Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $200,000 (Equalized Assessed Valuation)
Estimated EAV of a $200,000 Home:			66,667
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		313.61	299.97	286.34	899.91
25,000,000		392.01	374.96	357.92	1,124.89
30,000,000		470.41	449.96	429.50	1,349.87
35,000,000		548.81	524.95	501.09	1,574.85
40,000,000		627.21	599.94	572.67	1,799.83
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		204.53	196.34	188.16	179.98	171.80	940.82
25,000,000		255.66	245.43	235.20	224.98	214.75	1,176.02
30,000,000		306.79	294.52	282.25	269.97	257.70	1,411.23
35,000,000		357.92	343.60	329.29	314.97	300.65	1,646.43
40,000,000		409.05	392.69	376.33	359.97	343.60	1,881.64
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		143.17	138.05	132.94	127.83	122.72	117.60	112.49	107.38	1,002.18
25,000,000		178.96	172.57	166.18	159.79	153.39	147.00	140.61	134.22	1,252.72
30,000,000		214.75	207.08	199.41	191.74	184.07	176.40	168.73	161.06	1,503.27
35,000,000		250.54	241.60	232.65	223.70	214.75	205.80	196.86	187.91	1,753.81
40,000,000		286.34	276.11	265.88	255.66	245.43	235.20	224.98	214.75	2,004.35
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		122.72	118.63	114.53	110.44	106.35	102.26	98.17	94.08	89.99	85.90	1,043.08
25,000,000		153.39	148.28	143.17	138.05	132.94	127.83	122.72	117.60	112.49	107.38	1,303.85
30,000,000		184.07	177.94	171.80	165.67	159.53	153.39	147.26	141.12	134.99	128.85	1,564.62
35,000,000		214.75	207.59	200.44	193.28	186.12	178.96	171.80	164.64	157.48	150.33	1,825.39
40,000,000		245.43	237.25	229.07	220.89	212.71	204.53	196.34	188.16	179.98	171.80	2,086.16