Thornton Township High School District 205
Bond Payment Schedule
April 18, 2008
Bond Issue Amout:     25,000,000
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     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
2     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
3     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
4     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
5     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
6     25,000,000         104,167         625,000            625,000     25,000,000         104,167         625,000            625,000     25,000,000         104,167         625,000            625,000     25,000,000         104,167         625,000            625,000
7     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
8     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
9     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
10     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
11     25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -       25,000,000         104,167                    -  
12     16,666,667         104,167         8,333,333         625,000         8,958,333     20,000,000         104,167         5,000,000         625,000         5,625,000     21,875,000         104,167         3,125,000         625,000         3,750,000     22,500,000         104,167         2,500,000         625,000         3,125,000
13     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
14     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
15     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
16     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
17     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
18     16,666,667           69,444         416,667            416,667     20,000,000           83,333         500,000            500,000     21,875,000           91,146         546,875            546,875     22,500,000           93,750         562,500            562,500
19     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
20     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
21     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
22     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
23     16,666,667           69,444                    -       20,000,000           83,333                    -       21,875,000           91,146                    -       22,500,000           93,750                    -  
24      8,333,333           69,444         8,333,333         416,667         8,750,000     15,000,000           83,333         5,000,000         500,000         5,500,000     18,750,000           91,146         3,125,000         546,875         3,671,875     20,000,000           93,750         2,500,000         562,500         3,062,500
25      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
26      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
27      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
28      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
29      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
30      8,333,333           34,722         208,333            208,333     15,000,000           62,500         375,000            375,000     18,750,000           78,125         468,750            468,750     20,000,000           83,333         500,000            500,000
31      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
32      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
33      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
34      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
35      8,333,333           34,722                    -       15,000,000           62,500                    -       18,750,000           78,125                    -       20,000,000           83,333                    -  
36                  -             34,722         8,333,333         208,333         8,541,667     10,000,000           62,500         5,000,000         375,000         5,375,000     15,625,000           78,125         3,125,000         468,750         3,593,750     17,500,000           83,333         2,500,000         500,000         3,000,000
37                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
38                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
39                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
40                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
41                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
42                  -                    -                      -                    -                      -       10,000,000           41,667         250,000            250,000     15,625,000           65,104         390,625            390,625     17,500,000           72,917         437,500            437,500
43                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
44                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
45                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
46                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
47                  -                    -                      -                    -                      -       10,000,000           41,667                    -       15,625,000           65,104                    -       17,500,000           72,917                    -  
48                  -                    -                      -                    -                      -        5,000,000           41,667         5,000,000         250,000         5,250,000     12,500,000           65,104         3,125,000         390,625         3,515,625     15,000,000           72,917         2,500,000         437,500         2,937,500
49                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
50                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
51                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
52                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
53                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
54                  -                    -                      -                    -                      -        5,000,000           20,833         125,000            125,000     12,500,000           52,083         312,500            312,500     15,000,000           62,500         375,000            375,000
55                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
56                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
57                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
58                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
59                  -                    -                      -                    -                      -        5,000,000           20,833                    -       12,500,000           52,083                    -       15,000,000           62,500                    -  
60                  -                    -                      -                    -                      -                    -             20,833         5,000,000         125,000         5,125,000      9,375,000           52,083         3,125,000         312,500         3,437,500     12,500,000           62,500         2,500,000         375,000         2,875,000
61                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
62                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
63                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
64                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
65                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
66                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063         234,375            234,375     12,500,000           52,083         312,500            312,500
67                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
68                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -  
69                  -                    -                      -                    -                      -                    -                    -                      -                    -                      -        9,375,000           39,063                    -       12,500,000           52,083                    -