Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $300,000 (Equalized Assessed Valuation)
Estimated EAV of a $300,000 Home:			100,000
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		470.41	449.96	429.50	1,349.87
25,000,000		588.01	562.45	536.88	1,687.34
30,000,000		705.61	674.94	644.26	2,024.81
35,000,000		823.22	787.42	751.63	2,362.27
40,000,000		940.82	899.91	859.01	2,699.74
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		306.79	294.52	282.25	269.97	257.70	1,411.23
25,000,000		383.49	368.15	352.81	337.47	322.13	1,764.04
30,000,000		460.18	441.78	423.37	404.96	386.55	2,116.84
35,000,000		536.88	515.41	493.93	472.45	450.98	2,469.65
40,000,000		613.58	589.03	564.49	539.95	515.41	2,822.46
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		214.75	207.08	199.41	191.74	184.07	176.40	168.73	161.06	1,503.27
25,000,000		268.44	258.85	249.27	239.68	230.09	220.50	210.92	201.33	1,879.08
30,000,000		322.13	310.62	299.12	287.61	276.11	264.61	253.10	241.60	2,254.90
35,000,000		375.82	362.39	348.97	335.55	322.13	308.71	295.28	281.86	2,630.71
40,000,000		429.50	414.16	398.83	383.49	368.15	352.81	337.47	322.13	3,006.53
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		184.07	177.94	171.80	165.67	159.53	153.39	147.26	141.12	134.99	128.85	1,564.62
25,000,000		230.09	222.42	214.75	207.08	199.41	191.74	184.07	176.40	168.73	161.06	1,955.78
30,000,000		276.11	266.91	257.70	248.50	239.30	230.09	220.89	211.68	202.48	193.28	2,346.93
35,000,000		322.13	311.39	300.65	289.92	279.18	268.44	257.70	246.97	236.23	225.49	2,738.09
40,000,000		368.15	355.88	343.60	331.33	319.06	306.79	294.52	282.25	269.97	257.70	3,129.25