Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $400,000 (Equalized Assessed Valuation)
Estimated EAV of a $400,000 Home:			133,333
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		627.21	599.94	572.67	1,799.83
25,000,000		784.02	749.93	715.84	2,249.79
30,000,000		940.82	899.91	859.01	2,699.74
35,000,000		1,097.62	1,049.90	1,002.18	3,149.70
40,000,000		1,254.43	1,199.89	1,145.35	3,599.66
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		409.05	392.69	376.33	359.97	343.60	1,881.64
25,000,000		511.31	490.86	470.41	449.96	429.50	2,352.05
30,000,000		613.58	589.03	564.49	539.95	515.41	2,822.46
35,000,000		715.84	687.21	658.57	629.94	601.31	3,292.87
40,000,000		818.10	785.38	752.66	719.93	687.21	3,763.28
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		286.34	276.11	265.88	255.66	245.43	235.20	224.98	214.75	2,004.35
25,000,000		357.92	345.14	332.35	319.57	306.79	294.01	281.22	268.44	2,505.44
30,000,000		429.50	414.16	398.83	383.49	368.15	352.81	337.47	322.13	3,006.53
35,000,000		501.09	483.19	465.30	447.40	429.50	411.61	393.71	375.82	3,507.62
40,000,000		572.67	552.22	531.77	511.31	490.86	470.41	449.96	429.50	4,008.71
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		245.43	237.25	229.07	220.89	212.71	204.53	196.34	188.16	179.98	171.80	2,086.16
25,000,000		306.79	296.56	286.34	276.11	265.88	255.66	245.43	235.20	224.98	214.75	2,607.71
30,000,000		368.15	355.88	343.60	331.33	319.06	306.79	294.52	282.25	269.97	257.70	3,129.25
35,000,000		429.50	415.19	400.87	386.55	372.24	357.92	343.60	329.29	314.97	300.65	3,650.79
40,000,000		490.86	474.50	458.14	441.78	425.41	409.05	392.69	376.33	359.97	343.60	4,172.33