Thornton Township High School District 205
Bond Payment Schedule for a Home Valued at $500,000 (Equalized Assessed Valuation)
Estimated EAV of a $500,000 Home:			166,667
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		784.02	749.93	715.84	2,249.79
25,000,000		980.02	937.41	894.80	2,812.23
30,000,000		1,176.02	1,124.89	1,073.76	3,374.68
35,000,000		1,372.03	1,312.37	1,252.72	3,937.12
40,000,000		1,568.03	1,499.86	1,431.68	4,499.57
Bond		Five Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	Total
20,000,000		511.31	490.86	470.41	449.96	429.50	2,352.05
25,000,000		639.14	613.58	588.01	562.45	536.88	2,940.06
30,000,000		766.97	736.29	705.61	674.94	644.26	3,528.07
35,000,000		894.80	859.01	823.22	787.42	751.63	4,116.08
40,000,000		1,022.63	981.72	940.82	899.91	859.01	4,704.10
Bond		Eight Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	Total
20,000,000		357.92	345.14	332.35	319.57	306.79	294.01	281.22	268.44	2,505.44
25,000,000		447.40	431.42	415.44	399.46	383.49	367.51	351.53	335.55	3,131.80
30,000,000		536.88	517.71	498.53	479.36	460.18	441.01	421.83	402.66	3,758.16
35,000,000		626.36	603.99	581.62	559.25	536.88	514.51	492.14	469.77	4,384.52
40,000,000		715.84	690.27	664.71	639.14	613.58	588.01	562.45	536.88	5,010.89
Bond		Ten Year Repayment Schedule
Issue		Payment Year
Amount		1	2	3	4	5	6	7	8	9	10	Total
20,000,000		306.79	296.56	286.34	276.11	265.88	255.66	245.43	235.20	224.98	214.75	2,607.71
25,000,000		383.49	370.70	357.92	345.14	332.35	319.57	306.79	294.01	281.22	268.44	3,259.63
30,000,000		460.18	444.84	429.50	414.16	398.83	383.49	368.15	352.81	337.47	322.13	3,911.56
35,000,000		536.88	518.98	501.09	483.19	465.30	447.40	429.50	411.61	393.71	375.82	4,563.48
40,000,000		613.58	593.13	572.67	552.22	531.77	511.31	490.86	470.41	449.96	429.50	5,215.41