$11,985,000
		City of Lawrence, Kansas
		General Obligation New Money and Refunding Bonds, Series 2008A
		New Money and Refunding Summary
		Dated 10/01/2008 |  Delivered 10/01/2008
				Series 2008A		Series 2008 Ref 2000D		Series 2008 Ref 2000F		Issue Summary
		Sources Of Funds
		Par Amount of Bonds.....................................................................................................................................................................................		$3,770,000.00		$2,030,000.00		$6,185,000.00		$11,985,000.00
		Total Sources...........................................................................................................................................................................................		$3,770,000.00		$2,030,000.00		$6,185,000.00		$11,985,000.00
		Uses Of Funds
		Deposit to Crossover Escrow Fund........................................................................................................................................................................		-		2,003,403.03		6,092,926.46		8,096,329.49
		Deposit to Project Construction Fund....................................................................................................................................................................		3,725,077.00		-		-		3,725,077.00
		Total Underwriter's Discount  (0.825%)..................................................................................................................................................................		31,102.50		16,747.50		51,026.25		98,876.25
		Costs of Issuance.......................................................................................................................................................................................		10,136.70		12,395.30		37,766.00		60,298.00
		Rounding Amount.........................................................................................................................................................................................		3,683.80		(2,545.83)		3,281.29		4,419.26
		Total Uses..............................................................................................................................................................................................		$3,770,000.00		$2,030,000.00		$6,185,000.00		$11,985,000.00
		Flow of Funds Detail
		State and Local Government Series (SLGS) rates for......................................................................................................................................................				8/26/2008		8/26/2008
		Date of OMP Candidates..................................................................................................................................................................................
		Primary Purpose Fund Solution Method....................................................................................................................................................................		Net Funded		Net Funded		Net Funded		Net Funded
		Total Cost of Investments...............................................................................................................................................................................		$3,725,077.00		$2,003,403.03		$6,092,926.46		$11,821,406.49
		Interest Earnings @ 2.272%..............................................................................................................................................................................		-		86,197.18		262,136.87		348,334.05
		Total Draws.............................................................................................................................................................................................		$3,725,077.00		$2,089,600.21		$6,355,063.33		$12,169,740.54
		PV Analysis Summary (Net to Net)
		Net PV Cashflow Savings @  3.475%(Bond Yield)...........................................................................................................................................................		-		90,175.36		281,774.59		-
		Contingency or Rounding Amount..........................................................................................................................................................................		-		(2,545.83)		3,281.29		-
		Net Present Value Benefit...............................................................................................................................................................................		-		$87,629.53		$285,055.88		-
		Net PV Benefit /        -    Refunded Principal.........................................................................................................................................................		-		4.471%		4.783%		-
		Net PV Benefit /        -    Refunding Principal........................................................................................................................................................		-		4.317%		4.609%		-
		Bond Statistics
		Average Life............................................................................................................................................................................................		6.756 Years		7.690 Years		7.701 Years		7.402 Years
		Average Coupon..........................................................................................................................................................................................		3.4643154%		3.5098236%		3.5119682%		3.4979087%
		Net Interest Cost (NIC).................................................................................................................................................................................		3.5864257%		3.6171049%		3.6190996%		3.6093672%
		Bond Yield for Arbitrage Purposes.......................................................................................................................................................................		3.4750106%		3.4750106%		3.4750106%		3.4750106%
		True Interest Cost (TIC)................................................................................................................................................................................		3.5796269%		3.6135545%		3.6155098%		3.6048251%
		All Inclusive Cost (AIC)................................................................................................................................................................................		3.6261026%		3.7070741%		3.7089275%		3.6846962%
		Series 2008A  |  Issue Summary  |  8/26/2008  |  9:02 AM