Debt Service Schedule for Bonds
			As of June 1, 1999
			Principal		Interest		Total
	1999		-		-		0
	2000		254,594		925,000		1,179,594
	2001		218,460		970,000		1,188,460
	2002		179,418		1,020,000		1,199,418
	2003		138,918		1,080,000		1,218,918
	2004		129,918		595,000		724,918
	2005		120,228		630,000		750,228
	2006		110,088		660,000		770,088
	2007		99,069		695,000		794,069
	2008		86,969		735,000		821,969
	2009		74,319		775,000		849,319
	2010		60,819		820,000		880,819
	2011		46,475		870,000		916,475
	2012		31,825		920,000		951,825
	2013		16,225		975,000		991,225
	2014		-		-		0
	2015		-		-		0
	2016		-		-		0
	Total		1,567,321		11,670,000		13,237,321
		Special Assessment Amortization Schedule
			Principal		Interest		Total
	1999		571,749		175,364		747,113
	2000		479,841		147,131		626,972
	2001		475,557		138,293		613,850
	2002		460,637		113,144		573,781
	2003		744,462		306,586		1,051,048
	2004		896,915		327,036		1,223,951
	2005		1,079,417		365,107		1,444,524
	2006		1,281,042		378,560		1,659,602
	2007		1,501,832		471,286		1,973,118
	2008		1,275,061		420,248		1,695,309
	Total		8,766,512		2,842,755		11,609,267
			General Obligation At-Large Schedule
			Principal		Interest		Total
	1999		-571,749		-175,364		-747,113
	2000		-225,248		777,869		552,621
	2001		-257,097		831,707		574,610
	2002		-281,219		906,856		625,637
	2003		-605,544		773,414		167,870
	2004		-766,997		267,964		-499,034
	2005		-959,190		264,893		-694,297
	2006		-1,170,954		281,440		-889,514
	2007		-1,402,764		223,714		-1,179,049
	2008		-1,188,092		314,752		-873,340
	2009		74,319		775,000		849,319
	2010		60,819		820,000		880,819
	2011		46,475		870,000		916,475
	2012		31,825		920,000		951,825
	2013		16,225		975,000		991,225
	2014		0		0		0
	2015		0		0		0
	2016		0		0		0
	Total		-7,199,191		8,827,245		1,628,054