Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $350,000 (Equalized Assessed Valuation)
Estimated EAV of a $350,000 Home:			116,667
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		548.81	524.95	501.09	1,574.85
25,000,000		686.01	656.19	626.36	1,968.56
30,000,000		823.22	787.42	751.63	2,362.27
35,000,000		960.42	918.66	876.90	2,755.99
40,000,000		1,097.62	1,049.90	1,002.18	3,149.70
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		357.92	343.60	329.29	314.97	300.65	1,646.43
25,000,000		447.40	429.50	411.61	393.71	375.82	2,058.04
30,000,000		536.88	515.41	493.93	472.45	450.98	2,469.65
35,000,000		626.36	601.31	576.25	551.20	526.14	2,881.26
40,000,000		715.84	687.21	658.57	629.94	601.31	3,292.87
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		250.54	241.60	232.65	223.70	214.75	205.80	196.86	187.91	1,753.81
25,000,000		313.18	302.00	290.81	279.63	268.44	257.26	246.07	234.89	2,192.26
30,000,000		375.82	362.39	348.97	335.55	322.13	308.71	295.28	281.86	2,630.71
35,000,000		438.45	422.79	407.13	391.48	375.82	360.16	344.50	328.84	3,069.17
40,000,000		501.09	483.19	465.30	447.40	429.50	411.61	393.71	375.82	3,507.62
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		214.75	207.59	200.44	193.28	186.12	178.96	171.80	164.64	157.48	150.33	1,825.39
25,000,000		268.44	259.49	250.54	241.60	232.65	223.70	214.75	205.80	196.86	187.91	2,281.74
30,000,000		322.13	311.39	300.65	289.92	279.18	268.44	257.70	246.97	236.23	225.49	2,738.09
35,000,000		375.82	363.29	350.76	338.23	325.71	313.18	300.65	288.13	275.60	263.07	3,194.44
40,000,000		429.50	415.19	400.87	386.55	372.24	357.92	343.60	329.29	314.97	300.65	3,650.79