Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $150,000 (Equalized Assessed Valuation)
Estimated EAV of a $150,000 Home:			50,000
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		235.20	224.98	214.75	674.94
25,000,000		294.01	281.22	268.44	843.67
30,000,000		352.81	337.47	322.13	1,012.40
35,000,000		411.61	393.71	375.82	1,181.14
40,000,000		470.41	449.96	429.50	1,349.87
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		153.39	147.26	141.12	134.99	128.85	705.61
25,000,000		191.74	184.07	176.40	168.73	161.06	882.02
30,000,000		230.09	220.89	211.68	202.48	193.28	1,058.42
35,000,000		268.44	257.70	246.97	236.23	225.49	1,234.83
40,000,000		306.79	294.52	282.25	269.97	257.70	1,411.23
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		107.38	103.54	99.71	95.87	92.04	88.20	84.37	80.53	751.63
25,000,000		134.22	129.43	124.63	119.84	115.05	110.25	105.46	100.67	939.54
30,000,000		161.06	155.31	149.56	143.81	138.05	132.30	126.55	120.80	1,127.45
35,000,000		187.91	181.20	174.49	167.78	161.06	154.35	147.64	140.93	1,315.36
40,000,000		214.75	207.08	199.41	191.74	184.07	176.40	168.73	161.06	1,503.27
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		92.04	88.97	85.90	82.83	79.77	76.70	73.63	70.56	67.49	64.43	782.31
25,000,000		115.05	111.21	107.38	103.54	99.71	95.87	92.04	88.20	84.37	80.53	977.89
30,000,000		138.05	133.45	128.85	124.25	119.65	115.05	110.44	105.84	101.24	96.64	1,173.47
35,000,000		161.06	155.70	150.33	144.96	139.59	134.22	128.85	123.48	118.11	112.74	1,369.05
40,000,000		184.07	177.94	171.80	165.67	159.53	153.39	147.26	141.12	134.99	128.85	1,564.62