,540,000
		2010	5,170,248	1,397,963	6,568,211		0	0	0	990,000	550,000	550,000	0	0		8,658,211	2,090,000
		2011	4,280,152	1,208,145	5,488,297		0	0	0	990,000	550,000	550,000	550,000	0	0	8,128,297	2,640,000
		2012	4,440,885	1,055,790	5,496,676		0	0	0	990,000	550,000	550,000	550,000	550,000	0	8,686,676	3,190,000
		2013	4,335,866	895,349	5,231,215		0	0	0	990,000	550,000	550,000	550,000	550,000	550,000	8,971,215	3,740,000
		2014	3,546,698	735,504	4,282,202		0	0	0	990,000	550,000	550,000	550,000	550,000	550,000	8,022,202	3,740,000
		2015	3,558,492	607,647	4,166,139		0	0	0	990,000	550,000	550,000	550,000	550,000	550,000	7,906,139	3,740,000
		2016	3,239,070	476,382	3,715,451		0	0	0	990,000	550,000	550,000	550,000	550,000	550,000	7,455,451	3,740,000
		2004 CIP	W. 6th	4,700,000
			City 2004 I	2,365,000
			City 2003 II	1,400,000
			Hangar	1,000,000
			Airport	400,000
			City share	660,000
			(2004 I)
			Carnegie	300,000
			Kasold (15-23)	3,500,000
			Monterrey	420,000
			Peterson	600,000
			Kasold	450,000
			Kas/Pet Int	540,000
				16,335,000
		2005	2004  CIP budget + quint
		2006	2004 CIP budget + FS