Thornton Township High School District 205
Bond Payment Schedule
April 18, 2008
Bond Issue Amout:     20,000,000
Interest Rate: 5.00%
Three Year Bond Repayment Schedule Five Year Bond Repayment Schedule Eight Year Bond Repayment Schedule Ten Year Bond Repayment Schedule
Principal Interest   Principal Interest   Total Principal Interest   Principal Interest   Total Principal Interest   Principal Interest   Total Principal Interest   Principal Interest   Total
1     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
2     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
3     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
4     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
5     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
6     20,000,000           83,333         500,000            500,000     20,000,000           83,333         500,000            500,000     20,000,000           83,333         500,000            500,000     20,000,000           83,333         500,000            500,000
7     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
8     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
9     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
10     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
11     20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -       20,000,000           83,333                    -  
12     13,333,333           83,333         6,666,667         500,000         7,166,667     16,000,000           83,333         4,000,000         500,000         4,500,000     17,500,000           83,333         2,500,000         500,000         3,000,000     18,000,000           83,333         2,000,000         500,000         2,500,000
13     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
14     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
15     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
16     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
17     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
18     13,333,333           55,556         333,333            333,333     16,000,000           66,667         400,000            400,000     17,500,000           72,917         437,500            437,500     18,000,000           75,000         450,000            450,000
19     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
20     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
21     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
22     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
23     13,333,333           55,556                    -       16,000,000           66,667                    -       17,500,000           72,917                    -       18,000,000           75,000                    -  
24      6,666,667           55,556         6,666,667         333,333         7,000,000     12,000,000           66,667         4,000,000         400,000         4,400,000     15,000,000           72,917         2,500,000         437,500         2,937,500     16,000,000           75,000         2,000,000         450,000         2,450,000
25      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
26      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
27      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
28      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
29      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
30      6,666,667           27,778         166,667            166,667     12,000,000           50,000         300,000            300,000     15,000,000           62,500         375,000            375,000     16,000,000           66,667         400,000            400,000
31      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
32      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
33      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
34      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
35      6,666,667           27,778                    -       12,000,000           50,000                    -       15,000,000           62,500                    -       16,000,000           66,667                    -  
36                  -             27,778         6,666,667         166,667         6,833,333      8,000,000           50,000         4,000,000         300,000         4,300,000     12,500,000           62,500         2,500,000         375,000         2,875,000     14,000,000           66,667         2,000,000         400,000         2,400,000
37                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
38                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
39                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
40                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
41                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
42                  -                    -                      -                    -                      -        8,000,000           33,333         200,000            200,000     12,500,000           52,083         312,500            312,500     14,000,000           58,333         350,000            350,000
43                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
44                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
45                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
46                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
47                  -                    -                      -                    -                      -        8,000,000           33,333                    -       12,500,000           52,083                    -       14,000,000           58,333                    -  
48                  -                    -                      -                    -                      -        4,000,000           33,333         4,000,000         200,000         4,200,000     10,000,000           52,083         2,500,000         312,500         2,812,500     12,000,000           58,333         2,000,000         350,000         2,350,000
49                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
50                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
51                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
52                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
53                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
54                  -                    -                      -                    -                      -        4,000,000           16,667         100,000            100,000     10,000,000           41,667         250,000            250,000     12,000,000           50,000         300,000            300,000
55                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
56                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
57                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
58                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
59                  -                    -                      -                    -                      -        4,000,000           16,667                    -       10,000,000           41,667                    -       12,000,000           50,000                    -  
60                  -                    -                      -                    -                      -                    -             16,667         4,000,000         100,000         4,100,000      7,500,000           41,667         2,500,000         250,000         2,750,000     10,000,000           50,000         2,000,000         300,000         2,300,000
61                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
62                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
63                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
64                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
65                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
66                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250         187,500            187,500     10,000,000           41,667         250,000            250,000
67                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
68                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -  
69                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        7,500,000           31,250                    -       10,000,000           41,667                    -