Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $250,000 (Equalized Assessed Valuation)
Estimated EAV of a $250,000 Home:			83,333
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		392.01	374.96	357.92	1,124.89
25,000,000		490.01	468.71	447.40	1,406.12
30,000,000		588.01	562.45	536.88	1,687.34
35,000,000		686.01	656.19	626.36	1,968.56
40,000,000		784.02	749.93	715.84	2,249.79
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		255.66	245.43	235.20	224.98	214.75	1,176.02
25,000,000		319.57	306.79	294.01	281.22	268.44	1,470.03
30,000,000		383.49	368.15	352.81	337.47	322.13	1,764.04
35,000,000		447.40	429.50	411.61	393.71	375.82	2,058.04
40,000,000		511.31	490.86	470.41	449.96	429.50	2,352.05
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		178.96	172.57	166.18	159.79	153.39	147.00	140.61	134.22	1,252.72
25,000,000		223.70	215.71	207.72	199.73	191.74	183.75	175.76	167.78	1,565.90
30,000,000		268.44	258.85	249.27	239.68	230.09	220.50	210.92	201.33	1,879.08
35,000,000		313.18	302.00	290.81	279.63	268.44	257.26	246.07	234.89	2,192.26
40,000,000		357.92	345.14	332.35	319.57	306.79	294.01	281.22	268.44	2,505.44
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		153.39	148.28	143.17	138.05	132.94	127.83	122.72	117.60	112.49	107.38	1,303.85
25,000,000		191.74	185.35	178.96	172.57	166.18	159.79	153.39	147.00	140.61	134.22	1,629.82
30,000,000		230.09	222.42	214.75	207.08	199.41	191.74	184.07	176.40	168.73	161.06	1,955.78
35,000,000		268.44	259.49	250.54	241.60	232.65	223.70	214.75	205.80	196.86	187.91	2,281.74
40,000,000		306.79	296.56	286.34	276.11	265.88	255.66	245.43	235.20	224.98	214.75	2,607.71