Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $100,000 (Equalized Assessed Valuation)
Estimated EAV of a $100,000 Home:			33,333
Estimated payments are based on 2006 EAV
2006 Equalized Assessed Valuation:			1,629,785,266
Bond		Three Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	Total
20,000,000		156.80	149.99	143.17	449.96
25,000,000		196.00	187.48	178.96	562.45
30,000,000		235.20	224.98	214.75	674.94
35,000,000		274.41	262.47	250.54	787.42
40,000,000		313.61	299.97	286.34	899.91
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		102.26	98.17	94.08	89.99	85.90	470.41
25,000,000		127.83	122.72	117.60	112.49	107.38	588.01
30,000,000		153.39	147.26	141.12	134.99	128.85	705.61
35,000,000		178.96	171.80	164.64	157.48	150.33	823.22
40,000,000		204.53	196.34	188.16	179.98	171.80	940.82
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		71.58	69.03	66.47	63.91	61.36	58.80	56.24	53.69	501.09
25,000,000		89.48	86.28	83.09	79.89	76.70	73.50	70.31	67.11	626.36
30,000,000		107.38	103.54	99.71	95.87	92.04	88.20	84.37	80.53	751.63
35,000,000		125.27	120.80	116.32	111.85	107.38	102.90	98.43	93.95	876.90
40,000,000		143.17	138.05	132.94	127.83	122.72	117.60	112.49	107.38	1,002.18
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		61.36	59.31	57.27	55.22	53.18	51.13	49.09	47.04	45.00	42.95	521.54
25,000,000		76.70	74.14	71.58	69.03	66.47	63.91	61.36	58.80	56.24	53.69	651.93
30,000,000		92.04	88.97	85.90	82.83	79.77	76.70	73.63	70.56	67.49	64.43	782.31
35,000,000		107.38	103.80	100.22	96.64	93.06	89.48	85.90	82.32	78.74	75.16	912.70
40,000,000		122.72	118.63	114.53	110.44	106.35	102.26	98.17	94.08	89.99	85.90	1,043.08